{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["1. Information Sheet","2. 2015 Continuity Schedule","3. Appendix A","4. Billing Determinants","5. Allocation of Balances","6. Rate Rider Calculations","Summary Sheet"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":8,"defined_names":80,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1. Information Sheet","index":0,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":false,"merged":[[30,2,30,11],[32,2,32,13],[34,2,34,12],[26,1,26,12],[13,5,13,11],[15,5,15,9],[17,5,17,9],[19,5,19,9],[21,5,21,9],[23,5,23,9]]}
[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,"Atikokan Hydro Inc."]
[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,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power Inc."]
[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,"Burlington Hydro Inc."]
[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 Inc."]
[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."]
[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,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version",2.6,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,"Utility Name   ","Milton Hydro Distribution Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[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,"Service Territory","Town of Milton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[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,"Assigned EB Number","EB-2015-0089",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[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,"Name of Contact and Title","Cameron McKenzie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[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,"Phone Number   ","289-429-5212",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[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,"Email Address   ","cameronmckenzie@miltonhydro.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[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,"Guelph Hydro Electric Systems Inc."]
[null,"General Notes\n\n1.  Please ensure that your macros have been enabled.  (Tools -> Macro -> Security)\n\n2.  Due to the time lag of deferral/variance account dispositions, this model assumes that all opening balances include previously disposed of amounts.  Accordingly, all \"Board Approved Dispositions\" are deducted from the opening balance.\n\n3.  Please provide information in this model since the last time your balances were disposed.\n\n4.  For all Board-Approved dispositions, please ensure that the disposition amount has the same sign (e.g: debit balances are to have a positive figure and credit balance are to have a negative figure) as per the related Board decision.\n",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,"Halton Hills Hydro Inc."]
[null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[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,"Pale green cells represent input cells.",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,"Hydro Hawkesbury Inc."]
[null,null,"Pale blue cells represent drop-down lists.  The applicant should select the appropriate item from the drop-down list.",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,"Hydro One Networks Inc."]
[null,null,"White cells contain fixed values, automatically generated values or formulae. ",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,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[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,"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,"Kingston Hydro Corporation"]
[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,"Lakefront Utilities Inc."]
[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,"London Hydro Inc."]
[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,"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,"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,"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,"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,"Norfolk Power Distribution Inc."]
[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,"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,"Oakville Hydro Electricity Distribution Inc."]
[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,"Orillia Power Distribution Corporation"]
[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,"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,"Peterborough Distribution Incorporated"]
[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,"PUC Distribution Inc."]
[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,"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,"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,"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,"Thunder Bay Hydro Electricity Distribution Inc."]
[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,"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,"Veridian Connections Inc."]
[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,"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,"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,"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,"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,"Westario Power Inc."]
[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,"Woodstock Hydro Services Inc."]

{"sheet":"2. 2015 Continuity Schedule","index":1,"n_rows":96,"n_cols":73,"rows_kept":96,"cut":false,"hidden":false,"merged":[[89,1,91,1],[95,2,95,8],[86,2,86,5],[99,2,99,8],[18,44,18,53],[19,44,21,44],[19,45,21,45],[19,46,21,46],[19,47,21,47],[19,48,21,48],[19,49,21,49],[19,50,21,50],[19,51,21,51],[19,52,21,52],[19,53,21,53],[18,24,18,33],[19,2,21,2],[19,3,21,3],[19,12,21,12],[19,8,21,8],[19,11,21,11],[19,9,21,9],[19,6,21,6],[19,7,21,7],[19,20,21,20],[19,30,21,30],[19,23,21,23],[19,21,21,21],[19,14,21,14],[19,65,21,65],[18,64,18,67],[19,66,21,66],[19,67,21,67],[19,64,21,64],[19,72,21,72],[18,68,18,70],[19,70,21,70],[19,69,21,69],[19,68,21,68],[19,71,21,71],[18,4,18,13],[19,4,21,4],[19,5,21,5],[18,34,18,43],[19,34,21,34],[19,35,21,35],[19,36,21,36],[19,37,21,37],[19,38,21,38],[19,39,21,39],[19,17,21,17],[19,18,21,18],[19,19,21,19],[18,14,18,23],[19,31,21,31],[19,32,21,32],[19,43,21,43],[19,40,21,40],[19,41,21,41],[19,42,21,42],[19,10,21,10],[19,29,21,29],[19,13,21,13],[19,15,21,15],[19,16,21,16],[19,24,21,24],[19,25,21,25],[19,26,21,26],[19,27,21,27],[19,28,21,28],[19,22,21,22],[19,33,21,33],[18,54,18,63],[19,54,21,54],[19,55,21,55],[19,56,21,56],[19,57,21,57],[19,58,21,58],[19,59,21,59],[19,60,21,60],[19,61,21,61],[19,62,21,62],[19,63,21,63]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2009,null,null,null,null,null,null,null,null,null,2010,null,null,null,null,null,null,null,null,null,2011,null,null,null,null,null,null,null,null,null,2012,null,null,null,null,null,null,null,null,null,2013,null,null,null,null,null,null,null,null,null,2014,null,null,null,null,null,null,null,null,null,2015,null,null,null,"Projected Interest on Dec-31-14 Balances",null,null,"2.1.7 RRR"]
[null,null,"Account Descriptions","Account Number","Opening Principal Amounts as of Jan-1-09","Transactions1 Debit / (Credit) during 2009 ","Board-Approved Disposition during 2009","Principal Adjustments2 during 2009","Closing Principal Balance as of Dec-31-09","Opening Interest Amounts as of Jan-1-09","Interest Jan-1 to Dec-31-09","Board-Approved Disposition during 2009","Interest Adjustments1 during 2009","Closing Interest Amounts as of Dec-31-09","Opening Principal Amounts as of Jan-1-10","Transactions2 Debit / (Credit) during 2010 ","Board-Approved Disposition during 2010","Principal Adjustments2 during 2010 ","Closing Principal Balance as of Dec-31-10","Opening Interest Amounts as of Jan-1-10","Interest Jan-1 to Dec-31-10","Board-Approved Disposition during 2010","Interest Adjustments1 during 2010","Closing Interest Amounts as of Dec-31-10","Opening Principal Amounts as of Jan-1-11","Transactions2 Debit / (Credit) during 2011","Board-Approved Disposition during 2011","Principal Adjustments2 during 2011","Closing Principal Balance as of Dec-31-11","Opening Interest Amounts as of Jan-1-11","Interest Jan-1 to Dec-31-11","Board-Approved Disposition during 2011","Interest Adjustments1 during 2011","Closing Interest Amounts as of Dec-31-11","Opening Principal Amounts as of Jan-1-12","Transactions2 Debit / (Credit) during 2012","Board-Approved Disposition during 2012","Principal Adjustments2 during 2012","Closing Principal Balance as of Dec-31-12","Opening Interest Amounts as of Jan-1-12","Interest Jan-1 to Dec-31-12","Board-Approved Disposition during 2012","Interest Adjustments1 during 2012","Closing Interest Amounts as of Dec-31-12","Opening Principal Amounts as of Jan-1-13","Transactions2 Debit / (Credit) during 2013","Board-Approved Disposition during 2013","Principal Adjustments2 during 2013","Closing Principal Balance as of Dec-31-13","Opening Interest Amounts as of Jan-1-13","Interest Jan-1 to Dec-31-13","Board-Approved Disposition during 2013","Interest Adjustments1 during 2013","Closing Interest Amounts as of Dec-31-13","Opening Principal Amounts as of Jan-1-14","Transactions2 Debit / (Credit) during 2014","Board-Approved Disposition during 2014","Principal Adjustments2 during 2014 ","Closing Principal Balance as of Dec-31-14","Opening Interest Amounts as of Jan-1-14","Interest Jan-1 to Dec-31-14","Board-Approved Disposition during 2014","Interest Adjustments1 during 2014","Closing Interest Amounts as of Dec-31-14","Principal Disposition during 2015 - instructed by Board","Interest Disposition during 2015 - instructed by Board","Closing Principal Balances as of Dec 31-14 Adjusted for Dispositions during 2015","Closing Interest Balances as of Dec 31-13 Adjusted for Dispositions during 2014","Projected Interest from Jan 1, 2015 to December 31, 2015 on                        Dec 31 -14 balance adjusted for disposition during 2014 5","Projected Interest from January 1, 2016 to April 30, 2016 on Dec 31 -14 balance adjusted for disposition during 2015  5","Total Claim","As of Dec 31-14","Variance                           RRR vs. 2014 Balance                        (Principal + Interest)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claim before Forecasted Transactions"]
[null,null,"Group 1 Accounts"]
[1,null,"LV Variance Account",1550,null,null,null,null,{"$f":"E24+F24-G24+H24","v":0},null,null,null,null,{"$f":"J24+K24-L24+M24","v":0},{"$f":"I24","v":0},null,null,null,{"$f":"O24+P24-Q24+R24","v":0},{"$f":"N24","v":0},null,null,null,{"$f":"T24+U24-V24+W24","v":0},{"$f":"S24","v":0},null,null,null,{"$f":"Y24+Z24-AA24+SUM(AB24:AB24)","v":0},{"$f":"X24","v":0},null,null,null,{"$f":"AD24+AE24-AF24+AG24","v":0},{"$f":"AC24","v":0},84785,null,null,{"$f":"AI24+AJ24-AK24+SUM(AL24:AL24)","v":84785},{"$f":"AH24","v":0},-296,null,null,{"$f":"AN24+AO24-AP24+AQ24","v":-296},{"$f":"AM24","v":84785},{"$f":"100651+271467.32-184146.11","v":187972.21000000002},1290,null,{"$f":"AS24+AT24-AU24+SUM(AV24:AV24)","v":271467.21000000002},{"$f":"AR24","v":-296},{"$f":"2186+1484.41-2277.09+25","v":1418.3199999999997},-362,null,{"$f":"AX24+AY24-AZ24+BA24","v":1484.3199999999997},{"$f":"AW24","v":271467.21000000002},{"$f":"355338.3+55.47","v":355393.76999999996},null,null,{"$f":"BC24+BD24-BE24+SUM(BF24:BF24)","v":626860.98},{"$f":"BB24","v":1484.3199999999997},{"$f":"6215.38","v":6215.38},null,null,{"$f":"BH24+BI24-BJ24+BK24","v":7699.7},null,null,{"$f":"BG24-BM24","v":626860.98},{"$f":"BL24-BN24","v":7699.7},{"$f":"(+BO24*0.011)/12*9+(BO24*0.0147)/12*3","v":7475.3171864999995},{"$f":"+BO24*(0.011/12*4)","v":2298.49026},{"$f":"SUM(BO24:BR24)","v":644334.48744649987},634561.26,{"$f":"BT24-SUM(BG24,BL24)","v":0.58000000007450581}]
[2,null,"Smart Metering Entity Charge Variance Account",1551,null,null,null,null,{"$f":"E25+F25-G25+H25","v":0},null,null,null,null,{"$f":"J25+K25-L25+M25","v":0},{"$f":"I25","v":0},null,null,null,{"$f":"O25+P25-Q25+SUM(R25:R25)","v":0},{"$f":"N25","v":0},null,null,null,{"$f":"T25+U25-V25+W25","v":0},0,null,null,null,{"$f":"Y25+Z25-AA25+SUM(AB25:AB25)","v":0},{"$f":"X25","v":0},null,null,null,{"$f":"AD25+AE25-AF25+AG25","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN25+AO25-AP25+AQ25","v":0},0,1857.82,null,null,1857.82,0,279.14,null,null,{"$f":"AX25+AY25-AZ25+BA25","v":279.14},1857.82,-19009.060000000001,null,null,-17151.240000000002,279.14,-97.44,null,null,{"$f":"BH25+BI25-BJ25+BK25","v":181.7},null,null,{"$f":"BG25-BM25","v":-17151.240000000002},{"$f":"BL25-BN25","v":181.7},{"$f":"(+BO25*0.011)/12*9+(BO25*0.0147)/12*3","v":-204.52853700000003},{"$f":"+BO25*(0.011/12*4)","v":-62.887880000000003},{"$f":"SUM(BO25:BR25)","v":-17236.956416999998},-16969.54,{"$f":"BT25-SUM(BG25,BL25)","v":0}]
[3,null,"RSVA - Wholesale Market Service Charge",1580,null,null,null,null,{"$f":"E26+F26-G26+H26","v":0},null,null,null,null,{"$f":"J26+K26-L26+M26","v":0},{"$f":"I26","v":0},null,null,null,{"$f":"O26+P26-Q26+SUM(R26:R26)","v":0},{"$f":"N26","v":0},null,null,null,{"$f":"T26+U26-V26+W26","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AD26+AE26-AF26+AG26","v":0},0,-1778634,null,null,-1778634,0,-26644,null,null,{"$f":"AN26+AO26-AP26+AQ26","v":-26644},-1778634,{"$f":"-68822.01-101237.45-90126.72-8368.16-130493.49-67801.64+47691.67+113854.19-19690.41-43555.29+8363.11+2130.37+21368.57","v":-336687.25999999995},-781071,null,-1334250.2599999998,-26644,{"$f":"-2220.61-2083.32-2432.93-2473.45-1743.66-1769.33-1768.77-1626.62-1597.94-1705.58-1640.46-1692.48","v":-22755.149999999998},-18343,null,{"$f":"AX26+AY26-AZ26+BA26","v":-31056.149999999994},-1334250.2599999998,-3788.08,null,null,-1338038.3399999999,-31056.149999999994,-13976.6,null,null,{"$f":"BH26+BI26-BJ26+BK26","v":-45032.749999999993},null,null,-1338038.3399999999,-45032.749999999993,-15956.107204499996,-4906.1405799999993,{"$f":"SUM(BO26:BR26)","v":-1403933.3377844996},-1383070.97,0.11999999987892807]
[4,null,"RSVA - Retail Transmission Network Charge",1584,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,1500260,null,null,1500260,0,22437,null,null,22437,1500260,{"$f":"36254.78+53191.06+40277.68+3330.43-0.3-11922.08+143108.79+32224.39+138188.57-5330.25+109700.31+19557.77-17448.39+4072.82+31374.99","v":576580.56999999995},723934,null,1352906.5699999998,22437,{"$f":"1873.06+1732.68+1984.73+1973.4+1120.47+1257.23+1339.37+1511.9+1456.69+1642.2+1612.86+1644.84","v":19149.43},17771,null,23815.43,1352906.5699999998,269919.13,null,null,1622825.6999999997,23815.43,22863.5,null,null,46678.93,null,null,1622825.6999999997,46678.93,19352.196472499996,5950.3608999999988,1694807.1873724996,1669504.99,0.36000000033527613]
[5,null,"RSVA - Retail Transmission Connection Charge",1586,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,825949,null,null,825949,0,12085,null,null,12085,825949,{"$f":"-5460.47+12738.57+7721.14+811.86-20040.07+81745.39+24138.69+95418.19-24029.54+68494.51+7523.51+11053.94+7290.23+0.3+21177.81","v":288584.05999999994},417403,null,697130.06,12085,{"$f":"1031.19+925.24+1040.28+1017.03+504.79+587.27+636.98+756.11+702.69+811.63+794.53+834.82","v":9642.5599999999977},9736,null,11991.559999999998,697130.06,171372.05,null,null,868502.1100000001,11991.559999999998,12064.58,null,null,24056.14,null,null,868502.1100000001,24056.14,10356.887661750001,3184.5077366666669,906099.64539841679,892558.06,-0.19000000006053597]
[6,null,"RSVA - Power (excluding Global Adjustment)",1588,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,-696161,null,null,-696161,0,-20021,null,null,-20021,-696161,{"$f":"563428.54-290567.28+28281.6-146493.49-226066.36-308257.74-11755.59+830398.37-722879.27+222558.02+70534.33-350348.8-47649.45+3","v":-388814.12000000005},-433017,null,-651958.12000000011,-20021,{"$f":"-869.15-149.68-528.49-654.27-417.7-776.67-817.23+219.52-660.96-405.13-306.84-754.48-13015.6-17967","v":-37103.68},-17754,null,-39370.68,-651958.12000000011,-605465.5,null,null,-1257423.6200000001,-39370.68,-11527.19,null,null,-50897.87,null,null,-1257423.6200000001,-50897.87,-14994.776668500001,-4610.5532733333339,-1327926.8199418334,-1308321.31,0.18000000016763806]
[7,null,"RSVA - Global Adjustment",1589,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,1339371,null,null,1339371,0,45891,null,null,45891,1339371,{"$f":"517455.19-343528.45+163306.89+57811.27-3+234455.5+786883.86-574201.32-643890.73+66789.24-133578.48+608385.89-328172.31+965448.64-1093380.58-349617.26","v":-65835.649999999907},1643297,null,-369761.64999999991,45891,{"$f":"1672.19+2093.89+1889.34+2095.55+406.47+1344.09+672.01-131.89-208.33+544.29+130.23+1339.93+1+13015.6+17967","v":42831.37},63859,null,24863.369999999995,-369761.64999999991,2539953.81,null,null,2170192.16,24863.369999999995,11867.84,null,null,36731.209999999992,null,null,2170192.16,36731.209999999992,25879.541508000002,7957.3712533333337,2240760.2827613335,2206922.9500000002,-0.41999999992549419]
[8,null,"Disposition and Recovery/Refund of Regulatory Balances (2008)",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I31","v":0},null,null,-343455.62000000011,-343455.62000000011,{"$f":"N31","v":0},null,null,-240892,-240892,{"$f":"S31","v":-343455.62000000011},754267.1,null,null,410811.47999999986,-240892,4796.9799999999996,null,null,-236095.02,410811.47999999986,null,null,null,410811.47999999986,-236095.02,-158,null,null,-236253.02,{"$f":"AM31","v":410811.47999999986},null,410811,null,0.47999999986495823,-236253.02,{"$f":"6039+2013","v":8052},{"$f":"-158-228043","v":-228201},null,-1.9999999989522621E-2,{"$f":"AW31","v":0.47999999986495823},null,null,null,0.47999999986495823,-1.9999999989522621E-2,null,null,null,-1.9999999989522621E-2,null,null,0.47999999986495823,-1.9999999989522621E-2,5.7239999983896266E-3,1.7599999995048469E-3,0.46748399987333006,null,-0.45999999987543561]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2009)",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,-142337.30000000005,-110929.53000000003,null,-31407.770000000019,0,788.39,-34987.279999999999,null,35775.67,-31407.770000000019,null,null,null,-31407.770000000019,35775.67,null,null,null,35775.67,-31407.770000000019,null,-31408,null,0.22999999998137355,35775.67,{"$f":"-462-154","v":-616},35160,null,-0.33000000000174623,0.22999999998137355,null,null,null,0.22999999998137355,-0.33000000000174623,null,null,null,-0.33000000000174623,null,null,0.22999999998137355,-0.33000000000174623,2.7427499997778795E-3,8.4333333326503637E-4,-9.6413916687329765E-2,null,0.10000000002037268]
[10,null,"Disposition and Recovery/Refund of Regulatory Balances (2010)",1595,null,null,null,null,{"$f":"E33+F33-G33+H33","v":0},null,null,null,null,{"$f":"J33+K33-L33+M33","v":0},{"$f":"I33","v":0},null,null,null,0,{"$f":"N33","v":0},null,null,null,{"$f":"T33+U33-V33+W33","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AD33+AE33-AF33+AG33","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN33+AO33-AP33+AQ33","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX33+AY33-AZ33+BA33","v":0},0,198176.91,null,null,198176.91,0,-57725.54,null,null,{"$f":"BH33+BI33-BJ33+BK33","v":-57725.54},null,null,198176.91,-57725.54,2363.2596517500001,726.64867000000004,143541.27832175,140451,-0.36999999999534339]
[11,null,"Disposition and Recovery/Refund of Regulatory Balances (2011)",1595,null,null,null,null,{"$f":"E34+F34-G34+H34","v":0},null,null,null,null,{"$f":"J34+K34-L34+M34","v":0},{"$f":"I34","v":0},null,null,null,{"$f":"O34+P34-Q34+SUM(R34:R34)","v":0},{"$f":"N34","v":0},null,null,null,{"$f":"T34+U34-V34+W34","v":0},0,null,null,null,{"$f":"Y34+Z34-AA34+SUM(AB34:AB34)","v":0},{"$f":"X34","v":0},null,null,null,{"$f":"AD34+AE34-AF34+AG34","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN34+AO34-AP34+AQ34","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX34+AY34-AZ34+BA34","v":0},0,-93058.19,null,null,-93058.19,0,-126228.34,null,null,{"$f":"BH34+BI34-BJ34+BK34","v":-126228.34},null,null,-93058.19,-126228.34,-1109.71891575,-341.21336333333335,-220737.46227908335,-219287,-0.47000000000116415]
[12,null,"Disposition and Recovery/Refund of Regulatory Balances (2012)",1595,null,null,null,null,{"$f":"E35+F35-G35+H35","v":0},null,null,null,null,{"$f":"J35+K35-L35+M35","v":0},{"$f":"I35","v":0},null,null,null,{"$f":"O35+P35-Q35+SUM(R35:R35)","v":0},{"$f":"N35","v":0},null,null,null,{"$f":"T35+U35-V35+W35","v":0},0,null,null,null,{"$f":"Y35+Z35-AA35+SUM(AB35:AB35)","v":0},{"$f":"X35","v":0},null,null,null,{"$f":"AD35+AE35-AF35+AG35","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN35+AO35-AP35+AQ35","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX35+AY35-AZ35+BA35","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BH35+BI35-BJ35+BK35","v":0},null,null,0,0,null,null,0,null,0]
[13,null,"Disposition and Recovery/Refund of Regulatory Balances (2013)",1595,null,null,null,null,{"$f":"E36+F36-G36+H36","v":0},null,null,null,null,{"$f":"J36+K36-L36+M36","v":0},{"$f":"I36","v":0},null,null,null,{"$f":"O36+P36-Q36+SUM(R36:R36)","v":0},{"$f":"N36","v":0},null,null,null,{"$f":"T36+U36-V36+W36","v":0},0,null,null,null,{"$f":"Y36+Z36-AA36+SUM(AB36:AB36)","v":0},{"$f":"X36","v":0},null,null,null,{"$f":"AD36+AE36-AF36+AG36","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN36+AO36-AP36+AQ36","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX36+AY36-AZ36+BA36","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BH36+BI36-BJ36+BK36","v":0},null,null,0,0,null,null,{"$f":"SUM(BO36:BR36)","v":0},null,0]
[14,null,"Disposition and Recovery/Refund of Regulatory Balances (2014)",1595,null,null,null,null,{"$f":"E37+F37-G37+H37","v":0},null,null,null,null,{"$f":"J37+K37-L37+M37","v":0},{"$f":"I37","v":0},null,null,null,{"$f":"O37+P37-Q37+SUM(R37:R37)","v":0},{"$f":"N37","v":0},null,null,null,{"$f":"T37+U37-V37+W37","v":0},0,null,null,null,{"$f":"Y37+Z37-AA37+SUM(AB37:AB37)","v":0},{"$f":"X37","v":0},null,null,null,{"$f":"AD37+AE37-AF37+AG37","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN37+AO37-AP37+AQ37","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX37+AY37-AZ37+BA37","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BH37+BI37-BJ37+BK37","v":0},null,null,0,0,null,null,{"$f":"SUM(BO37:BR37)","v":0},null,0]
[]
[null,null,"Group 1 Sub-Total (including Account 1589 - Global Adjustment)",null,{"$f":"SUM(E24:E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-343455.62000000011,-343455.62000000011,0,0,0,-240892,-240892,-343455.62000000011,611929.79999999993,-110929.53000000003,0,379403.70999999985,-240892,5585.37,-34987.279999999999,0,-200319.34999999998,379403.70999999985,1275570,{"$f":"SUM(AK24:AK37)","v":0},0,1654973.71,-200319.34999999998,33294,0,0,-167025.34999999998,1654973.71,263657.62999999995,1951239,0,-32607.660000000033,-167025.34999999998,20897.990000000002,-138134,0,-7993.3599999999933,-32607.660000000033,2813494.8400000003,0,0,2780887.18,-7993.3599999999933,-156543.81,0,0,-164537.16999999998,0,0,2780887.18,-164537.16999999998,33162.079621499994,10196.586326666666,2659708.6759481663,2616349.4400000004,-0.56999999983236194]
[null,null,"Group 1 Sub-Total (excluding Account 1589 - Global Adjustment)",null,{"$f":"E39-E41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-343455.62000000011,-343455.62000000011,0,0,0,-240892,-240892,-343455.62000000011,611929.79999999993,-110929.53000000003,0,379403.70999999985,-240892,5585.37,-34987.279999999999,0,-200319.34999999998,{"$f":"AI39-AI41","v":379403.70999999985},-63801,0,0,315602.70999999996,-200319.34999999998,-12597,0,0,-212916.34999999998,{"$f":"AS39-AS41","v":315602.70999999996},329493.27999999985,307942,0,337153.98999999987,-212916.34999999998,-21933.38,-201993,0,-32856.729999999989,{"$f":"BC39-BC41","v":337153.98999999987},273541.03000000026,0,0,610695.02,-32856.729999999989,-168411.65,0,0,-201268.37999999998,{"$f":"BM39-BM41","v":0},0,610695.02,-201268.37999999998,7282.5381134999916,2239.2150733333319,418948.39318683336,{"$f":"BT39-BT41","v":409426.49000000022},-0.14999999979045242]
[null,null,{"$f":"C30","v":"RSVA - Global Adjustment"},1589,{"$f":"E30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1339371,{"$f":"AK30","v":0},0,1339371,0,45891,0,0,45891,1339371,-65835.649999999907,1643297,0,-369761.64999999991,45891,42831.37,63859,0,24863.369999999995,{"$f":"BC30","v":-369761.64999999991},2539953.81,0,0,2170192.16,24863.369999999995,11867.84,0,0,36731.209999999992,0,0,2170192.16,36731.209999999992,25879.541508000002,7957.3712533333337,2240760.2827613335,{"$f":"BT30","v":2206922.9500000002},-0.41999999992549419]
[]
[null,null,"Group 2 Accounts"]
[15,null,"Other Regulatory Assets - Sub-Account - Deferred IFRS Transition Costs",1508,null,189730,null,null,{"$f":"E44+F44-G44+H44","v":189730},null,null,null,null,{"$f":"J44+K44-L44+M44","v":0},{"$f":"I44","v":189730},{"$f":"135178.61-1915.64","v":133262.96999999997},null,null,{"$f":"O44+P44-Q44+SUM(R44:R44)","v":322992.96999999997},{"$f":"N44","v":0},1915.64,null,null,{"$f":"T44+U44-V44+W44","v":1915.64},{"$f":"S44","v":322992.96999999997},{"$f":"94062.34-5409.95","v":88652.39},null,null,{"$f":"Y44+Z44-AA44+SUM(AB44:AB44)","v":411645.36},{"$f":"X44","v":1915.64},5409.95,null,null,{"$f":"AD44+AE44-AF44+AG44","v":7325.59},{"$f":"AC44","v":411645.36},{"$f":"35968.91-6303.6","v":29665.310000000005},null,null,{"$f":"AI44+AJ44-AK44+SUM(AL44:AL44)","v":441310.67},{"$f":"AH44","v":7325.59},6303.6,null,null,{"$f":"AN44+AO44-AP44+AQ44","v":13629.19},{"$f":"AM44","v":441310.67},null,null,null,{"$f":"AS44+AT44-AU44+SUM(AV44:AV44)","v":441310.67},{"$f":"AR44","v":13629.19},6487.24,null,null,{"$f":"AX44+AY44-AZ44+BA44","v":20116.43},{"$f":"AW44","v":441310.67},null,null,5000,{"$f":"BC44+BD44-BE44+SUM(BF44:BF44)","v":446310.67},{"$f":"BB44","v":20116.43},6487.24,null,null,{"$f":"BH44+BI44-BJ44+BK44","v":26603.67},null,null,{"$f":"BG44-BM44","v":446310.67},{"$f":"BL44-BN44","v":26603.67},{"$f":"(+BO44*0.011)/12*9+(BO44*0.0147)/12*3","v":5322.2547397499993},{"$f":"+BO44*(0.011/12*4)","v":1636.4724566666666},479873.06719641661,467913.89,{"$f":"BT44-SUM(BG44,BL44)","v":-5000.4499999999534}]
[16,null,"Other Regulatory Assets - Sub-Account - Incremental Capital Charges",1508,null,2149.94,null,null,{"$f":"E45+F45-G45+H45","v":2149.94},null,2.94,null,null,{"$f":"J45+K45-L45+M45","v":2.94},{"$f":"I45","v":2149.94},1446.87,null,null,3596.81,2.94,27.4,null,null,{"$f":"T45+U45-V45+W45","v":30.34},3596.81,null,2149.94,null,1446.87,30.34,34.369999999999997,22.89,null,41.819999999999993,1446.87,null,null,null,1446.87,41.819999999999993,21.3,null,null,63.11999999999999,1446.87,null,null,null,1446.87,63.11999999999999,21.3,null,null,84.419999999999987,1446.87,null,null,null,1446.87,84.419999999999987,21.3,null,null,105.71999999999998,null,null,{"$f":"BG45-BM45","v":1446.87},{"$f":"BL45-BN45","v":105.71999999999998},17.253924749999996,5.3051899999999996,1575.1491147499999,{"$f":"1446.87+41.82+21.3+21.3+21.3","v":1552.5899999999997},0]
[17,null,"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act8",1508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[18,null,"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Carrying Charges",1508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[19,null,"Other Regulatory Assets - Sub-Account - Other 4",1508,null,-202.3,null,null,-202.3,-0.8,null,null,null,-0.8,-202.3,-216.33,null,null,-418.63,-0.8,-2.59,null,null,-3.3899999999999997,-418.63,-64.930000000000007,-202.3,null,-281.26,-3.3899999999999997,-5.15,-1,null,-7.5399999999999991,-281.26,null,null,null,-281.26,-7.5399999999999991,-4.13,null,null,-11.669999999999998,-281.26,null,null,null,-281.26,-11.669999999999998,-4.13,null,null,-15.799999999999997,-281.26,null,null,null,-281.26,-15.799999999999997,-4.13,null,null,-19.929999999999996,null,null,-281.26,-19.929999999999996,{"$f":"(+BO48*0.011)/12*9+(BO48*0.0147)/12*3","v":-3.3540254999999997},{"$f":"+BO48*(0.011/12*4)","v":-1.0312866666666667},-305.57531216666666,{"$f":"-281.26-7.54-4.13-4.13-4.13","v":-301.19},0]
[20,null,"Retail Cost Variance Account - Retail",1518,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[21,null,"Misc. Deferred Debits",1525,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[22,null,"Board-Approved CDM Variance Account",1567,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,null,null,null,{"$f":"T51+U51-V51+W51","v":0},0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,{"$f":"AN51+AO51-AP51+AQ51","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX51+AY51-AZ51+BA51","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BH51+BI51-BJ51+BK51","v":0},null,null,0,0,null,null,0,null,0]
[23,null,"Extra-Ordinary Event Costs",1572,null,null,null,null,0,null,null,null,null,0,{"$f":"I52","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"AC52","v":0},null,null,null,0,0,null,null,null,{"$f":"AN52+AO52-AP52+AQ52","v":0},{"$f":"AM52","v":0},null,null,null,0,0,null,null,null,{"$f":"AX52+AY52-AZ52+BA52","v":0},{"$f":"AW52","v":0},null,null,null,0,0,null,null,null,{"$f":"BH52+BI52-BJ52+BK52","v":0},null,null,0,0,null,null,0,null,0]
[24,null,"Deferred Rate Impact Amounts",1574,null,null,null,null,0,null,null,null,null,0,{"$f":"I53","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"AC53","v":0},null,null,null,0,0,null,null,null,{"$f":"AN53+AO53-AP53+AQ53","v":0},{"$f":"AM53","v":0},null,null,null,0,0,null,null,null,{"$f":"AX53+AY53-AZ53+BA53","v":0},{"$f":"AW53","v":0},null,null,null,0,0,null,null,null,{"$f":"BH53+BI53-BJ53+BK53","v":0},null,null,0,0,null,null,0,null,0]
[25,null,"RSVA - One-time",1582,null,null,null,null,0,null,null,null,null,0,{"$f":"I54","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"AC54","v":0},null,null,null,0,0,null,null,null,{"$f":"AN54+AO54-AP54+AQ54","v":0},{"$f":"AM54","v":0},null,null,null,0,0,null,null,null,{"$f":"AX54+AY54-AZ54+BA54","v":0},{"$f":"AW54","v":0},null,null,null,0,0,null,null,null,{"$f":"BH54+BI54-BJ54+BK54","v":0},null,null,0,0,null,null,0,null,0]
[26,null,"Other Deferred Credits",2425,null,null,null,null,0,null,null,null,null,0,{"$f":"I55","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"AC55","v":0},null,null,null,0,0,null,null,null,{"$f":"AN55+AO55-AP55+AQ55","v":0},{"$f":"AM55","v":0},null,null,null,0,0,null,null,null,{"$f":"AX55+AY55-AZ55+BA55","v":0},{"$f":"AW55","v":0},null,null,null,0,0,null,null,null,{"$f":"BH55+BI55-BJ55+BK55","v":0},null,null,0,0,null,null,0,null,0]
[]
[null,null,"Group 2 Sub-Total",null,{"$f":"SUM(E44:E55)","v":0},191677.64,0,0,191677.64,-0.8,2.94,0,0,2.1399999999999997,191677.64,134493.50999999998,0,0,326171.14999999997,2.1399999999999997,1940.4500000000003,0,0,1942.59,326171.14999999997,88587.46,1947.64,0,412810.97,1942.59,5439.17,21.89,0,7359.87,412810.97,29665.310000000005,{"$f":"SUM(AK44:AK55)","v":0},0,442476.27999999997,7359.87,6320.77,0,0,13680.640000000001,442476.27999999997,0,0,0,442476.27999999997,13680.640000000001,6504.41,0,0,20185.05,442476.27999999997,0,0,5000,447476.27999999997,20185.05,6504.41,0,0,26689.46,0,0,447476.27999999997,26689.46,5336.1546389999994,1640.7463600000001,481142.640999,{"$f":"SUM(BT44:BT55)","v":469165.29000000004},{"$f":"BT57-SUM(BG57,BL57)","v":-5000.4499999999534}]
[]
[27,null,"PILs and Tax Variance for 2006 and Subsequent Years                                                                          (excludes sub-account and contra account below)",1592,null,null,null,null,{"$f":"E59+F59-G59+H59","v":0},null,null,null,null,{"$f":"J59+K59-L59+M59","v":0},{"$f":"I59","v":0},null,null,null,{"$f":"O59+P59-Q59+SUM(R59:R59)","v":0},{"$f":"N59","v":0},null,null,null,{"$f":"T59+U59-V59+W59","v":0},{"$f":"S59","v":0},null,null,null,{"$f":"Y59+Z59-AA59+SUM(AB59:AB59)","v":0},{"$f":"X59","v":0},null,null,null,{"$f":"AD59+AE59-AF59+AG59","v":0},{"$f":"AC59","v":0},null,null,null,{"$f":"AI59+AJ59-AK59+SUM(AL59:AL59)","v":0},{"$f":"AH59","v":0},null,null,null,{"$f":"AN59+AO59-AP59+AQ59","v":0},{"$f":"AM59","v":0},null,null,null,{"$f":"AS59+AT59-AU59+SUM(AV59:AV59)","v":0},{"$f":"AR59","v":0},null,null,null,{"$f":"AX59+AY59-AZ59+BA59","v":0},{"$f":"AW59","v":0},null,null,null,{"$f":"BC59+BD59-BE59+SUM(BF59:BF59)","v":0},{"$f":"BB59","v":0},null,null,null,{"$f":"BH59+BI59-BJ59+BK59","v":0},null,null,{"$f":"BG59-BM59","v":0},{"$f":"BL59-BN59","v":0},null,null,0,null,{"$f":"BT59-SUM(BG59,BL59)","v":0}]
[28,null,"PILs and Tax Variance for 2006 and Subsequent Years - Sub-Account HST/OVAT                          Input Tax Credits (ITCs)",1592,null,null,null,null,{"$f":"E60+F60-G60+H60","v":0},null,null,null,null,{"$f":"J60+K60-L60+M60","v":0},{"$f":"I60","v":0},null,null,null,{"$f":"O60+P60-Q60+SUM(R60:R60)","v":0},{"$f":"N60","v":0},null,null,null,{"$f":"T60+U60-V60+W60","v":0},{"$f":"S60","v":0},null,null,null,{"$f":"Y60+Z60-AA60+SUM(AB60:AB60)","v":0},{"$f":"X60","v":0},null,null,null,{"$f":"AD60+AE60-AF60+AG60","v":0},{"$f":"AC60","v":0},null,null,null,{"$f":"AI60+AJ60-AK60+SUM(AL60:AL60)","v":0},{"$f":"AH60","v":0},null,null,null,{"$f":"AN60+AO60-AP60+AQ60","v":0},{"$f":"AM60","v":0},null,null,null,{"$f":"AS60+AT60-AU60+SUM(AV60:AV60)","v":0},{"$f":"AR60","v":0},null,null,null,{"$f":"AX60+AY60-AZ60+BA60","v":0},{"$f":"AW60","v":0},null,null,null,{"$f":"BC60+BD60-BE60+SUM(BF60:BF60)","v":0},{"$f":"BB60","v":0},null,null,null,{"$f":"BH60+BI60-BJ60+BK60","v":0},null,null,{"$f":"BG60-BM60","v":0},{"$f":"BL60-BN60","v":0},null,null,0,null,0]
[]
[null,null,"Total of Group 1 and Group 2 Accounts (including 1562 and 1592)",null,{"$f":"SUM(E59:E60,E57, E39)","v":0},{"$f":"SUM(F59:F60,F57, F39)","v":191677.64},{"$f":"SUM(G59:G60,G57, G39)","v":0},0,191677.64,-0.8,2.94,0,0,2.1399999999999997,191677.64,134493.50999999998,0,-343455.62000000011,-17284.470000000147,2.1399999999999997,1940.4500000000003,0,-240892,-238949.41,-17284.470000000147,700517.25999999989,-108981.89000000003,0,792214.67999999982,-238949.41,11024.54,-34965.39,0,-192959.47999999998,792214.67999999982,1305235.31,0,0,2097449.9899999998,-192959.47999999998,39614.770000000004,0,0,-153344.70999999996,2097449.9899999998,263657.62999999995,1951239,0,409868.61999999994,-153344.70999999996,27402.400000000001,-138134,0,12191.690000000006,409868.61999999994,2813494.8400000003,0,5000,3228363.46,12191.690000000006,-150039.4,0,0,-137847.71,0,0,3228363.46,-137847.71,38498.234260499994,{"$f":"SUM(BR59:BR60,BR57, BR39)","v":11837.332686666665},{"$f":"SUM(BS59:BS60,BS57, BS39)","v":3140851.3169471663},{"$f":"SUM(BT59:BT60,BT57, BT39)","v":3085514.7300000004},{"$f":"BT62-SUM(BG62,BL62)","v":-5001.019999999553}]
[]
[]
[29,null,"LRAM Variance Account",1568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O65+P65-Q65+SUM(R65:R65)","v":0},null,null,null,null,{"$f":"T65+U65-V65+W65","v":0},{"$f":"S65","v":0},null,null,null,{"$f":"Y65+Z65-AA65+SUM(AB65:AB65)","v":0},{"$f":"X65","v":0},null,null,null,{"$f":"AD65+AE65-AF65+AG65","v":0},{"$f":"AC65","v":0},null,null,null,{"$f":"AI65+AJ65-AK65+SUM(AL65:AL65)","v":0},{"$f":"AH65","v":0},null,null,null,{"$f":"AN65+AO65-AP65+AQ65","v":0},{"$f":"AM65","v":0},null,null,null,{"$f":"AS65+AT65-AU65+SUM(AV65:AV65)","v":0},{"$f":"AR65","v":0},null,null,null,{"$f":"AX65+AY65-AZ65+BA65","v":0},{"$f":"AW65","v":0},{"$f":"+'[4]Summary 2011-2014 LRAMVA'!$F$88","v":138127.99073052121},null,null,{"$f":"BC65+BD65-BE65+SUM(BF65:BF65)","v":138127.99073052121},{"$f":"BB65","v":0},{"$f":"+'[4]2014 LRAMVA'!$N$30","v":1986.3091427426602},null,null,{"$f":"BH65+BI65-BJ65+BK65","v":1986.3091427426602},null,null,{"$f":"BG65-BM65","v":138127.99073052121},{"$f":"BL65-BN65","v":1986.3091427426602},{"$f":"(+BO65*0.011)/12*9+(BO65*0.0147)/12*3","v":1647.1762894614653},{"$f":"+BO65*(0.011/12*4)","v":506.46929934524445},{"$f":"SUM(BO65:BR65)","v":142267.94546207058},-6620,{"$f":"BT65-SUM(BG65,BL65)","v":-146734.29987326387}]
[]
[]
[null,null,"Total including Account 1568",null,{"$f":"E62+E65","v":0},191677.64,0,0,191677.64,-0.8,2.94,0,0,2.1399999999999997,191677.64,134493.50999999998,0,-343455.62000000011,-17284.470000000147,2.1399999999999997,1940.4500000000003,0,-240892,-238949.41,-17284.470000000147,700517.25999999989,-108981.89000000003,0,{"$f":"AC62+AC65","v":792214.67999999982},-238949.41,11024.54,-34965.39,0,-192959.47999999998,792214.67999999982,1305235.31,0,0,2097449.9899999998,-192959.47999999998,39614.770000000004,0,0,-153344.70999999996,{"$f":"AS62+AS65","v":2097449.9899999998},263657.62999999995,1951239,0,409868.61999999994,-153344.70999999996,27402.400000000001,-138134,0,12191.690000000006,{"$f":"BC62+BC65","v":409868.61999999994},2951622.8307305216,0,5000,3366491.4507305212,12191.690000000006,-148053.09085725734,0,0,-135861.40085725734,0,0,3366491.4507305212,-135861.40085725734,40145.41054996146,12343.801986011909,3283119.2624092367,3078894.7300000004,{"$f":"BT68-SUM(BG68,BL68)","v":-151735.31987326359}]
[]
[30,null,"Renewable Generation Connection Capital Deferral Account",1531,null,null,null,null,{"$f":"E70+F70-G70+H70","v":0},null,null,null,null,{"$f":"J70+K70-L70+M70","v":0},{"$f":"I70","v":0},null,null,null,{"$f":"O70+P70-Q70+SUM(R70:R70)","v":0},{"$f":"N70","v":0},null,null,null,{"$f":"T70+U70-V70+W70","v":0},{"$f":"S70","v":0},null,null,null,{"$f":"Y70+Z70-AA70+SUM(AB70:AB70)","v":0},{"$f":"X70","v":0},null,null,null,{"$f":"AD70+AE70-AF70+AG70","v":0},{"$f":"AC70","v":0},null,null,null,{"$f":"AI70+AJ70-AK70+SUM(AL70:AL70)","v":0},{"$f":"AH70","v":0},null,null,null,{"$f":"AN70+AO70-AP70+AQ70","v":0},{"$f":"AM70","v":0},null,null,null,{"$f":"AS70+AT70-AU70+SUM(AV70:AV70)","v":0},{"$f":"AR70","v":0},null,null,null,{"$f":"AX70+AY70-AZ70+BA70","v":0},{"$f":"AW70","v":0},null,null,null,{"$f":"BC70+BD70-BE70+SUM(BF70:BF70)","v":0},{"$f":"BB70","v":0},null,null,null,{"$f":"BH70+BI70-BJ70+BK70","v":0},null,null,{"$f":"BG70-BM70","v":0},{"$f":"BL70-BN70","v":0},null,null,{"$f":"SUM(BO70:BR70)","v":0},null,{"$f":"BT70-SUM(BG70,BL70)","v":0}]
[31,null,"Renewable Generation Connection OM&A Deferral Account",1532,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[32,null,"Renewable Generation Connection Funding Adder Deferral Account ",1533,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[33,null,"Smart Grid Capital Deferral Account",1534,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[34,null,"Smart Grid OM&A Deferral Account",1535,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[35,null,"Smart Grid Funding Adder Deferral Account",1536,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[36,null,"Retail Cost Variance Account - STR",1548,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[37,null,"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Capital5",1555,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[38,null,"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Recoveries5",1555,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[39,null,"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Stranded Meter Costs5",1555,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[40,null,"Smart Meter OM&A Variance5",1556,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[]
[41,null,"IFRS-CGAAP Transition PP&E Amounts Balance + Return Component6",1575,null,null,null,null,null,null,null,null,null,null,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":"AI82+AJ82-AK82+SUM(AL82:AL82)","v":0},null,null,null,null,null,{"$f":"AM82","v":0},null,null,null,{"$f":"AS82+AT82-AU82+SUM(AV82:AV82)","v":0},null,null,null,null,null,{"$f":"AW82","v":0},null,null,null,{"$f":"BC82+BD82-BE82+SUM(BF82:BF82)","v":0},null,null,null,null,null,null,null,{"$f":"BG82-BM82","v":0},null,null,null,{"$f":"BO82","v":0},null,{"$f":"BT82-SUM(BG82,BL82)","v":0}]
[42,null,"Accounting Changes Under CGAAP Balance + Return Component6",1576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI83+AJ83-AK83+SUM(AL83:AL83)","v":0},null,null,null,null,null,{"$f":"AM83","v":0},-433776,null,null,{"$f":"AS83+AT83-AU83+SUM(AV83:AV83)","v":-433776},null,null,null,null,null,{"$f":"AW83","v":-433776},-536730,null,{"$f":"-585330-93086","v":-678416},{"$f":"BC83+BD83-BE83+SUM(BF83:BF83)","v":-1648922},null,null,null,null,null,null,null,-1648922,null,null,null,{"$f":"BO83","v":-1648922},-970506,678416]
[]
[]
[]
[null,null,"For all Board-Approved dispositions, please ensure that the disposition amount has the same sign (e.g: debit balances are to have a positive figure and credit balance are to have a negative figure) as per the related Board decision."]
[null,1,"Do not include interest, adjustments, or OEB approved dispositions in this column"]
[null,2,"Please provide explanations for the nature of the adjustments.  If the adjustment relates to previously OEB Approved disposed balances, please provide amounts for adjustments and include supporting documentations."]
[null,3,"As per the January 6, 2011 Letter from the Board, regarding the implementation of the Ontario Clean Energy Benefit:"]
[null,null,"\"By way of exception... The Board does acticipate that licensed distributors that cannot adapt their invoices as of January 1, 2011 will require a variance account for OCEB purposes... The Board expects that any principal"]
[null,null,"balances in \"Sub account Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act\" will be addressed through the monthly settlement process with the IESO or the host distributor, as applicable."]
[null,4,"Please describe \"other\" components of 1508 and add more component lines if necessary."]
[null,5,"Deferral accounts related to Smart Meter deployment are not to be recovered/refunded through the Deferral and Variance Account rate rider. For details on how to dispose of balances in Smart Meter accounts see the Board's "]
[null,null,"Guideline: Smart Meter Disposition and Cost Recovery (G-2011-0001)"]
[null,6,"The Board requires that disposition of Account 1575 and Account 1576 shall require the use of separate rate riders. In the \"Adjustments during 2015\" column of the continuity schedule, please enter the amounts to be included in the Account 1575 and 1576 rate rider calculation from the applicable Chapter 2 appendices. For Account 1575, please provide the value in cell F39 from the relevant Chapter 2 Appendix (i.e. 2-EA, 2-EB or 2-EC). For Account 1576, please provide the value in cell F39 from the relevant Chapter 2 Appendix (i.e. 2-ED or 2-EE)."]

{"sheet":"3. Appendix A","index":2,"n_rows":66,"n_cols":6,"rows_kept":66,"cut":false,"hidden":false,"merged":[[19,4,21,4],[19,5,21,5],[19,2,21,2],[19,3,21,3],[15,1,15,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Accounts that produced a variance on the 2014 continuity schedule are listed below.  \nPlease provide a detailed explanation for each variance below.\n"]
[]
[]
[]
[null,null,"Account Descriptions","Account Number","Variance                           RRR vs. 2014 Balance                        (Principal + Interest)","Explanation"]
[]
[]
[null,null,"Group 1 Accounts"]
[1,null,{"$f":"VLOOKUP(A24, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"LV Variance Account"},{"$f":"VLOOKUP(A24, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1550},{"$f":"IF(ISERROR(VLOOKUP($A24, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A24, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0.58000000007450581}]
[2,null,{"$f":"VLOOKUP(A25, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Smart Metering Entity Charge Variance Account"},{"$f":"VLOOKUP(A25, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1551},{"$f":"IF(ISERROR(VLOOKUP($A25, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A25, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[3,null,{"$f":"VLOOKUP(A26, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"RSVA - Wholesale Market Service Charge"},{"$f":"VLOOKUP(A26, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1580},{"$f":"IF(ISERROR(VLOOKUP($A26, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A26, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0.11999999987892807}]
[4,null,{"$f":"VLOOKUP(A27, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"RSVA - Retail Transmission Network Charge"},{"$f":"VLOOKUP(A27, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1584},{"$f":"IF(ISERROR(VLOOKUP($A27, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A27, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0.36000000033527613}]
[5,null,{"$f":"VLOOKUP(A28, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"RSVA - Retail Transmission Connection Charge"},{"$f":"VLOOKUP(A28, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1586},{"$f":"IF(ISERROR(VLOOKUP($A28, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A28, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":-0.19000000006053597}]
[6,null,{"$f":"VLOOKUP(A29, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"RSVA - Power (excluding Global Adjustment)"},{"$f":"VLOOKUP(A29, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1588},{"$f":"IF(ISERROR(VLOOKUP($A29, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A29, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0.18000000016763806}]
[7,null,{"$f":"VLOOKUP(A30, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"RSVA - Global Adjustment"},{"$f":"VLOOKUP(A30, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1589},{"$f":"IF(ISERROR(VLOOKUP($A30, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A30, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":-0.41999999992549419}]
[8,null,{"$f":"VLOOKUP(A31, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2008)"},{"$f":"VLOOKUP(A31, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A31, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A31, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":-0.45999999987543561}]
[9,null,{"$f":"VLOOKUP(A32, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2009)"},{"$f":"VLOOKUP(A32, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A32, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A32, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0.10000000002037268}]
[10,null,{"$f":"VLOOKUP(A33, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2010)"},{"$f":"VLOOKUP(A33, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A33, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A33, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":-0.36999999999534339}]
[11,null,{"$f":"VLOOKUP(A34, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2011)"},{"$f":"VLOOKUP(A34, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A34, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A34, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":-0.47000000000116415}]
[12,null,{"$f":"VLOOKUP(A35, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2012)"},{"$f":"VLOOKUP(A35, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A35, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A35, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[13,null,{"$f":"VLOOKUP(A36, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2013)"},{"$f":"VLOOKUP(A36, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A36, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A36, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[14,null,{"$f":"VLOOKUP(A37, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2014)"},{"$f":"VLOOKUP(A37, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A37, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A37, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[]
[null,null,"Group 2 Accounts"]
[15,null,{"$f":"VLOOKUP(A40, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - Deferred IFRS Transition Costs"},{"$f":"VLOOKUP(A40, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A40, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A40, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":-5000.4499999999534},"Added $5,000 for anticipated costs related to 2015 Bridge year in cell BF44 tab 2. 2015 Continuity Schedule"]
[16,null,{"$f":"VLOOKUP(A41, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - Incremental Capital Charges"},{"$f":"VLOOKUP(A41, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A41, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A41, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[17,null,{"$f":"VLOOKUP(A42, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act8"},{"$f":"VLOOKUP(A42, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A42, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A42, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[18,null,{"$f":"VLOOKUP(A43, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Carrying Charges"},{"$f":"VLOOKUP(A43, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A43, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A43, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[19,null,{"$f":"VLOOKUP(A44, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - Other 4"},{"$f":"VLOOKUP(A44, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A44, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A44, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[20,null,{"$f":"VLOOKUP(A45, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Retail Cost Variance Account - Retail"},{"$f":"VLOOKUP(A45, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1518},{"$f":"IF(ISERROR(VLOOKUP($A45, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A45, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[21,null,{"$f":"VLOOKUP(A46, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Misc. Deferred Debits"},{"$f":"VLOOKUP(A46, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1525},{"$f":"IF(ISERROR(VLOOKUP($A46, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A46, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[22,null,{"$f":"VLOOKUP(A47, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Board-Approved CDM Variance Account"},{"$f":"VLOOKUP(A47, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1567},{"$f":"IF(ISERROR(VLOOKUP($A47, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A47, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[23,null,{"$f":"VLOOKUP(A48, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Extra-Ordinary Event Costs"},{"$f":"VLOOKUP(A48, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1572},{"$f":"IF(ISERROR(VLOOKUP($A48, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A48, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[24,null,{"$f":"VLOOKUP(A49, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Deferred Rate Impact Amounts"},{"$f":"VLOOKUP(A49, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1574},{"$f":"IF(ISERROR(VLOOKUP($A49, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A49, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[25,null,{"$f":"VLOOKUP(A50, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"RSVA - One-time"},{"$f":"VLOOKUP(A50, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1582},{"$f":"IF(ISERROR(VLOOKUP($A50, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A50, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[26,null,{"$f":"VLOOKUP(A51, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Other Deferred Credits"},{"$f":"VLOOKUP(A51, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":2425},{"$f":"IF(ISERROR(VLOOKUP($A51, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A51, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[27,null,{"$f":"VLOOKUP(A52, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"PILs and Tax Variance for 2006 and Subsequent Years                                                                          (excludes sub-account and contra account below)"},{"$f":"VLOOKUP(A52, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1592},{"$f":"IF(ISERROR(VLOOKUP($A52, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A52, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[28,null,{"$f":"VLOOKUP(A53, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"PILs and Tax Variance for 2006 and Subsequent Years - Sub-Account HST/OVAT                          Input Tax Credits (ITCs)"},{"$f":"VLOOKUP(A53, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1592},{"$f":"IF(ISERROR(VLOOKUP($A53, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A53, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[29,null,{"$f":"VLOOKUP(A54, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"LRAM Variance Account"},{"$f":"VLOOKUP(A54, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1568},{"$f":"IF(ISERROR(VLOOKUP($A54, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A54, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":-146734.29987326387},"LRAM to the end of 2014 was calculated using estimated values. kW Demand was not recorded for the years 2011-2014 (estimated). Milton Hydro  has updated as the Final IESO(OPA) report has been received."]
[30,null,{"$f":"VLOOKUP(A55, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Renewable Generation Connection Capital Deferral Account"},{"$f":"VLOOKUP(A55, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1531},{"$f":"IF(ISERROR(VLOOKUP($A55, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A55, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[31,null,{"$f":"VLOOKUP(A56, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Renewable Generation Connection OM&A Deferral Account"},{"$f":"VLOOKUP(A56, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1532},{"$f":"IF(ISERROR(VLOOKUP($A56, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A56, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[32,null,{"$f":"VLOOKUP(A57, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Renewable Generation Connection Funding Adder Deferral Account "},{"$f":"VLOOKUP(A57, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1533},{"$f":"IF(ISERROR(VLOOKUP($A57, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A57, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[33,null,{"$f":"VLOOKUP(A58, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Smart Grid Capital Deferral Account"},{"$f":"VLOOKUP(A58, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1534},{"$f":"IF(ISERROR(VLOOKUP($A58, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A58, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[34,null,{"$f":"VLOOKUP(A59, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Smart Grid OM&A Deferral Account"},{"$f":"VLOOKUP(A59, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1535},{"$f":"IF(ISERROR(VLOOKUP($A59, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A59, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[35,null,{"$f":"VLOOKUP(A60, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Smart Grid Funding Adder Deferral Account"},{"$f":"VLOOKUP(A60, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1536},{"$f":"IF(ISERROR(VLOOKUP($A60, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A60, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[36,null,{"$f":"VLOOKUP(A61, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Retail Cost Variance Account - STR"},{"$f":"VLOOKUP(A61, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1548},{"$f":"IF(ISERROR(VLOOKUP($A61, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A61, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[37,null,{"$f":"VLOOKUP(A62, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Capital5"},{"$f":"VLOOKUP(A62, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1555},{"$f":"IF(ISERROR(VLOOKUP($A62, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A62, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[38,null,{"$f":"VLOOKUP(A63, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Recoveries5"},{"$f":"VLOOKUP(A63, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1555},{"$f":"IF(ISERROR(VLOOKUP($A63, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A63, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[39,null,{"$f":"VLOOKUP(A64, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Stranded Meter Costs5"},{"$f":"VLOOKUP(A64, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1555},{"$f":"IF(ISERROR(VLOOKUP($A64, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A64, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[40,null,{"$f":"VLOOKUP(A65, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"Smart Meter OM&A Variance5"},{"$f":"VLOOKUP(A65, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1556},{"$f":"IF(ISERROR(VLOOKUP($A65, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A65, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]
[41,null,{"$f":"VLOOKUP(A66, '2. 2015 Continuity Schedule'!$A$24:$BU$84,3,FALSE)","v":"IFRS-CGAAP Transition PP&E Amounts Balance + Return Component6"},{"$f":"VLOOKUP(A66, '2. 2015 Continuity Schedule'!$A$24:$BU$84,4,FALSE)","v":1575},{"$f":"IF(ISERROR(VLOOKUP($A66, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE)), 0, VLOOKUP($A66, '2. 2015 Continuity Schedule'!$A$20:$BU$86, MATCH('3. Appendix A'!$E$20, '2. 2015 Continuity Schedule'!$A$20:$BU$20,0),FALSE))","v":0}]

{"sheet":"4. Billing Determinants","index":3,"n_rows":48,"n_cols":26,"rows_kept":48,"cut":false,"hidden":false,"merged":[[18,13,19,13],[15,1,16,8],[18,3,19,3],[18,20,19,20],[18,25,19,25],[18,8,19,8],[18,14,19,14],[18,18,19,18],[18,19,19,19],[18,21,19,21],[18,22,19,22],[18,24,19,24],[18,23,19,23],[18,15,19,15],[18,16,19,16],[18,17,19,17],[47,0,47,7],[18,9,19,9],[18,10,19,10],[18,11,19,11],[18,12,19,12],[44,0,45,7],[46,0,46,7],[18,5,19,5],[18,4,19,4],[18,2,19,2],[18,1,19,1],[18,6,19,6],[18,7,19,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter the data related to the proposed load forecast.  Do not enter data for the MicroFit class."]
[]
[]
[null,"Rate Class \n(Enter Rate Classes in cells below as they appear on your current tariff of rates and charges)","Units","# of Customers","Total \nMetered kWh","Total \nMetered kW","Billed kWh for \nNon-RPP Customers","Billed kW for \nNon-RPP Customers","Distribution Revenue 1","Billed kWh for Wholesale Market Participants (WMP)","Billed kW for Wholesale Market Participants (WMP)","Total Metered kWh less WMP consumption \n(if applicable) ","Total Metered kW less WMP Demand  \n(if applicable)","GA Allocator for Class A, \nNon-WMP Customers \n(if applicable)3","Billed kWh for Class A, Non-WMPs Customers \n(if applicable)","Billed kW for \nClass A Non-WMP Customers\n (if applicable)","Billed kWh for\nNon-RPP Customers LESS \nClass A Consumption","Billed kW for\nNon-RPP Customers LESS \nClass A Demand","1595 Recovery Share Proportion (2008) 2","1595 Recovery Share Proportion (2009) 2","1595 Recovery Share Proportion (2010) 2","1595 Recovery Share Proportion (2011) 2","1595 Recovery Share Proportion (2012) 2","1595 Recovery Share Proportion (2013) 2","1595 Recovery Share Proportion (2014) 2","1568 LRAM Variance Account Class Allocation \n($ amounts)"]
[]
[null,"RESIDENTIAL","kWh",{"$f":"+[5]Summary!$T$11","v":34501},{"$f":"+[5]Summary!$T$12","v":311504507.10565919},null,{"$f":"+'[6]wap '!$I$34","v":15562305.658735953},{"$f":"IF(ISERROR(F21/E21*G21), 0, F21/E21*G21)","v":0},{"$f":"+'[7]Cost Allocation Study'!$K$7","v":11341620.223961212},null,null,{"$f":"E21-J21","v":311504507.10565919},{"$f":"F21-K21","v":0},null,null,null,{"$f":"IF(OR(G21=0, ISBLANK(G21)), 0, G21-J21-O21)","v":15562305.658735953},{"$f":"IF(OR(H21=0, ISBLANK(H21)), 0, H21-K21-P21)","v":0},null,null,0.3417,0.35626716002065734,null,null,null,{"$f":"+'[8]Summary 2011-2014 LRAMVA'!$H$83","v":9556.4489546955592}]
[null,"GENERAL SERVICE LESS THAN 50 KW","kWh",{"$f":"+[5]Summary!$T$15","v":2642.0505332703788},{"$f":"+[5]Summary!$T$16","v":91412831.730080053},null,{"$f":"+'[6]wap '!$I$35","v":12578993.647471223},{"$f":"IF(ISERROR(F22/E22*G22), 0, F22/E22*G22)","v":0},{"$f":"+'[7]Cost Allocation Study'!$K$8","v":2188342.8834311883},null,null,{"$f":"E22-J22","v":91412831.730080053},{"$f":"F22-K22","v":0},null,null,null,{"$f":"IF(OR(G22=0, ISBLANK(G22)), 0, G22-J22-O22)","v":12578993.647471223},{"$f":"IF(OR(H22=0, ISBLANK(H22)), 0, H22-K22-P22)","v":0},null,null,0.11,0.1034342640457593,null,null,null,{"$f":"+'[8]Summary 2011-2014 LRAMVA'!$H$84","v":32899.315476025695}]
[null,"GENERAL SERVICE 50 TO 999 KW","kW",{"$f":"+[5]Summary!$T$19","v":301.93278392268166},{"$f":"+[5]Summary!$T$20","v":206918158.48785442},{"$f":"+[5]Summary!$T$21","v":555651.28348282422},{"$f":"+'[6]wap '!$I$36","v":190136152.36720785},510585.43083605793,{"$f":"+'[7]Cost Allocation Study'!$K$9","v":1959679.7247167188},4839866.8200000012,8955.2199999999993,202078291.66785443,546696.06348282425,null,null,null,185296285.54720786,501630.21083605796,null,null,0.27500000000000002,0.25814840565553643,null,null,null,{"$f":"+'[8]Summary 2011-2014 LRAMVA'!$H$85","v":81170.900442748709}]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW","kW",{"$f":"+[5]Summary!$T$24","v":13},{"$f":"+[5]Summary!$T$25","v":116570267.303496},{"$f":"+[5]Summary!$T$26","v":245808.10482149263},{"$f":"+'[6]wap '!$I$37","v":99356499.264645159},209509.96639953664,{"$f":"+'[7]Cost Allocation Study'!$K$10","v":506082.39763097907},null,null,116570267.303496,245808.10482149263,null,null,null,99356499.264645159,209509.96639953664,null,null,0.17,0.15394444641840072,null,null,null,{"$f":"+'[8]Summary 2011-2014 LRAMVA'!$H$86","v":20923.741551880907}]
[null,"LARGE USE","kW",{"$f":"+[5]Summary!$T$29","v":3},{"$f":"+[5]Summary!$T$30","v":135893889.41732097},{"$f":"+[5]Summary!$T$31","v":260162.16410264492},{"$f":"+'[6]wap '!$I$38","v":135893889.41732097},260162.16410264492,{"$f":"+'[7]Cost Allocation Study'!$K$11","v":502478.18705944694},null,null,135893889.41732097,260162.16410264492,null,{"$f":"+E25","v":135893889.41732097},{"$f":"+F25","v":260162.16410264492},0,0,null,null,0.09,0.11725017760441858,null,null,null,{"$f":"+'[8]Summary 2011-2014 LRAMVA'!$H$87","v":-2282.4609632802712}]
[null,"UNMETERED AND SCATTERED","kWh",{"$f":"+[5]Summary!$T$44","v":178},{"$f":"+[5]Summary!$T$45","v":1096422.73},null,null,0,{"$f":"+'[7]Cost Allocation Study'!$K$14","v":36365.185625275495},null,null,1096422.73,0,null,null,null,0,0,null,null,0,2.0792757467277189E-3]
[null,"SENTINEL","kW",{"$f":"+[5]Summary!$T$39","v":242.20347610658669},{"$f":"+[5]Summary!$T$40","v":145710.64372659678},{"$f":"+[5]Summary!$T$41","v":403.86488874638457},null,0,{"$f":"+'[7]Cost Allocation Study'!$K$12","v":40990.760331927406},null,null,145710.64372659678,403.86488874638457,null,null,null,0,0,null,null,0,2.2873175586759825E-4]
[null,"STREETLIGHTING","kW",{"$f":"+[5]Summary!$T$34","v":3233.7042464999763},{"$f":"+[5]Summary!$T$35","v":8298678.7683863798},{"$f":"+[5]Summary!$T$36","v":23290.889535479138},{"$f":"+'[6]wap '!$I$40","v":8298678.7683863798},23290.889535479138,{"$f":"+'[7]Cost Allocation Study'!$K$13","v":346210.26485079562},null,null,8298678.7683863798,23290.889535479138,null,null,null,8298678.7683863798,23290.889535479138,null,null,0.01,8.6475387526322983E-3]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,{"$f":"IF(OR(H35=0, ISBLANK(H35)), 0, H35-K35-P35)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,"Total",null,{"$f":"SUM(D21:D40)","v":41114.891039799622},871840466.18652356,1085316.3068311873,461826519.1237675,1003548.4508737186,16921769.627607543,4839866.8200000012,{"$f":"SUM(K21:K40)","v":8955.2199999999993},867000599.36652362,1076361.0868311874,0,135893889.41732097,260162.16410264492,321092762.8864466,734431.06677107373,{"$f":"SUM(S21:S40)","v":0},{"$f":"SUM(T21:T40)","v":0},{"$f":"SUM(U21:U40)","v":0.99670000000000003},{"$f":"SUM(V21:V40)","v":1},{"$f":"SUM(W21:W40)","v":0},null,{"$f":"SUM(Y21:Y40)","v":0},{"$f":"SUM(Z21:Z40)","v":142267.94546207061}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance as per Sheet 2",{"$f":"'2. 2015 Continuity Schedule'!BS65","v":142267.94546207058}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"Z41-Z42","v":0}]
[]
["1 For Account 1562, the allocation to customer classes should be performed on the basis of the test year distribution revenue allocation to customer classes found in the Applicant’s Cost of Service application that was most recently approved at the time of disposition of the 1562 account balances"]
[]
["2 Residual Account balance to be allocated to rate classes in proportion to the recovery share as established when rate riders were implemented."]
["3  Enter the percentage of the balance in account 1589 allocated to Class A customers. Distributors typically settle GA costs with Class A customers on the basis of actual (i.e. non-estimated) costs. If this is the case, no amount of the balance in 1589 should be allocated to a distributor’s Class A customers. "]

{"sheet":"5. Allocation of Balances","index":4,"n_rows":58,"n_cols":27,"rows_kept":58,"cut":false,"hidden":false,"merged":[[49,1,49,2],[47,1,47,2],[40,1,40,2],[41,1,41,2],[45,1,45,2],[43,1,43,2],[44,1,44,2]]}
[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,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[]
[null,null,null,"Amounts from Sheet 2","Allocator",{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B21))=0, \"\", UPPER('4. Billing Determinants'!$B21))","v":"RESIDENTIAL"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B22))=0, \"\", '4. Billing Determinants'!$B22)","v":"GENERAL SERVICE LESS THAN 50 KW"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B23))=0, \"\", '4. Billing Determinants'!$B23)","v":"GENERAL SERVICE 50 TO 999 KW"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B24))=0, \"\", '4. Billing Determinants'!$B24)","v":"GENERAL SERVICE 1,000 TO 4,999 KW"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B25))=0, \"\", '4. Billing Determinants'!$B25)","v":"LARGE USE"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B26))=0, \"\", '4. Billing Determinants'!$B26)","v":"UNMETERED AND SCATTERED"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B27))=0, \"\", '4. Billing Determinants'!$B27)","v":"SENTINEL"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B28))=0, \"\", '4. Billing Determinants'!$B28)","v":"STREETLIGHTING"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B29))=0, \"\", '4. Billing Determinants'!$B29)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B30))=0, \"\", '4. Billing Determinants'!$B30)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B31))=0, \"\", '4. Billing Determinants'!$B31)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B32))=0, \"\", '4. Billing Determinants'!$B32)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B33))=0, \"\", '4. Billing Determinants'!$B33)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B34))=0, \"\", '4. Billing Determinants'!$B34)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B35))=0, \"\", '4. Billing Determinants'!$B35)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B36))=0, \"\", '4. Billing Determinants'!$B36)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B37))=0, \"\", '4. Billing Determinants'!$B37)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B38))=0, \"\", '4. Billing Determinants'!$B38)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B39))=0, \"\", '4. Billing Determinants'!$B39)","v":""},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B40))=0, \"\", '4. Billing Determinants'!$B40)","v":""}]
[null,"LV Variance Account",1550,{"$f":"'2. 2015 Continuity Schedule'!BS24","v":644334.48744649987},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":230217.68856535098},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":67558.736217496218},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":152923.05274130456},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":86151.361800210725},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":100432.50225332832},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":810.31221325312947},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":107.68758343110679},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":6133.1460721248659},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0}]
[null,"Smart Metering Entity Charge Variance Account",1551,{"$f":"'2. 2015 Continuity Schedule'!BS25","v":-17236.956416999998},"# of Customers",{"$f":"(34501/(34501+2642.05053327038))*D6","v":-16010.861380656645},{"$f":"(2642.05053327038/(34501+2642.05053327038))*D6","v":-1226.0950363433528},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RSVA - Wholesale Market Service Charge",1580,{"$f":"'2. 2015 Continuity Schedule'!BS26","v":-1403933.3377844996},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-504418.98507948092},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-148024.72116041704},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-327225.20690565836},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-188762.1353219419},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-220052.86027896104},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-1775.4364000167823},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-235.94912223506799},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-13438.043515788493},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0}]
[null,"RSVA - Retail Transmission Network Charge",1584,{"$f":"'2. 2015 Continuity Schedule'!BS27","v":1694807.1873724996},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":605546.65448236989},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":177701.23118036953},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":402236.87223078607},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":226605.82356776175},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":264169.82170130807},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":2131.382053566007},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":283.25302144403616},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":16132.149134894336},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0}]
[null,"RSVA - Retail Transmission Connection Charge",1586,{"$f":"'2. 2015 Continuity Schedule'!BS28","v":906099.64539841679},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":323745.1510630619},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":95004.920771560079},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":215049.05691338555},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":121150.92378047394},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":141233.87223747279},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":1139.506922872308},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":151.43637825041941},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":8624.7773313398193},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0}]
[null,"RSVA - Power (excluding Global Adjustment)",1588,{"$f":"'2. 2015 Continuity Schedule'!BS29","v":-1327926.8199418334},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":-477110.61540280888},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":-140010.91928874876},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":-309509.80129637668},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":-178542.88044691505},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":-208139.57978266876},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":-1679.3173502125042},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":-223.17524566524332},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":-12710.531128437462},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0}]
[null,"RSVA - Global Adjustment",1589,{"$f":"IF('4. Billing Determinants'!N41>0, '2. 2015 Continuity Schedule'!BS30-('2. 2015 Continuity Schedule'!BS30*'4. Billing Determinants'!N41), '2. 2015 Continuity Schedule'!BS30)","v":2240760.2827613335},"Non-RPP kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":108602.24975117123},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":87783.072745020734},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":1293098.4599743907},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":693363.79738074727},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":57912.702910003376},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$Q$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,16,0)/'4. Billing Determinants'!$G$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0}]
[null,"Disposition and Recovery/Refund of Regulatory Balances (2008)",1595,{"$f":"'2. 2015 Continuity Schedule'!BS31","v":0.46748399987333006},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,18,0)*$D12)))),0)","v":0}]
[null,"Disposition and Recovery/Refund of Regulatory Balances (2009)",1595,{"$f":"'2. 2015 Continuity Schedule'!BS32","v":-9.6413916687329765E-2},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D13, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,19,0)*$D13)))),0)","v":0}]
[null,"Disposition and Recovery/Refund of Regulatory Balances (2010)",1595,{"$f":"'2. 2015 Continuity Schedule'!BS33","v":143541.27832175},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":49048.054802541978},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":15789.5406153925},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":39473.851538481249},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":24402.017314697499},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":12918.7150489575},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":1435.4127832175},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,20,0)*$D14)))),0)","v":0}]
[null,"Disposition and Recovery/Refund of Regulatory Balances (2011)",1595,{"$f":"'2. 2015 Continuity Schedule'!BS34","v":-220737.46227908335},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":-78641.508796335998},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":-22831.816958165542},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":-56983.023955794481},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":-33981.306434356098},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":-25881.506656171172},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":-458.97405171112274},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":-50.48966733285247},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":-1908.8357592160835},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,21,0)*$D15)))),0)","v":0}]
[null,"Disposition and Recovery/Refund of Regulatory Balances (2012)",1595,{"$f":"'2. 2015 Continuity Schedule'!BS35","v":0},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,22,0)*$D16)))),0)","v":0}]
[null,"Disposition and Recovery/Refund of Regulatory Balances (2013)",1595,{"$f":"'2. 2015 Continuity Schedule'!BS36","v":0},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,23,0)*$D17)))),0)","v":0}]
[null,"Disposition and Recovery/Refund of Regulatory Balances (2014)",1595,{"$f":"'2. 2015 Continuity Schedule'!BS37","v":0},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,24,0)*$D18)))),0)","v":0}]
[null,"Total of Group 1 Accounts (excluding 1589)",null,{"$f":"SUM(D5:D18)-D11","v":418948.39318683278},null,{"$f":"SUM(F5:F18)-F11","v":132375.57825404231},43960.876341143623,115964.80126612773,57023.804259930854,64680.964523265691,167.4733877510352,32.76294789239855,4268.0749181344872,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Regulatory Assets - Sub-Account - Deferred IFRS Transition Costs",1508,{"$f":"'2. 2015 Continuity Schedule'!BS44","v":479873.06719641661},"# of Customers",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":402678.93876496231},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":30836.732410675599},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":3524.0130143571528},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":151.72969490578564},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":35.014544978258222},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":2077.5296687099876},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":2826.8815026748566},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":37742.227595152683},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E21=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D21,IF($E21=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D21,IF($E21=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D21,IF($E21=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D21, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D21))))),0)","v":0}]
[null,"Other Regulatory Assets - Sub-Account - Incremental Capital Charges",1508,{"$f":"'2. 2015 Continuity Schedule'!BS45","v":1575.1491147499999},"# of Customers",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":1321.7648942662647},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":101.21937461969944},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":11.567321359296319},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0.49804190097276724},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0.11493274637833091},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":6.8193429517809667},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":9.2790368971028183},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":123.88617000850448},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0}]
[null,"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act8",1508,{"$f":"'2. 2015 Continuity Schedule'!BS46","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0}]
[null,"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Carrying Charges",1508,{"$f":"'2. 2015 Continuity Schedule'!BS47","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0}]
[null,"Other Regulatory Assets - Sub-Account - Other 4",1508,{"$f":"'2. 2015 Continuity Schedule'!BS48","v":-305.57531216666666},"# of Customers",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":-256.41935509100028},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":-19.636326305296194},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":-2.2440337884201726},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":-9.6618985426016754E-2},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":-2.2296688944465407E-2},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":-1.3229368773716139},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":-1.8001118560056075},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":-24.033632574202286},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0}]
[null,"Retail Cost Variance Account - Retail",1518,{"$f":"'2. 2015 Continuity Schedule'!BS49","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0}]
[null,"Misc. Deferred Debits",1525,{"$f":"'2. 2015 Continuity Schedule'!BS50","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0}]
[null,"Retail Cost Variance Account - STR",1548,{"$f":"'2. 2015 Continuity Schedule'!BS76","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0}]
[null,"Board-Approved CDM Variance Account",1567,{"$f":"'2. 2015 Continuity Schedule'!BS70","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0}]
[null,"Extra-Ordinary Event Costs",1572,{"$f":"'2. 2015 Continuity Schedule'!BS71","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0}]
[null,"Deferred Rate Impact Amounts",1574,{"$f":"'2. 2015 Continuity Schedule'!BS72","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0}]
[null,"RSVA - One-time",1582,{"$f":"'2. 2015 Continuity Schedule'!BS73","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0}]
[null,"Other Deferred Credits",2425,{"$f":"'2. 2015 Continuity Schedule'!BS74","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0}]
[null,"Total of Group 2 Accounts",null,{"$f":"SUM(D21:D33)","v":481142.64099899994},null,{"$f":"SUM(F21:F33)","v":403744.28430413757},30918.315458990004,3533.3363019280291,152.1311178213324,35.107181035692086,2083.0260747843968,2834.3604277159538,37842.080132586983,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PILs and Tax Variance for 2006 and Subsequent Years \n      (excludes sub-account and contra account)",1592,{"$f":"'2. 2015 Continuity Schedule'!BS59","v":0},null,{"$f":"IFERROR(IF(F$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0}]
[null,"PILs and Tax Variance for 2006 and Subsequent Years -\n      Sub-Account HST/OVAT Input Tax Credits (ITCs)",1592,{"$f":"'2. 2015 Continuity Schedule'!BS60","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0}]
[null,"Total of Account 1562 and Account 1592",null,{"$f":"SUM(D36:D37)","v":0},null,{"$f":"SUM(F36:F37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LRAM Variance Account (Enter dollar amount for each class)",1568,{"$f":"'2. 2015 Continuity Schedule'!BS65","v":142267.94546207058},null,{"$f":"'4. Billing Determinants'!$Z21","v":9556.4489546955592},{"$f":"'4. Billing Determinants'!$Z22","v":32899.315476025695},{"$f":"'4. Billing Determinants'!$Z23","v":81170.900442748709},{"$f":"'4. Billing Determinants'!$Z24","v":20923.741551880907},{"$f":"'4. Billing Determinants'!$Z25","v":-2282.4609632802712},{"$f":"'4. Billing Determinants'!$Z26","v":0},{"$f":"'4. Billing Determinants'!$Z27","v":0},{"$f":"'4. Billing Determinants'!$Z28","v":0},{"$f":"'4. Billing Determinants'!$Z29","v":0},{"$f":"'4. Billing Determinants'!$Z30","v":0},{"$f":"'4. Billing Determinants'!$Z31","v":0},{"$f":"'4. Billing Determinants'!$Z32","v":0},{"$f":"'4. Billing Determinants'!$Z33","v":0},{"$f":"'4. Billing Determinants'!$Z34","v":0},{"$f":"'4. Billing Determinants'!$Z35","v":0},{"$f":"'4. Billing Determinants'!$Z36","v":0},{"$f":"'4. Billing Determinants'!$Z37","v":0},{"$f":"'4. Billing Determinants'!$Z38","v":0},{"$f":"'4. Billing Determinants'!$Z39","v":0},{"$f":"'4. Billing Determinants'!$Z40","v":0}]
[null,"(Account 1568 - total amount allocated to classes)",null,{"$f":"SUM(F40:Y40)","v":142267.94546207061}]
[null,"Variance",null,{"$f":"D40-D41","v":0}]
[]
[null,"Total of Group 1 Accounts (1550, 1551, 1584, 1586 and 1595)",null,{"$f":"SUM(F44:Y44)","v":3150334.4936246215},null,{"$f":"SUM(F5,F6,F8,F9,F12:F18)","v":1113905.1787363323},331996.5167903094,752699.80946816294,424328.82002878783,492873.40458489553,3622.2271379803219,491.88731579270996,30416.649562360442,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total of Account 1580 and 1588 (not allocated to WMPs)",null,{"$f":"SUM(F45:Y45)","v":-2731860.157726333},null,{"$f":"SUM(F7,F10)","v":-981529.6004822898},-288035.64044916583,-636735.00820203498,-367305.01576885697,-428192.44006162981,-3454.7537502292862,-459.12436790031131,-26148.574644225955,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Balance of Account 1589 Allocated to Non-WMPs",null,{"$f":"SUM(F46:Y46)","v":2240760.282761333},null,{"$f":"F11","v":108602.24975117123},87783.072745020734,1293098.4599743907,693363.79738074727,0,0,0,57912.702910003376,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance of Account 1589 allocated to Class A Non-WMP Customers",null,{"$f":"SUM(F48:Y48)","v":0},null,{"$f":"'4. Billing Determinants'!$N21*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N22*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N23*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N24*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N25*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N26*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N27*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N28*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N29*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N30*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N31*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N32*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N33*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N34*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N35*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N36*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N37*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N38*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N39*'2. 2015 Continuity Schedule'!$BS$41","v":0},{"$f":"'4. Billing Determinants'!$N40*'2. 2015 Continuity Schedule'!$BS$41","v":0}]
[]
[null,"Group 2 Accounts - Total balance allocated to each class",null,{"$f":"SUM(F50:Y50)","v":481142.64099899994},null,{"$f":"SUM(F21:F33)","v":403744.28430413757},{"$f":"SUM(G21:G33)","v":30918.315458990004},3533.3363019280291,152.1311178213324,35.107181035692086,2083.0260747843968,2834.3604277159538,37842.080132586983,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IFRS-CGAAP Transition PP&E Amounts Balance + Return Component",1575,{"$f":"'2. 2015 Continuity Schedule'!BS82","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0}]
[null,"Accounting Changes Under CGAAP Balance + Return Component",1576,{"$f":"'2. 2015 Continuity Schedule'!BS83","v":-1648922},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":-589152.09236891172},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":-172890.15039797314},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":-391346.71647268377},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":-220470.70049796504},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":-257017.6914429295},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":-2073.6770440410714},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":-275.58423288825009},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":-15695.387542607648},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E53=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,4,0)/'4. Billing Determinants'!$E$41*$D53,IF($E53=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,5,0)/'4. Billing Determinants'!$F$41*$D53,IF($E53=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,6,0)/'4. Billing Determinants'!$G$41*$D53,IF($E53=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,8,0)/'4. Billing Determinants'!$I$41*$D53, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$Z$41,3,0)/'4. Billing Determinants'!$D$41*$D53))))),0)","v":0}]
[null,"Total Balance Allocated to each class for Accounts 1575 and 1576",null,{"$f":"SUM(D52:D53)","v":-1648922},null,{"$f":"SUM(F52:F53)","v":-589152.09236891172},{"$f":"SUM(G52:G53)","v":-172890.15039797314},-391346.71647268377,-220470.70049796504,-257017.6914429295,-2073.6770440410714,-275.58423288825009,-15695.387542607648,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Account 1589 reference calculation by customer and consumption"]
[null,"Account 1589 / Number of Customers",{"$f":"IF(ISERROR('2. 2015 Continuity Schedule'!BS41/'4. Billing Determinants'!D41), 0, '2. 2015 Continuity Schedule'!BS41/'4. Billing Determinants'!D41)","v":54.499968894293197}]
[null,"1589/total kwh",{"$f":"IF(ISERROR('2. 2015 Continuity Schedule'!BS41/'4. Billing Determinants'!E41), 0, '2. 2015 Continuity Schedule'!BS41/'4. Billing Determinants'!E41)","v":2.5701494363556416E-3}]

{"sheet":"6. Rate Rider Calculations","index":5,"n_rows":201,"n_cols":7,"rows_kept":201,"cut":false,"hidden":false,"merged":[[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[178,1,179,1],[178,2,179,2],[178,3,179,3],[178,4,179,4],[178,5,179,5],[150,1,151,1],[150,2,151,2],[150,3,151,3],[150,4,151,4],[150,5,151,5],[69,1,70,1],[69,2,70,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[69,4,70,4],[69,5,70,5],[69,3,70,3],[17,1,18,1],[17,2,18,2],[43,1,44,1],[43,2,44,2],[43,3,44,3],[43,4,44,4],[43,5,44,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," Please indicate the Rate Rider Recovery Period (in years)",null,1]
[]
[]
[null,"Rate Rider Calculation for Deferral / Variance Accounts Balances (excluding Global Adj.)"]
[null,"1550, 1551, 1584, 1586, 1595"]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","kW / kWh / # of Customers","Allocated Balance (excluding 1589)","Rate Rider for Deferral/Variance Accounts"]
[]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B21), \"\", '4. Billing Determinants'!$B21)","v":"RESIDENTIAL"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C21), \"\", '4. Billing Determinants'!C21)","v":"kWh"},{"$f":"IF(C20=\"\", 0, IF(C20=\"kWh\", '4. Billing Determinants'!E21, IF(C20=\"kW\", '4. Billing Determinants'!F21, '4. Billing Determinants'!D21)))","v":311504507.10565919},{"$f":"HLOOKUP($B20, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":1113905.1787363323},{"$f":"IF(ISERROR(E20/D20), 0, IF(C20=\"# of Customers\", E20/D20/12/$D$13, E20/D20/$D$13))","v":3.5758878389470844E-3},{"$f":"IF(C20=\"\", \"\", IF(C20=\"# of Customers\", \"per customer per month\", \"$/\"&C20))","v":"$/kWh"}]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B22), \"\", '4. Billing Determinants'!$B22)","v":"GENERAL SERVICE LESS THAN 50 KW"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C22), \"\", '4. Billing Determinants'!C22)","v":"kWh"},{"$f":"IF(C21=\"\", 0, IF(C21=\"kWh\", '4. Billing Determinants'!E22, IF(C21=\"kW\", '4. Billing Determinants'!F22, '4. Billing Determinants'!D22)))","v":91412831.730080053},{"$f":"HLOOKUP($B21, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":331996.5167903094},{"$f":"IF(ISERROR(E21/D21), 0, IF(C21=\"# of Customers\", E21/D21/12/$D$13, E21/D21/$D$13))","v":3.6318371338786952E-3},{"$f":"IF(C21=\"\", \"\", IF(C21=\"# of Customers\", \"per customer per month\", \"$/\"&C21))","v":"$/kWh"}]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B23), \"\", '4. Billing Determinants'!$B23)","v":"GENERAL SERVICE 50 TO 999 KW"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C23), \"\", '4. Billing Determinants'!C23)","v":"kW"},{"$f":"IF(C22=\"\", 0, IF(C22=\"kWh\", '4. Billing Determinants'!E23, IF(C22=\"kW\", '4. Billing Determinants'!F23, '4. Billing Determinants'!D23)))","v":555651.28348282422},{"$f":"HLOOKUP($B22, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":752699.80946816294},1.3546262410305936,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B24), \"\", '4. Billing Determinants'!$B24)","v":"GENERAL SERVICE 1,000 TO 4,999 KW"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C24), \"\", '4. Billing Determinants'!C24)","v":"kW"},{"$f":"IF(C23=\"\", 0, IF(C23=\"kWh\", '4. Billing Determinants'!E24, IF(C23=\"kW\", '4. Billing Determinants'!F24, '4. Billing Determinants'!D24)))","v":245808.10482149263},{"$f":"HLOOKUP($B23, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":424328.82002878783},1.7262604922524343,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B25), \"\", '4. Billing Determinants'!$B25)","v":"LARGE USE"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C25), \"\", '4. Billing Determinants'!C25)","v":"kW"},{"$f":"IF(C24=\"\", 0, IF(C24=\"kWh\", '4. Billing Determinants'!E25, IF(C24=\"kW\", '4. Billing Determinants'!F25, '4. Billing Determinants'!D25)))","v":260162.16410264492},{"$f":"HLOOKUP($B24, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":492873.40458489553},1.8944853348868833,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B26), \"\", '4. Billing Determinants'!$B26)","v":"UNMETERED AND SCATTERED"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C26), \"\", '4. Billing Determinants'!C26)","v":"kWh"},{"$f":"IF(C25=\"\", 0, IF(C25=\"kWh\", '4. Billing Determinants'!E26, IF(C25=\"kW\", '4. Billing Determinants'!F26, '4. Billing Determinants'!D26)))","v":1096422.73},{"$f":"HLOOKUP($B25, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":3622.2271379803219},3.3036775313663208E-3,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B27), \"\", '4. Billing Determinants'!$B27)","v":"SENTINEL"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C27), \"\", '4. Billing Determinants'!C27)","v":"kW"},{"$f":"IF(C26=\"\", 0, IF(C26=\"kWh\", '4. Billing Determinants'!E27, IF(C26=\"kW\", '4. Billing Determinants'!F27, '4. Billing Determinants'!D27)))","v":403.86488874638457},{"$f":"HLOOKUP($B26, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":491.88731579270996},1.217950184576706,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B28), \"\", '4. Billing Determinants'!$B28)","v":"STREETLIGHTING"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C28), \"\", '4. Billing Determinants'!C28)","v":"kW"},{"$f":"IF(C27=\"\", 0, IF(C27=\"kWh\", '4. Billing Determinants'!E28, IF(C27=\"kW\", '4. Billing Determinants'!F28, '4. Billing Determinants'!D28)))","v":23290.889535479138},{"$f":"HLOOKUP($B27, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":30416.649562360442},1.3059462377349991,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B29), \"\", '4. Billing Determinants'!$B29)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C29), \"\", '4. Billing Determinants'!C29)","v":""},{"$f":"IF(C28=\"\", 0, IF(C28=\"kWh\", '4. Billing Determinants'!E29, IF(C28=\"kW\", '4. Billing Determinants'!F29, '4. Billing Determinants'!D29)))","v":0},{"$f":"HLOOKUP($B28, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B30), \"\", '4. Billing Determinants'!$B30)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C30), \"\", '4. Billing Determinants'!C30)","v":""},{"$f":"IF(C29=\"\", 0, IF(C29=\"kWh\", '4. Billing Determinants'!E30, IF(C29=\"kW\", '4. Billing Determinants'!F30, '4. Billing Determinants'!D30)))","v":0},{"$f":"HLOOKUP($B29, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B31), \"\", '4. Billing Determinants'!$B31)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C30=\"\", 0, IF(C30=\"kWh\", '4. Billing Determinants'!E31, IF(C30=\"kW\", '4. Billing Determinants'!F31, '4. Billing Determinants'!D31)))","v":0},{"$f":"HLOOKUP($B30, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B32), \"\", '4. Billing Determinants'!$B32)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C31=\"\", 0, IF(C31=\"kWh\", '4. Billing Determinants'!E32, IF(C31=\"kW\", '4. Billing Determinants'!F32, '4. Billing Determinants'!D32)))","v":0},{"$f":"HLOOKUP($B31, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B33), \"\", '4. Billing Determinants'!$B33)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C32=\"\", 0, IF(C32=\"kWh\", '4. Billing Determinants'!E33, IF(C32=\"kW\", '4. Billing Determinants'!F33, '4. Billing Determinants'!D33)))","v":0},{"$f":"HLOOKUP($B32, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B34), \"\", '4. Billing Determinants'!$B34)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C33=\"\", 0, IF(C33=\"kWh\", '4. Billing Determinants'!E34, IF(C33=\"kW\", '4. Billing Determinants'!F34, '4. Billing Determinants'!D34)))","v":0},{"$f":"HLOOKUP($B33, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B35), \"\", '4. Billing Determinants'!$B35)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C34=\"\", 0, IF(C34=\"kWh\", '4. Billing Determinants'!E35, IF(C34=\"kW\", '4. Billing Determinants'!F35, '4. Billing Determinants'!D35)))","v":0},{"$f":"HLOOKUP($B34, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B36), \"\", '4. Billing Determinants'!$B36)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C35=\"\", 0, IF(C35=\"kWh\", '4. Billing Determinants'!E36, IF(C35=\"kW\", '4. Billing Determinants'!F36, '4. Billing Determinants'!D36)))","v":0},{"$f":"HLOOKUP($B35, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B37), \"\", '4. Billing Determinants'!$B37)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C36=\"\", 0, IF(C36=\"kWh\", '4. Billing Determinants'!E37, IF(C36=\"kW\", '4. Billing Determinants'!F37, '4. Billing Determinants'!D37)))","v":0},{"$f":"HLOOKUP($B36, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B38), \"\", '4. Billing Determinants'!$B38)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C37=\"\", 0, IF(C37=\"kWh\", '4. Billing Determinants'!E38, IF(C37=\"kW\", '4. Billing Determinants'!F38, '4. Billing Determinants'!D38)))","v":0},{"$f":"HLOOKUP($B37, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B39), \"\", '4. Billing Determinants'!$B39)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C38=\"\", 0, IF(C38=\"kWh\", '4. Billing Determinants'!E39, IF(C38=\"kW\", '4. Billing Determinants'!F39, '4. Billing Determinants'!D39)))","v":0},{"$f":"HLOOKUP($B38, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B40), \"\", '4. Billing Determinants'!$B40)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C39=\"\", 0, IF(C39=\"kWh\", '4. Billing Determinants'!E40, IF(C39=\"kW\", '4. Billing Determinants'!F40, '4. Billing Determinants'!D40)))","v":0},{"$f":"HLOOKUP($B39, '5. Allocation of Balances'!$D$4:$Z$54, 41,FALSE)","v":0},0,""]
[null,"Total",null,null,{"$f":"SUM(E20:E39)","v":3150334.4936246215}]
[]
[null,"Rate Rider Calculation for Deferral / Variance Accounts Balances (excluding Global Adj.) - NON-WMP"]
[null,"1580 and 1588"]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","kW / kWh / # of Customers","Allocated Balance (excluding 1589)","Rate Rider for Deferral/Variance Accounts"]
[]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B21), \"\", '4. Billing Determinants'!B21)","v":"RESIDENTIAL"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C21), \"\", '4. Billing Determinants'!C21)","v":"kWh"},{"$f":"IF(C46=\"\", 0, IF(C46=\"kWh\", '4. Billing Determinants'!L21, IF(C46=\"kW\", '4. Billing Determinants'!M21, '4. Billing Determinants'!D21)))","v":311504507.10565919},{"$f":"HLOOKUP($B46, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":-981529.6004822898},{"$f":"IF(ISERROR(E46/D46), 0, IF(C46=\"# of Customers\", E46/D46/12/$D$13, E46/D46/$D$13))","v":-3.1509322597035967E-3},{"$f":"IF(C46=\"\", \"\", IF(C46=\"# of Customers\", \"per customer per month\", \"$/\"&C46))","v":"$/kWh"}]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B22), \"\", '4. Billing Determinants'!B22)","v":"GENERAL SERVICE LESS THAN 50 KW"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C22), \"\", '4. Billing Determinants'!C22)","v":"kWh"},{"$f":"IF(C47=\"\", 0, IF(C47=\"kWh\", '4. Billing Determinants'!L22, IF(C47=\"kW\", '4. Billing Determinants'!M22, '4. Billing Determinants'!D22)))","v":91412831.730080053},{"$f":"HLOOKUP($B47, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":-288035.64044916583},{"$f":"IF(ISERROR(E47/D47), 0, IF(C47=\"# of Customers\", E47/D47/12/$D$13, E47/D47/$D$13))","v":-3.1509322597035971E-3},{"$f":"IF(C47=\"\", \"\", IF(C47=\"# of Customers\", \"per customer per month\", \"$/\"&C47))","v":"$/kWh"}]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B23), \"\", '4. Billing Determinants'!B23)","v":"GENERAL SERVICE 50 TO 999 KW"},"kWh",{"$f":"IF(C48=\"\", 0, IF(C48=\"kWh\", '4. Billing Determinants'!L23, IF(C48=\"kW\", '4. Billing Determinants'!M23, '4. Billing Determinants'!D23)))","v":202078291.66785443},{"$f":"HLOOKUP($B48, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":-636735.00820203498},-3.1509322597035963E-3,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B24), \"\", '4. Billing Determinants'!B24)","v":"GENERAL SERVICE 1,000 TO 4,999 KW"},"kWh",{"$f":"IF(C49=\"\", 0, IF(C49=\"kWh\", '4. Billing Determinants'!L24, IF(C49=\"kW\", '4. Billing Determinants'!M24, '4. Billing Determinants'!D24)))","v":116570267.303496},{"$f":"HLOOKUP($B49, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":-367305.01576885697},-3.1509322597035967E-3,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B25), \"\", '4. Billing Determinants'!B25)","v":"LARGE USE"},"kWh",{"$f":"IF(C50=\"\", 0, IF(C50=\"kWh\", '4. Billing Determinants'!L25, IF(C50=\"kW\", '4. Billing Determinants'!M25, '4. Billing Determinants'!D25)))","v":135893889.41732097},{"$f":"HLOOKUP($B50, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":-428192.44006162981},-3.1509322597035963E-3,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B26), \"\", '4. Billing Determinants'!B26)","v":"UNMETERED AND SCATTERED"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C26), \"\", '4. Billing Determinants'!C26)","v":"kWh"},{"$f":"IF(C51=\"\", 0, IF(C51=\"kWh\", '4. Billing Determinants'!L26, IF(C51=\"kW\", '4. Billing Determinants'!M26, '4. Billing Determinants'!D26)))","v":1096422.73},{"$f":"HLOOKUP($B51, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":-3454.7537502292862},-3.1509322597035967E-3,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B27), \"\", '4. Billing Determinants'!B27)","v":"SENTINEL"},"kWh",{"$f":"IF(C52=\"\", 0, IF(C52=\"kWh\", '4. Billing Determinants'!L27, IF(C52=\"kW\", '4. Billing Determinants'!M27, '4. Billing Determinants'!D27)))","v":145710.64372659678},{"$f":"HLOOKUP($B52, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":-459.12436790031131},-3.1509322597035967E-3,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B28), \"\", '4. Billing Determinants'!B28)","v":"STREETLIGHTING"},"kWh",{"$f":"IF(C53=\"\", 0, IF(C53=\"kWh\", '4. Billing Determinants'!L28, IF(C53=\"kW\", '4. Billing Determinants'!M28, '4. Billing Determinants'!D28)))","v":8298678.7683863798},{"$f":"HLOOKUP($B53, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":-26148.574644225955},-3.1509322597035967E-3,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B29), \"\", '4. Billing Determinants'!B29)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C29), \"\", '4. Billing Determinants'!C29)","v":""},{"$f":"IF(C54=\"\", 0, IF(C54=\"kWh\", '4. Billing Determinants'!L29, IF(C54=\"kW\", '4. Billing Determinants'!M29, '4. Billing Determinants'!D29)))","v":0},{"$f":"HLOOKUP($B54, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B30), \"\", '4. Billing Determinants'!B30)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C30), \"\", '4. Billing Determinants'!C30)","v":""},{"$f":"IF(C55=\"\", 0, IF(C55=\"kWh\", '4. Billing Determinants'!L30, IF(C55=\"kW\", '4. Billing Determinants'!M30, '4. Billing Determinants'!D30)))","v":0},{"$f":"HLOOKUP($B55, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B31), \"\", '4. Billing Determinants'!B31)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C56=\"\", 0, IF(C56=\"kWh\", '4. Billing Determinants'!L31, IF(C56=\"kW\", '4. Billing Determinants'!M31, '4. Billing Determinants'!D31)))","v":0},{"$f":"HLOOKUP($B56, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B32), \"\", '4. Billing Determinants'!B32)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C57=\"\", 0, IF(C57=\"kWh\", '4. Billing Determinants'!L32, IF(C57=\"kW\", '4. Billing Determinants'!M32, '4. Billing Determinants'!D32)))","v":0},{"$f":"HLOOKUP($B57, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B33), \"\", '4. Billing Determinants'!B33)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C58=\"\", 0, IF(C58=\"kWh\", '4. Billing Determinants'!L33, IF(C58=\"kW\", '4. Billing Determinants'!M33, '4. Billing Determinants'!D33)))","v":0},{"$f":"HLOOKUP($B58, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B34), \"\", '4. Billing Determinants'!B34)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C59=\"\", 0, IF(C59=\"kWh\", '4. Billing Determinants'!L34, IF(C59=\"kW\", '4. Billing Determinants'!M34, '4. Billing Determinants'!D34)))","v":0},{"$f":"HLOOKUP($B59, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B35), \"\", '4. Billing Determinants'!B35)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C60=\"\", 0, IF(C60=\"kWh\", '4. Billing Determinants'!L35, IF(C60=\"kW\", '4. Billing Determinants'!M35, '4. Billing Determinants'!D35)))","v":0},{"$f":"HLOOKUP($B60, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B36), \"\", '4. Billing Determinants'!B36)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C61=\"\", 0, IF(C61=\"kWh\", '4. Billing Determinants'!L36, IF(C61=\"kW\", '4. Billing Determinants'!M36, '4. Billing Determinants'!D36)))","v":0},{"$f":"HLOOKUP($B61, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B37), \"\", '4. Billing Determinants'!B37)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C62=\"\", 0, IF(C62=\"kWh\", '4. Billing Determinants'!L37, IF(C62=\"kW\", '4. Billing Determinants'!M37, '4. Billing Determinants'!D37)))","v":0},{"$f":"HLOOKUP($B62, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B38), \"\", '4. Billing Determinants'!B38)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C63=\"\", 0, IF(C63=\"kWh\", '4. Billing Determinants'!L38, IF(C63=\"kW\", '4. Billing Determinants'!M38, '4. Billing Determinants'!D38)))","v":0},{"$f":"HLOOKUP($B63, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B39), \"\", '4. Billing Determinants'!B39)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C64=\"\", 0, IF(C64=\"kWh\", '4. Billing Determinants'!L39, IF(C64=\"kW\", '4. Billing Determinants'!M39, '4. Billing Determinants'!D39)))","v":0},{"$f":"HLOOKUP($B64, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B40), \"\", '4. Billing Determinants'!B40)","v":""},{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C65=\"\", 0, IF(C65=\"kWh\", '4. Billing Determinants'!L40, IF(C65=\"kW\", '4. Billing Determinants'!M40, '4. Billing Determinants'!D40)))","v":0},{"$f":"HLOOKUP($B65, '5. Allocation of Balances'!$D$4:$Z$54, 42,FALSE)","v":0},0,""]
[null,"Total",null,null,{"$f":"SUM(E46:E65)","v":-2731860.157726333}]
[]
[null,"Rate Rider Calculation for RSVA - Power - Global Adjustment"]
[null,"Balance of Account 1589 Allocated to Non-WMPs"]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","Non-RPP kW / kWh / # of Customers","Balance of RSVA - Power - Global Adjustment","Rate Rider for RSVA - Power - Global Adjustment"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C21), \"\", '4. Billing Determinants'!C21)","v":"kWh"},{"$f":"IF(C72=\"\", 0, IF(C72=\"kWh\", '4. Billing Determinants'!Q21, IF(C72=\"kW\", '4. Billing Determinants'!R21, '4. Billing Determinants'!D21)))","v":15562305.658735953},{"$f":"HLOOKUP($B72, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":108602.24975117123},{"$f":"IF(ISERROR(E72/D72), 0, IF(C72=\"# of Customers\", E72/D72/12/$D$13, E72/D72/$D$13))","v":6.9785449619547205E-3},{"$f":"IF(C72=\"\", \"\", IF(C72=\"# of Customers\", \"per customer per month\", \"$/\"&C72))","v":"$/kWh"}]
[null,"GENERAL SERVICE LESS THAN 50 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C22), \"\", '4. Billing Determinants'!C22)","v":"kWh"},{"$f":"IF(C73=\"\", 0, IF(C73=\"kWh\", '4. Billing Determinants'!Q22, IF(C73=\"kW\", '4. Billing Determinants'!R22, '4. Billing Determinants'!D22)))","v":12578993.647471223},{"$f":"HLOOKUP($B73, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":87783.072745020734},{"$f":"IF(ISERROR(E73/D73), 0, IF(C73=\"# of Customers\", E73/D73/12/$D$13, E73/D73/$D$13))","v":6.9785449619547205E-3},{"$f":"IF(C73=\"\", \"\", IF(C73=\"# of Customers\", \"per customer per month\", \"$/\"&C73))","v":"$/kWh"}]
[null,"GENERAL SERVICE 50 TO 999 KW","kWh",{"$f":"IF(C74=\"\", 0, IF(C74=\"kWh\", '4. Billing Determinants'!Q23, IF(C74=\"kW\", '4. Billing Determinants'!R23, '4. Billing Determinants'!D23)))","v":185296285.54720786},{"$f":"HLOOKUP($B74, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":1293098.4599743907},6.9785449619547205E-3,"$/kWh"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW","kWh",{"$f":"IF(C75=\"\", 0, IF(C75=\"kWh\", '4. Billing Determinants'!Q24, IF(C75=\"kW\", '4. Billing Determinants'!R24, '4. Billing Determinants'!D24)))","v":99356499.264645159},{"$f":"HLOOKUP($B75, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":693363.79738074727},6.9785449619547196E-3,"$/kWh"]
[null,"LARGE USE",null,{"$f":"IF(C76=\"\", 0, IF(C76=\"kWh\", '4. Billing Determinants'!Q25, IF(C76=\"kW\", '4. Billing Determinants'!R25, '4. Billing Determinants'!D25)))","v":0},{"$f":"HLOOKUP($B76, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"UNMETERED AND SCATTERED",{"$f":"IF(ISBLANK('4. Billing Determinants'!C26), \"\", '4. Billing Determinants'!C26)","v":"kWh"},{"$f":"IF(C77=\"\", 0, IF(C77=\"kWh\", '4. Billing Determinants'!Q26, IF(C77=\"kW\", '4. Billing Determinants'!R26, '4. Billing Determinants'!D26)))","v":0},{"$f":"HLOOKUP($B77, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,"$/kWh"]
[null,"SENTINEL","kWh",{"$f":"IF(C78=\"\", 0, IF(C78=\"kWh\", '4. Billing Determinants'!Q27, IF(C78=\"kW\", '4. Billing Determinants'!R27, '4. Billing Determinants'!D27)))","v":0},{"$f":"HLOOKUP($B78, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,"$/kWh"]
[null,"STREETLIGHTING","kWh",{"$f":"IF(C79=\"\", 0, IF(C79=\"kWh\", '4. Billing Determinants'!Q28, IF(C79=\"kW\", '4. Billing Determinants'!R28, '4. Billing Determinants'!D28)))","v":8298678.7683863798},{"$f":"HLOOKUP($B79, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":57912.702910003376},6.9785449619547205E-3,"$/kWh"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C29), \"\", '4. Billing Determinants'!C29)","v":""},{"$f":"IF(C80=\"\", 0, IF(C80=\"kWh\", '4. Billing Determinants'!Q29, IF(C80=\"kW\", '4. Billing Determinants'!R29, '4. Billing Determinants'!D29)))","v":0},{"$f":"HLOOKUP($B80, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C30), \"\", '4. Billing Determinants'!C30)","v":""},{"$f":"IF(C81=\"\", 0, IF(C81=\"kWh\", '4. Billing Determinants'!Q30, IF(C81=\"kW\", '4. Billing Determinants'!R30, '4. Billing Determinants'!D30)))","v":0},{"$f":"HLOOKUP($B81, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C82=\"\", 0, IF(C82=\"kWh\", '4. Billing Determinants'!Q31, IF(C82=\"kW\", '4. Billing Determinants'!R31, '4. Billing Determinants'!D31)))","v":0},{"$f":"HLOOKUP($B82, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C83=\"\", 0, IF(C83=\"kWh\", '4. Billing Determinants'!Q32, IF(C83=\"kW\", '4. Billing Determinants'!R32, '4. Billing Determinants'!D32)))","v":0},{"$f":"HLOOKUP($B83, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C84=\"\", 0, IF(C84=\"kWh\", '4. Billing Determinants'!Q33, IF(C84=\"kW\", '4. Billing Determinants'!R33, '4. Billing Determinants'!D33)))","v":0},{"$f":"HLOOKUP($B84, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C85=\"\", 0, IF(C85=\"kWh\", '4. Billing Determinants'!Q34, IF(C85=\"kW\", '4. Billing Determinants'!R34, '4. Billing Determinants'!D34)))","v":0},{"$f":"HLOOKUP($B85, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C86=\"\", 0, IF(C86=\"kWh\", '4. Billing Determinants'!Q35, IF(C86=\"kW\", '4. Billing Determinants'!R35, '4. Billing Determinants'!D35)))","v":0},{"$f":"HLOOKUP($B86, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C87=\"\", 0, IF(C87=\"kWh\", '4. Billing Determinants'!Q36, IF(C87=\"kW\", '4. Billing Determinants'!R36, '4. Billing Determinants'!D36)))","v":0},{"$f":"HLOOKUP($B87, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C88=\"\", 0, IF(C88=\"kWh\", '4. Billing Determinants'!Q37, IF(C88=\"kW\", '4. Billing Determinants'!R37, '4. Billing Determinants'!D37)))","v":0},{"$f":"HLOOKUP($B88, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C89=\"\", 0, IF(C89=\"kWh\", '4. Billing Determinants'!Q38, IF(C89=\"kW\", '4. Billing Determinants'!R38, '4. Billing Determinants'!D38)))","v":0},{"$f":"HLOOKUP($B89, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C90=\"\", 0, IF(C90=\"kWh\", '4. Billing Determinants'!Q39, IF(C90=\"kW\", '4. Billing Determinants'!R39, '4. Billing Determinants'!D39)))","v":0},{"$f":"HLOOKUP($B90, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C91=\"\", 0, IF(C91=\"kWh\", '4. Billing Determinants'!Q40, IF(C91=\"kW\", '4. Billing Determinants'!R40, '4. Billing Determinants'!D40)))","v":0},{"$f":"HLOOKUP($B91, '5. Allocation of Balances'!$D$4:$Z$54, 43,FALSE)","v":0},0,""]
[null,"Total",null,null,{"$f":"SUM(E72:E91)","v":2240760.282761333}]
[]
[null,"Rate Rider Calculation for RSVA - Power - Global Adjustment - Class A Non-WMP Customers"]
[null,"Balance of Account 1589 allocated to Class A Non-WMP Customers"]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","Non-RPP kW / kWh / # of Customers","Balance of RSVA - Power - Global Adjustment","Rate Rider for RSVA - Power - Global Adjustment"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C21), \"\", '4. Billing Determinants'!C21)","v":"kWh"},{"$f":"IF(C98=\"\", 0, IF(C98=\"kWh\", '4. Billing Determinants'!O21, IF(C98=\"kW\", '4. Billing Determinants'!P21, '4. Billing Determinants'!D21)))","v":0},{"$f":"HLOOKUP($B98, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},{"$f":"IF(ISERROR(E98/D98), 0, IF(C98=\"# of Customers\", E98/D98/12/$D$13, E98/D98/$D$13))","v":0},{"$f":"IF(C98=\"\", \"\", IF(C98=\"# of Customers\", \"per customer per month\", \"$/\"&C98))","v":"$/kWh"}]
[null,{"$f":"B21","v":"GENERAL SERVICE LESS THAN 50 KW"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C22), \"\", '4. Billing Determinants'!C22)","v":"kWh"},{"$f":"IF(C99=\"\", 0, IF(C99=\"kWh\", '4. Billing Determinants'!O22, IF(C99=\"kW\", '4. Billing Determinants'!P22, '4. Billing Determinants'!D22)))","v":0},{"$f":"HLOOKUP($B99, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},{"$f":"IF(ISERROR(E99/D99), 0, IF(C99=\"# of Customers\", E99/D99/12/$D$13, E99/D99/$D$13))","v":0},{"$f":"IF(C99=\"\", \"\", IF(C99=\"# of Customers\", \"per customer per month\", \"$/\"&C99))","v":"$/kWh"}]
[null,"GENERAL SERVICE 50 TO 999 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C23), \"\", '4. Billing Determinants'!C23)","v":"kW"},{"$f":"IF(C100=\"\", 0, IF(C100=\"kWh\", '4. Billing Determinants'!O23, IF(C100=\"kW\", '4. Billing Determinants'!P23, '4. Billing Determinants'!D23)))","v":0},{"$f":"HLOOKUP($B100, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,"$/kW"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C24), \"\", '4. Billing Determinants'!C24)","v":"kW"},{"$f":"IF(C101=\"\", 0, IF(C101=\"kWh\", '4. Billing Determinants'!O24, IF(C101=\"kW\", '4. Billing Determinants'!P24, '4. Billing Determinants'!D24)))","v":0},{"$f":"HLOOKUP($B101, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,"$/kW"]
[null,"LARGE USE",{"$f":"IF(ISBLANK('4. Billing Determinants'!C25), \"\", '4. Billing Determinants'!C25)","v":"kW"},{"$f":"IF(C102=\"\", 0, IF(C102=\"kWh\", '4. Billing Determinants'!O25, IF(C102=\"kW\", '4. Billing Determinants'!P25, '4. Billing Determinants'!D25)))","v":260162.16410264492},{"$f":"HLOOKUP($B102, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,"$/kW"]
[null,"UNMETERED AND SCATTERED",{"$f":"IF(ISBLANK('4. Billing Determinants'!C26), \"\", '4. Billing Determinants'!C26)","v":"kWh"},{"$f":"IF(C103=\"\", 0, IF(C103=\"kWh\", '4. Billing Determinants'!O26, IF(C103=\"kW\", '4. Billing Determinants'!P26, '4. Billing Determinants'!D26)))","v":0},{"$f":"HLOOKUP($B103, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,"$/kWh"]
[null,"SENTINEL",{"$f":"IF(ISBLANK('4. Billing Determinants'!C27), \"\", '4. Billing Determinants'!C27)","v":"kW"},{"$f":"IF(C104=\"\", 0, IF(C104=\"kWh\", '4. Billing Determinants'!O27, IF(C104=\"kW\", '4. Billing Determinants'!P27, '4. Billing Determinants'!D27)))","v":0},{"$f":"HLOOKUP($B104, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,"$/kW"]
[null,"STREETLIGHTING",{"$f":"IF(ISBLANK('4. Billing Determinants'!C28), \"\", '4. Billing Determinants'!C28)","v":"kW"},{"$f":"IF(C105=\"\", 0, IF(C105=\"kWh\", '4. Billing Determinants'!O28, IF(C105=\"kW\", '4. Billing Determinants'!P28, '4. Billing Determinants'!D28)))","v":0},{"$f":"HLOOKUP($B105, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,"$/kW"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C29), \"\", '4. Billing Determinants'!C29)","v":""},{"$f":"IF(C106=\"\", 0, IF(C106=\"kWh\", '4. Billing Determinants'!O29, IF(C106=\"kW\", '4. Billing Determinants'!P29, '4. Billing Determinants'!D29)))","v":0},{"$f":"HLOOKUP($B106, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C30), \"\", '4. Billing Determinants'!C30)","v":""},{"$f":"IF(C107=\"\", 0, IF(C107=\"kWh\", '4. Billing Determinants'!O30, IF(C107=\"kW\", '4. Billing Determinants'!P30, '4. Billing Determinants'!D30)))","v":0},{"$f":"HLOOKUP($B107, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C108=\"\", 0, IF(C108=\"kWh\", '4. Billing Determinants'!O31, IF(C108=\"kW\", '4. Billing Determinants'!P31, '4. Billing Determinants'!D31)))","v":0},{"$f":"HLOOKUP($B108, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C109=\"\", 0, IF(C109=\"kWh\", '4. Billing Determinants'!O32, IF(C109=\"kW\", '4. Billing Determinants'!P32, '4. Billing Determinants'!D32)))","v":0},{"$f":"HLOOKUP($B109, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C110=\"\", 0, IF(C110=\"kWh\", '4. Billing Determinants'!O33, IF(C110=\"kW\", '4. Billing Determinants'!P33, '4. Billing Determinants'!D33)))","v":0},{"$f":"HLOOKUP($B110, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C111=\"\", 0, IF(C111=\"kWh\", '4. Billing Determinants'!O34, IF(C111=\"kW\", '4. Billing Determinants'!P34, '4. Billing Determinants'!D34)))","v":0},{"$f":"HLOOKUP($B111, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C112=\"\", 0, IF(C112=\"kWh\", '4. Billing Determinants'!O35, IF(C112=\"kW\", '4. Billing Determinants'!P35, '4. Billing Determinants'!D35)))","v":0},{"$f":"HLOOKUP($B112, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C113=\"\", 0, IF(C113=\"kWh\", '4. Billing Determinants'!O36, IF(C113=\"kW\", '4. Billing Determinants'!P36, '4. Billing Determinants'!D36)))","v":0},{"$f":"HLOOKUP($B113, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C114=\"\", 0, IF(C114=\"kWh\", '4. Billing Determinants'!O37, IF(C114=\"kW\", '4. Billing Determinants'!P37, '4. Billing Determinants'!D37)))","v":0},{"$f":"HLOOKUP($B114, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C115=\"\", 0, IF(C115=\"kWh\", '4. Billing Determinants'!O38, IF(C115=\"kW\", '4. Billing Determinants'!P38, '4. Billing Determinants'!D38)))","v":0},{"$f":"HLOOKUP($B115, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C116=\"\", 0, IF(C116=\"kWh\", '4. Billing Determinants'!O39, IF(C116=\"kW\", '4. Billing Determinants'!P39, '4. Billing Determinants'!D39)))","v":0},{"$f":"HLOOKUP($B116, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C117=\"\", 0, IF(C117=\"kWh\", '4. Billing Determinants'!O40, IF(C117=\"kW\", '4. Billing Determinants'!P40, '4. Billing Determinants'!D40)))","v":0},{"$f":"HLOOKUP($B117, '5. Allocation of Balances'!$D$4:$Z$54, 45,FALSE)","v":0},0,""]
[null,"Total",null,null,{"$f":"SUM(E98:E117)","v":0}]
[]
[]
[null,"Rate Rider Calculation for Group 2 Accounts"]
[]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","Non-RPP kW / kWh / # of Customers","Balance of Group 2 Accounts","Rate Rider for RSVA - Power - Global Adjustment"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL"},"# of Customers",{"$f":"IF(C125=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B125),1)),'4. Billing Determinants'!D21, IF(C125=\"kWh\",'4. Billing Determinants'!E21, IF(C125=\"kW\",'4. Billing Determinants'!F21,'4. Billing Determinants'!D21))))","v":34501},{"$f":"HLOOKUP($B125, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":403744.28430413757},{"$f":"IF(ISERROR(E125/D125), 0, IF(C125=\"# of Customers\", E125/D125/12/$D$13, E125/D125/$D$13))","v":0.97519947321366907},{"$f":"IF(C125=\"\", \"\", IF(C125=\"# of Customers\", \"per customer per month\", \"$/\"&C125))","v":"per customer per month"}]
[null,{"$f":"B21","v":"GENERAL SERVICE LESS THAN 50 KW"},"kWh",{"$f":"IF(C126=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B126),1)),'4. Billing Determinants'!D22, IF(C126=\"kWh\",'4. Billing Determinants'!E22, IF(C126=\"kW\",'4. Billing Determinants'!F22,'4. Billing Determinants'!D22))))","v":91412831.730080053},{"$f":"HLOOKUP($B126, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":30918.315458990004},{"$f":"IF(ISERROR(E126/D126), 0, IF(C126=\"# of Customers\", E126/D126/12/$D$13, E126/D126/$D$13))","v":3.3822730216130159E-4},{"$f":"IF(C126=\"\", \"\", IF(C126=\"# of Customers\", \"per customer per month\", \"$/\"&C126))","v":"$/kWh"}]
[null,"GENERAL SERVICE 50 TO 999 KW","kW",{"$f":"IF(C127=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B127),1)),'4. Billing Determinants'!D23, IF(C127=\"kWh\",'4. Billing Determinants'!E23, IF(C127=\"kW\",'4. Billing Determinants'!F23,'4. Billing Determinants'!D23))))","v":555651.28348282422},{"$f":"HLOOKUP($B127, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":3533.3363019280291},6.358909638039644E-3,"$/kW"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW","kW",{"$f":"IF(C128=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B128),1)),'4. Billing Determinants'!D24, IF(C128=\"kWh\",'4. Billing Determinants'!E24, IF(C128=\"kW\",'4. Billing Determinants'!F24,'4. Billing Determinants'!D24))))","v":245808.10482149263},{"$f":"HLOOKUP($B128, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":152.1311178213324},6.1890195985120572E-4,"$/kW"]
[null,"LARGE USE","kW",{"$f":"IF(C129=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B129),1)),'4. Billing Determinants'!D25, IF(C129=\"kWh\",'4. Billing Determinants'!E25, IF(C129=\"kW\",'4. Billing Determinants'!F25,'4. Billing Determinants'!D25))))","v":260162.16410264492},{"$f":"HLOOKUP($B129, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":35.107181035692086},1.3494345404445831E-4,"$/kW"]
[null,"UNMETERED AND SCATTERED","kWh",{"$f":"IF(C130=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B130),1)),'4. Billing Determinants'!D26, IF(C130=\"kWh\",'4. Billing Determinants'!E26, IF(C130=\"kW\",'4. Billing Determinants'!F26,'4. Billing Determinants'!D26))))","v":1096422.73},{"$f":"HLOOKUP($B130, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":2083.0260747843968},1.8998384635681503E-3,"$/kWh"]
[null,"SENTINEL","kW",{"$f":"IF(C131=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B131),1)),'4. Billing Determinants'!D27, IF(C131=\"kWh\",'4. Billing Determinants'!E27, IF(C131=\"kW\",'4. Billing Determinants'!F27,'4. Billing Determinants'!D27))))","v":403.86488874638457},{"$f":"HLOOKUP($B131, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":2834.3604277159538},7.0180907196808828,"$/kW"]
[null,"STREETLIGHTING","kW",{"$f":"IF(C132=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B132),1)),'4. Billing Determinants'!D28, IF(C132=\"kWh\",'4. Billing Determinants'!E28, IF(C132=\"kW\",'4. Billing Determinants'!F28,'4. Billing Determinants'!D28))))","v":23290.889535479138},{"$f":"HLOOKUP($B132, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":37842.080132586983},1.6247589030441254,"$/kW"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C56), \"\", '4. Billing Determinants'!C56)","v":""},{"$f":"IF(C133=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B133),1)),'4. Billing Determinants'!D29, IF(C133=\"kWh\",'4. Billing Determinants'!E29, IF(C133=\"kW\",'4. Billing Determinants'!F29,'4. Billing Determinants'!D29))))","v":0},{"$f":"HLOOKUP($B133, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C57), \"\", '4. Billing Determinants'!C57)","v":""},{"$f":"IF(C134=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B134),1)),'4. Billing Determinants'!D30, IF(C134=\"kWh\",'4. Billing Determinants'!E30, IF(C134=\"kW\",'4. Billing Determinants'!F30,'4. Billing Determinants'!D30))))","v":0},{"$f":"HLOOKUP($B134, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C58), \"\", '4. Billing Determinants'!C58)","v":""},{"$f":"IF(C135=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B135),1)),'4. Billing Determinants'!D31, IF(C135=\"kWh\",'4. Billing Determinants'!E31, IF(C135=\"kW\",'4. Billing Determinants'!F31,'4. Billing Determinants'!D31))))","v":0},{"$f":"HLOOKUP($B135, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C59), \"\", '4. Billing Determinants'!C59)","v":""},{"$f":"IF(C136=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B136),1)),'4. Billing Determinants'!D32, IF(C136=\"kWh\",'4. Billing Determinants'!E32, IF(C136=\"kW\",'4. Billing Determinants'!F32,'4. Billing Determinants'!D32))))","v":0},{"$f":"HLOOKUP($B136, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C60), \"\", '4. Billing Determinants'!C60)","v":""},{"$f":"IF(C137=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B137),1)),'4. Billing Determinants'!D33, IF(C137=\"kWh\",'4. Billing Determinants'!E33, IF(C137=\"kW\",'4. Billing Determinants'!F33,'4. Billing Determinants'!D33))))","v":0},{"$f":"HLOOKUP($B137, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C61), \"\", '4. Billing Determinants'!C61)","v":""},{"$f":"IF(C138=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B138),1)),'4. Billing Determinants'!D34, IF(C138=\"kWh\",'4. Billing Determinants'!E34, IF(C138=\"kW\",'4. Billing Determinants'!F34,'4. Billing Determinants'!D34))))","v":0},{"$f":"HLOOKUP($B138, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C62), \"\", '4. Billing Determinants'!C62)","v":""},{"$f":"IF(C139=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B139),1)),'4. Billing Determinants'!D35, IF(C139=\"kWh\",'4. Billing Determinants'!E35, IF(C139=\"kW\",'4. Billing Determinants'!F35,'4. Billing Determinants'!D35))))","v":0},{"$f":"HLOOKUP($B139, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C63), \"\", '4. Billing Determinants'!C63)","v":""},{"$f":"IF(C140=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B140),1)),'4. Billing Determinants'!D36, IF(C140=\"kWh\",'4. Billing Determinants'!E36, IF(C140=\"kW\",'4. Billing Determinants'!F36,'4. Billing Determinants'!D36))))","v":0},{"$f":"HLOOKUP($B140, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C64), \"\", '4. Billing Determinants'!C64)","v":""},{"$f":"IF(C141=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B141),1)),'4. Billing Determinants'!D37, IF(C141=\"kWh\",'4. Billing Determinants'!E37, IF(C141=\"kW\",'4. Billing Determinants'!F37,'4. Billing Determinants'!D37))))","v":0},{"$f":"HLOOKUP($B141, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C65), \"\", '4. Billing Determinants'!C65)","v":""},{"$f":"IF(C142=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B142),1)),'4. Billing Determinants'!D38, IF(C142=\"kWh\",'4. Billing Determinants'!E38, IF(C142=\"kW\",'4. Billing Determinants'!F38,'4. Billing Determinants'!D38))))","v":0},{"$f":"HLOOKUP($B142, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C66), \"\", '4. Billing Determinants'!C66)","v":""},{"$f":"IF(C143=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B143),1)),'4. Billing Determinants'!D39, IF(C143=\"kWh\",'4. Billing Determinants'!E39, IF(C143=\"kW\",'4. Billing Determinants'!F39,'4. Billing Determinants'!D39))))","v":0},{"$f":"HLOOKUP($B143, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C67), \"\", '4. Billing Determinants'!C67)","v":""},{"$f":"IF(C144=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B144),1)),'4. Billing Determinants'!D40, IF(C144=\"kWh\",'4. Billing Determinants'!E40, IF(C144=\"kW\",'4. Billing Determinants'!F40,'4. Billing Determinants'!D40))))","v":0},{"$f":"HLOOKUP($B144, '5. Allocation of Balances'!$D$4:$Z$54, 47,FALSE)","v":0},0,""]
[null,"Total",null,null,{"$f":"SUM(E125:E144)","v":481142.64099899994}]
[]
[null,"Rate Rider Calculation for Accounts 1575 and 1576"]
[]
[null," Please indicate the Rate Rider Recovery Period (in years)",null,1]
[]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","kW / kWh / # of Customers","Balance of Accounts 1575 and 1576","Rate Rider for Accounts 1575 and 1576"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL"},"# of Customers",{"$f":"IF(C153=\"\",0, IF(C153=\"kWh\",'4. Billing Determinants'!E21, IF(C153=\"kW\",'4. Billing Determinants'!F21,'4. Billing Determinants'!D21)))","v":34501},{"$f":"HLOOKUP($B153, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":-589152.09236891172},{"$f":"IF(ISERROR(E153/D153), 0, IF(C153=\"# of Customers\", E153/D153/12/$D$149, E153/D153/$D$149))","v":-1.4230314395933252},{"$f":"IF(C153=\"\", \"\", IF(C153=\"# of Customers\", \"per customer per month\", \"$/\"&C153))","v":"per customer per month"}]
[null,"GENERAL SERVICE LESS THAN 50 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C22), \"\", '4. Billing Determinants'!C22)","v":"kWh"},{"$f":"IF(C154=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B154),1)),'4. Billing Determinants'!D22, IF(C154=\"kWh\",'4. Billing Determinants'!E22, IF(C154=\"kW\",'4. Billing Determinants'!F22,'4. Billing Determinants'!D22))))","v":91412831.730080053},{"$f":"HLOOKUP($B154, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":-172890.15039797314},{"$f":"IF(ISERROR(E154/D154), 0, IF(C154=\"# of Customers\", E154/D154/12/$D$149, E154/D154/$D$149))","v":-1.8913116148559523E-3},"$/kWh"]
[null,"GENERAL SERVICE 50 TO 999 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C23), \"\", '4. Billing Determinants'!C23)","v":"kW"},{"$f":"IF(C155=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B155),1)),'4. Billing Determinants'!D23, IF(C155=\"kWh\",'4. Billing Determinants'!E23, IF(C155=\"kW\",'4. Billing Determinants'!F23,'4. Billing Determinants'!D23))))","v":555651.28348282422},{"$f":"HLOOKUP($B155, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":-391346.71647268377},-0.70430273105772589,"$/kW"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C24), \"\", '4. Billing Determinants'!C24)","v":"kW"},{"$f":"IF(C156=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B156),1)),'4. Billing Determinants'!D24, IF(C156=\"kWh\",'4. Billing Determinants'!E24, IF(C156=\"kW\",'4. Billing Determinants'!F24,'4. Billing Determinants'!D24))))","v":245808.10482149263},{"$f":"HLOOKUP($B156, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":-220470.70049796504},-0.89692201426015727,"$/kW"]
[null,"LARGE USE",{"$f":"IF(ISBLANK('4. Billing Determinants'!C25), \"\", '4. Billing Determinants'!C25)","v":"kW"},{"$f":"IF(C157=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B157),1)),'4. Billing Determinants'!D25, IF(C157=\"kWh\",'4. Billing Determinants'!E25, IF(C157=\"kW\",'4. Billing Determinants'!F25,'4. Billing Determinants'!D25))))","v":260162.16410264492},{"$f":"HLOOKUP($B157, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":-257017.6914429295},-0.98791341288783718,"$/kW"]
[null,"UNMETERED AND SCATTERED",{"$f":"IF(ISBLANK('4. Billing Determinants'!C26), \"\", '4. Billing Determinants'!C26)","v":"kWh"},{"$f":"IF(C158=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B158),1)),'4. Billing Determinants'!D26, IF(C158=\"kWh\",'4. Billing Determinants'!E26, IF(C158=\"kW\",'4. Billing Determinants'!F26,'4. Billing Determinants'!D26))))","v":1096422.73},{"$f":"HLOOKUP($B158, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":-2073.6770440410714},-1.8913116148559521E-3,"$/kWh"]
[null,"SENTINEL",{"$f":"IF(ISBLANK('4. Billing Determinants'!C27), \"\", '4. Billing Determinants'!C27)","v":"kW"},{"$f":"IF(C159=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B159),1)),'4. Billing Determinants'!D27, IF(C159=\"kWh\",'4. Billing Determinants'!E27, IF(C159=\"kW\",'4. Billing Determinants'!F27,'4. Billing Determinants'!D27))))","v":403.86488874638457},{"$f":"HLOOKUP($B159, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":-275.58423288825009},-0.68236739703636129,"$/kW"]
[null,"STREETLIGHTING",{"$f":"IF(ISBLANK('4. Billing Determinants'!C28), \"\", '4. Billing Determinants'!C28)","v":"kW"},{"$f":"IF(C160=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B160),1)),'4. Billing Determinants'!D28, IF(C160=\"kWh\",'4. Billing Determinants'!E28, IF(C160=\"kW\",'4. Billing Determinants'!F28,'4. Billing Determinants'!D28))))","v":23290.889535479138},{"$f":"HLOOKUP($B160, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":-15695.387542607648},-0.67388527684607236,"$/kW"]
[null,"","kWh",{"$f":"IF(C161=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B161),1)),'4. Billing Determinants'!D29, IF(C161=\"kWh\",'4. Billing Determinants'!E29, IF(C161=\"kW\",'4. Billing Determinants'!F29,'4. Billing Determinants'!D29))))","v":0},{"$f":"HLOOKUP($B161, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,"$/kWh"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C30), \"\", '4. Billing Determinants'!C30)","v":""},{"$f":"IF(C162=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B162),1)),'4. Billing Determinants'!D30, IF(C162=\"kWh\",'4. Billing Determinants'!E30, IF(C162=\"kW\",'4. Billing Determinants'!F30,'4. Billing Determinants'!D30))))","v":0},{"$f":"HLOOKUP($B162, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C163=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B163),1)),'4. Billing Determinants'!D31, IF(C163=\"kWh\",'4. Billing Determinants'!E31, IF(C163=\"kW\",'4. Billing Determinants'!F31,'4. Billing Determinants'!D31))))","v":0},{"$f":"HLOOKUP($B163, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C164=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B164),1)),'4. Billing Determinants'!D32, IF(C164=\"kWh\",'4. Billing Determinants'!E32, IF(C164=\"kW\",'4. Billing Determinants'!F32,'4. Billing Determinants'!D32))))","v":0},{"$f":"HLOOKUP($B164, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C165=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B165),1)),'4. Billing Determinants'!D33, IF(C165=\"kWh\",'4. Billing Determinants'!E33, IF(C165=\"kW\",'4. Billing Determinants'!F33,'4. Billing Determinants'!D33))))","v":0},{"$f":"HLOOKUP($B165, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C166=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B166),1)),'4. Billing Determinants'!D34, IF(C166=\"kWh\",'4. Billing Determinants'!E34, IF(C166=\"kW\",'4. Billing Determinants'!F34,'4. Billing Determinants'!D34))))","v":0},{"$f":"HLOOKUP($B166, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C167=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B167),1)),'4. Billing Determinants'!D35, IF(C167=\"kWh\",'4. Billing Determinants'!E35, IF(C167=\"kW\",'4. Billing Determinants'!F35,'4. Billing Determinants'!D35))))","v":0},{"$f":"HLOOKUP($B167, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C168=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B168),1)),'4. Billing Determinants'!D36, IF(C168=\"kWh\",'4. Billing Determinants'!E36, IF(C168=\"kW\",'4. Billing Determinants'!F36,'4. Billing Determinants'!D36))))","v":0},{"$f":"HLOOKUP($B168, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C169=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B169),1)),'4. Billing Determinants'!D37, IF(C169=\"kWh\",'4. Billing Determinants'!E37, IF(C169=\"kW\",'4. Billing Determinants'!F37,'4. Billing Determinants'!D37))))","v":0},{"$f":"HLOOKUP($B169, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C170=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B170),1)),'4. Billing Determinants'!D38, IF(C170=\"kWh\",'4. Billing Determinants'!E38, IF(C170=\"kW\",'4. Billing Determinants'!F38,'4. Billing Determinants'!D38))))","v":0},{"$f":"HLOOKUP($B170, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C171=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B171),1)),'4. Billing Determinants'!D39, IF(C171=\"kWh\",'4. Billing Determinants'!E39, IF(C171=\"kW\",'4. Billing Determinants'!F39,'4. Billing Determinants'!D39))))","v":0},{"$f":"HLOOKUP($B171, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C172=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B172),1)),'4. Billing Determinants'!D40, IF(C172=\"kWh\",'4. Billing Determinants'!E40, IF(C172=\"kW\",'4. Billing Determinants'!F40,'4. Billing Determinants'!D40))))","v":0},{"$f":"HLOOKUP($B172, '5. Allocation of Balances'!$C$4:$Y$54, 51,FALSE)","v":0},0,""]
[null,"Total",null,null,{"$f":"SUM(E153:E172)","v":-1648922}]
[]
[null,"Rate Rider Calculation for Accounts 1568"]
[]
[null," Please indicate the Rate Rider Recovery Period (in years)",null,1]
[]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","kW / kWh / # of Customers","Balance of \nAccount 1568","Rate Rider for Account 1568"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL"},"kWh",{"$f":"IF(C153=\"\",0, IF(C153=\"kWh\",'4. Billing Determinants'!E21, IF(C153=\"kW\",'4. Billing Determinants'!F21,'4. Billing Determinants'!D21)))","v":34501},{"$f":"HLOOKUP($B181, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":9556.4489546955592},{"$f":"IF(ISERROR(E181/D181), 0, IF(C181=\"# of Customers\", E181/D181/12/$D$177, E181/D181/$D$177))","v":0.27699049171605344},{"$f":"IF(C181=\"\", \"\", IF(C181=\"# of Customers\", \"per customer per month\", \"$/\"&C181))","v":"$/kWh"}]
[null,"GENERAL SERVICE LESS THAN 50 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C22), \"\", '4. Billing Determinants'!C22)","v":"kWh"},{"$f":"IF(C154=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B154),1)),'4. Billing Determinants'!D22, IF(C154=\"kWh\",'4. Billing Determinants'!E22, IF(C154=\"kW\",'4. Billing Determinants'!F22,'4. Billing Determinants'!D22))))","v":91412831.730080053},{"$f":"HLOOKUP($B182, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":32899.315476025695},3.5989822056020979E-4,{"$f":"IF(C182=\"\", \"\", IF(C182=\"# of Customers\", \"per customer per month\", \"$/\"&C182))","v":"$/kWh"}]
[null,"GENERAL SERVICE 50 TO 999 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C23), \"\", '4. Billing Determinants'!C23)","v":"kW"},{"$f":"IF(C155=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B155),1)),'4. Billing Determinants'!D23, IF(C155=\"kWh\",'4. Billing Determinants'!E23, IF(C155=\"kW\",'4. Billing Determinants'!F23,'4. Billing Determinants'!D23))))","v":555651.28348282422},{"$f":"HLOOKUP($B183, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":81170.900442748709},0.146082449290802,"$/kW"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW",{"$f":"IF(ISBLANK('4. Billing Determinants'!C24), \"\", '4. Billing Determinants'!C24)","v":"kW"},{"$f":"IF(C156=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B156),1)),'4. Billing Determinants'!D24, IF(C156=\"kWh\",'4. Billing Determinants'!E24, IF(C156=\"kW\",'4. Billing Determinants'!F24,'4. Billing Determinants'!D24))))","v":245808.10482149263},{"$f":"HLOOKUP($B184, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":20923.741551880907},8.5122260582399661E-2,"$/kW"]
[null,"LARGE USE",{"$f":"IF(ISBLANK('4. Billing Determinants'!C25), \"\", '4. Billing Determinants'!C25)","v":"kW"},{"$f":"IF(C157=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B157),1)),'4. Billing Determinants'!D25, IF(C157=\"kWh\",'4. Billing Determinants'!E25, IF(C157=\"kW\",'4. Billing Determinants'!F25,'4. Billing Determinants'!D25))))","v":260162.16410264492},{"$f":"HLOOKUP($B185, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":-2282.4609632802712},-8.7732240818067016E-3,"$/kW"]
[null,"UNMETERED AND SCATTERED",{"$f":"IF(ISBLANK('4. Billing Determinants'!C26), \"\", '4. Billing Determinants'!C26)","v":"kWh"},{"$f":"IF(C158=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B158),1)),'4. Billing Determinants'!D26, IF(C158=\"kWh\",'4. Billing Determinants'!E26, IF(C158=\"kW\",'4. Billing Determinants'!F26,'4. Billing Determinants'!D26))))","v":1096422.73},{"$f":"HLOOKUP($B186, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,"$/kWh"]
[null,"SENTINEL",{"$f":"IF(ISBLANK('4. Billing Determinants'!C27), \"\", '4. Billing Determinants'!C27)","v":"kW"},{"$f":"IF(C159=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B159),1)),'4. Billing Determinants'!D27, IF(C159=\"kWh\",'4. Billing Determinants'!E27, IF(C159=\"kW\",'4. Billing Determinants'!F27,'4. Billing Determinants'!D27))))","v":403.86488874638457},{"$f":"HLOOKUP($B187, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,"$/kW"]
[null,"STREETLIGHTING",{"$f":"IF(ISBLANK('4. Billing Determinants'!C28), \"\", '4. Billing Determinants'!C28)","v":"kW"},{"$f":"IF(C160=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B160),1)),'4. Billing Determinants'!D28, IF(C160=\"kWh\",'4. Billing Determinants'!E28, IF(C160=\"kW\",'4. Billing Determinants'!F28,'4. Billing Determinants'!D28))))","v":23290.889535479138},{"$f":"HLOOKUP($B188, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,"$/kW"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C29), \"\", '4. Billing Determinants'!C29)","v":""},{"$f":"IF(C161=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B161),1)),'4. Billing Determinants'!D29, IF(C161=\"kWh\",'4. Billing Determinants'!E29, IF(C161=\"kW\",'4. Billing Determinants'!F29,'4. Billing Determinants'!D29))))","v":0},{"$f":"HLOOKUP($B189, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C30), \"\", '4. Billing Determinants'!C30)","v":""},{"$f":"IF(C162=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B162),1)),'4. Billing Determinants'!D30, IF(C162=\"kWh\",'4. Billing Determinants'!E30, IF(C162=\"kW\",'4. Billing Determinants'!F30,'4. Billing Determinants'!D30))))","v":0},{"$f":"HLOOKUP($B190, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C163=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B163),1)),'4. Billing Determinants'!D31, IF(C163=\"kWh\",'4. Billing Determinants'!E31, IF(C163=\"kW\",'4. Billing Determinants'!F31,'4. Billing Determinants'!D31))))","v":0},{"$f":"HLOOKUP($B191, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C164=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B164),1)),'4. Billing Determinants'!D32, IF(C164=\"kWh\",'4. Billing Determinants'!E32, IF(C164=\"kW\",'4. Billing Determinants'!F32,'4. Billing Determinants'!D32))))","v":0},{"$f":"HLOOKUP($B192, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C165=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B165),1)),'4. Billing Determinants'!D33, IF(C165=\"kWh\",'4. Billing Determinants'!E33, IF(C165=\"kW\",'4. Billing Determinants'!F33,'4. Billing Determinants'!D33))))","v":0},{"$f":"HLOOKUP($B193, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C166=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B166),1)),'4. Billing Determinants'!D34, IF(C166=\"kWh\",'4. Billing Determinants'!E34, IF(C166=\"kW\",'4. Billing Determinants'!F34,'4. Billing Determinants'!D34))))","v":0},{"$f":"HLOOKUP($B194, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C167=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B167),1)),'4. Billing Determinants'!D35, IF(C167=\"kWh\",'4. Billing Determinants'!E35, IF(C167=\"kW\",'4. Billing Determinants'!F35,'4. Billing Determinants'!D35))))","v":0},{"$f":"HLOOKUP($B195, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C168=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B168),1)),'4. Billing Determinants'!D36, IF(C168=\"kWh\",'4. Billing Determinants'!E36, IF(C168=\"kW\",'4. Billing Determinants'!F36,'4. Billing Determinants'!D36))))","v":0},{"$f":"HLOOKUP($B196, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C169=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B169),1)),'4. Billing Determinants'!D37, IF(C169=\"kWh\",'4. Billing Determinants'!E37, IF(C169=\"kW\",'4. Billing Determinants'!F37,'4. Billing Determinants'!D37))))","v":0},{"$f":"HLOOKUP($B197, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C170=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B170),1)),'4. Billing Determinants'!D38, IF(C170=\"kWh\",'4. Billing Determinants'!E38, IF(C170=\"kW\",'4. Billing Determinants'!F38,'4. Billing Determinants'!D38))))","v":0},{"$f":"HLOOKUP($B198, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C171=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B171),1)),'4. Billing Determinants'!D39, IF(C171=\"kWh\",'4. Billing Determinants'!E39, IF(C171=\"kW\",'4. Billing Determinants'!F39,'4. Billing Determinants'!D39))))","v":0},{"$f":"HLOOKUP($B199, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C172=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B172),1)),'4. Billing Determinants'!D40, IF(C172=\"kWh\",'4. Billing Determinants'!E40, IF(C172=\"kW\",'4. Billing Determinants'!F40,'4. Billing Determinants'!D40))))","v":0},{"$f":"HLOOKUP($B200, '5. Allocation of Balances'!$D$4:$Z$54, 37,FALSE)","v":0},0,""]
[null,"Total",null,null,{"$f":"SUM(E181:E200)","v":142267.94546207061}]

{"sheet":"Summary Sheet","index":6,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":true,"merged":[[0,8,2,8],[0,9,2,9],[0,2,2,2],[0,3,2,3],[0,5,2,5],[0,6,2,6],[0,7,2,7],[0,4,2,4]]}
[null,null,"Closing Principal Balances as of Dec 31-13 Adjusted for Dispositions during 2014","Closing Interest Balances as of Dec 31-13 Adjusted for Dispositions during 2014","December 31, 2013 Audited Balances","Projected Interest from Jan 1, 2014 to December 31, 2014 on                        Dec 31 -13 balance adjusted for disposition during 2014 6","Projected Interest from January 1, 2015 to April 30, 2015 on Dec 31 -13 balance adjusted for disposition during 2014  6","Total Claim","2.1.7\nAs of Dec 31-13","Variance                           RRR vs. 2013 Balance                        (Principal + Interest)"]
[]
[null,null,null,null,null,null,null,"Claim before Forecasted Transactions"]
["Other Regulatory Assets - Sub-Account - Deferred IFRS Transition Costs",1508,{"$f":"VLOOKUP(A4, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":446310.67},{"$f":"VLOOKUP(A4, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":26603.67},{"$f":"SUM(C4:D4)","v":472914.33999999997},{"$f":"VLOOKUP(A4, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":5322.2547397499993},{"$f":"VLOOKUP(A4, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":1636.4724566666666},{"$f":"SUM(E4:G4)","v":479873.06719641661},{"$f":"VLOOKUP(A4, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":467913.89},{"$f":"VLOOKUP(A4, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-5000.4499999999534}]
["Other Regulatory Assets - Sub-Account - Incremental Capital Charges",1508,{"$f":"VLOOKUP(A5, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":1446.87},{"$f":"VLOOKUP(A5, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":105.71999999999998},{"$f":"SUM(C5:D5)","v":1552.59},{"$f":"VLOOKUP(A5, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":17.253924749999996},{"$f":"VLOOKUP(A5, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":5.3051899999999996},{"$f":"SUM(E5:G5)","v":1575.1491147499999},{"$f":"VLOOKUP(A5, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":1552.5899999999997},{"$f":"VLOOKUP(A5, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act8",1508,{"$f":"VLOOKUP(A6, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A6, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A6, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A6, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A6, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A6, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Carrying Charges",1508,{"$f":"VLOOKUP(A7, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A7, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A7, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A7, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A7, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A7, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Other Regulatory Assets - Sub-Account - Other 4",1508,{"$f":"VLOOKUP(A8, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-281.26},{"$f":"VLOOKUP(A8, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-19.929999999999996},-301.19,{"$f":"VLOOKUP(A8, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-3.3540254999999997},{"$f":"VLOOKUP(A8, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-1.0312866666666667},-305.57531216666666,{"$f":"VLOOKUP(A8, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-301.19},{"$f":"VLOOKUP(A8, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Retail Cost Variance Account - Retail",1518,{"$f":"VLOOKUP(A9, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A9, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A9, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A9, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A9, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A9, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Misc. Deferred Debits",1525,{"$f":"VLOOKUP(A10, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A10, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A10, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A10, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A10, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A10, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Renewable Generation Connection Capital Deferral Account",1531,{"$f":"VLOOKUP(A11, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A11, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A11, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A11, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A11, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A11, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Renewable Generation Connection OM&A Deferral Account",1532,{"$f":"VLOOKUP(A12, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A12, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A12, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A12, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A12, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A12, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Renewable Generation Connection Funding Adder Deferral Account ",1533,{"$f":"VLOOKUP(A13, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A13, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A13, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A13, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A13, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A13, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Smart Grid Capital Deferral Account",1534,{"$f":"VLOOKUP(A14, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A14, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A14, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A14, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A14, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A14, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Smart Grid OM&A Deferral Account",1535,{"$f":"VLOOKUP(A15, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A15, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A15, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A15, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A15, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A15, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Smart Grid Funding Adder Deferral Account",1536,{"$f":"VLOOKUP(A16, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A16, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A16, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A16, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A16, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A16, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Retail Cost Variance Account - STR",1548,{"$f":"VLOOKUP(A17, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A17, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A17, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A17, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A17, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A17, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["LV Variance Account",1550,{"$f":"VLOOKUP(A18, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":626860.98},{"$f":"VLOOKUP(A18, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":7699.7},634560.67999999993,{"$f":"VLOOKUP(A18, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":7475.3171864999995},{"$f":"VLOOKUP(A18, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":2298.49026},644334.48744649987,{"$f":"VLOOKUP(A18, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":634561.26},{"$f":"VLOOKUP(A18, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0.58000000007450581}]
["Smart Metering Entity Charge Variance Account",1551,{"$f":"VLOOKUP(A19, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-17151.240000000002},{"$f":"VLOOKUP(A19, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":181.7},-16969.54,{"$f":"VLOOKUP(A19, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-204.52853700000003},{"$f":"VLOOKUP(A19, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-62.887880000000003},-17236.956416999998,{"$f":"VLOOKUP(A19, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-16969.54},{"$f":"VLOOKUP(A19, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Smart Meter Capital and Recovery Offset Variance - Sub-Account - Capital10",1555,{"$f":"VLOOKUP(A20, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A20, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A20, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A20, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A20, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A20, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Smart Meter Capital and Recovery Offset Variance - Sub-Account - Recoveries10",1555,{"$f":"VLOOKUP(A21, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A21, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A21, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A21, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A21, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A21, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Smart Meter Capital and Recovery Offset Variance - Sub-Account - Stranded Meter Costs10",1555,{"$f":"VLOOKUP(A22, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A22, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A22, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A22, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A22, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A22, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Smart Meter OM&A Variance10",1556,{"$f":"VLOOKUP(A23, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A23, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A23, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A23, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A23, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A23, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Deferred Payments in Lieu of Taxes",1562,{"$f":"VLOOKUP(A24, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A24, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A24, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Board-Approved CDM Variance Account",1567,{"$f":"VLOOKUP(A25, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A25, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A25, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A25, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A25, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A25, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["LRAM Variance Account",1568,{"$f":"VLOOKUP(A26, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":138127.99073052121},{"$f":"VLOOKUP(A26, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":1986.3091427426602},140114.29987326387,{"$f":"VLOOKUP(A26, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":1647.1762894614653},{"$f":"VLOOKUP(A26, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":506.46929934524445},142267.94546207058,{"$f":"VLOOKUP(A26, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-6620},{"$f":"VLOOKUP(A26, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-146734.29987326387}]
["Extra-Ordinary Event Costs",1572,{"$f":"VLOOKUP(A27, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A27, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A27, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A27, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A27, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A27, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Deferred Rate Impact Amounts",1574,{"$f":"VLOOKUP(A28, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A28, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A28, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A28, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A28, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A28, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["IFRS-CGAAP Transition PP&E Amounts Balance + Return Component9",1575,{"$f":"VLOOKUP(A29, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A29, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A29, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A29, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A29, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A29, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Accounting Changes Under CGAAP Balance + Return Component9",1576,{"$f":"VLOOKUP(A30, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A30, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A30, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["RSVA - Wholesale Market Service Charge",1580,{"$f":"VLOOKUP(A31, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-1338038.3399999999},{"$f":"VLOOKUP(A31, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-45032.749999999993},-1383071.0899999999,{"$f":"VLOOKUP(A31, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-15956.107204499996},{"$f":"VLOOKUP(A31, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-4906.1405799999993},-1403933.3377844996,{"$f":"VLOOKUP(A31, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-1383070.97},{"$f":"VLOOKUP(A31, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0.11999999987892807}]
["RSVA - One-time",1582,{"$f":"VLOOKUP(A32, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A32, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A32, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A32, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A32, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A32, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["RSVA - Retail Transmission Network Charge",1584,{"$f":"VLOOKUP(A33, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":1622825.6999999997},{"$f":"VLOOKUP(A33, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":46678.93},1669504.6299999997,{"$f":"VLOOKUP(A33, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":19352.196472499996},{"$f":"VLOOKUP(A33, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":5950.3608999999988},1694807.1873724996,{"$f":"VLOOKUP(A33, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":1669504.99},{"$f":"VLOOKUP(A33, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0.36000000033527613}]
["RSVA - Retail Transmission Connection Charge",1586,{"$f":"VLOOKUP(A34, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":868502.1100000001},{"$f":"VLOOKUP(A34, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":24056.14},892558.25000000012,{"$f":"VLOOKUP(A34, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":10356.887661750001},{"$f":"VLOOKUP(A34, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":3184.5077366666669},906099.64539841679,{"$f":"VLOOKUP(A34, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":892558.06},{"$f":"VLOOKUP(A34, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-0.19000000006053597}]
["RSVA - Power (excluding Global Adjustment)",1588,{"$f":"VLOOKUP(A35, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-1257423.6200000001},{"$f":"VLOOKUP(A35, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-50897.87},-1308321.4900000002,{"$f":"VLOOKUP(A35, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-14994.776668500001},{"$f":"VLOOKUP(A35, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-4610.5532733333339},-1327926.8199418334,{"$f":"VLOOKUP(A35, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-1308321.31},{"$f":"VLOOKUP(A35, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0.18000000016763806}]
["RSVA - Global Adjustment",1589,{"$f":"VLOOKUP(A36, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":2170192.16},{"$f":"VLOOKUP(A36, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":36731.209999999992},2206923.37,{"$f":"VLOOKUP(A36, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":25879.541508000002},{"$f":"VLOOKUP(A36, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":7957.3712533333337},2240760.2827613335,{"$f":"VLOOKUP(A36, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":2206922.9500000002},{"$f":"VLOOKUP(A36, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":-0.41999999992549419}]
["PILs and Tax Variance for 2006 and Subsequent Years                                                                          (excludes sub-account and contra account below)",1592,{"$f":"VLOOKUP(A37, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A37, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A37, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A37, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A37, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A37, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["PILs and Tax Variance for 2006 and Subsequent Years - Sub-Account HST/OVAT                          Input Tax Credits (ITCs)",1592,{"$f":"VLOOKUP(A38, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A38, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A38, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A38, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A38, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A38, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]
["Disposition and Recovery/Refund of Regulatory Balances (2008)7",1595,{"$f":"VLOOKUP(A39, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A39, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A39, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Disposition and Recovery/Refund of Regulatory Balances (2009)7",1595,{"$f":"VLOOKUP(A40, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A40, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A40, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A40, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A40, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A40, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Disposition and Recovery/Refund of Regulatory Balances (2010)7",1595,{"$f":"VLOOKUP(A41, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A41, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A41, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A41, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A41, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A41, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Disposition and Recovery/Refund of Regulatory Balances (2011)7",1595,{"$f":"VLOOKUP(A42, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A42, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A42, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A42, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A42, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A42, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Disposition and Recovery/Refund of Regulatory Balances (2012)7",1595,{"$f":"VLOOKUP(A43, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A43, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A43, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A43, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A43, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A43, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Other Deferred Credits",2425,{"$f":"VLOOKUP(A44, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BO$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A44, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BP$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A44, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BQ$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A44, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BR$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A44, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BT$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A44, '2. 2015 Continuity Schedule'!$C$20:$BU$83, MATCH('2. 2015 Continuity Schedule'!BU$20, '2. 2015 Continuity Schedule'!C$20:BU$20,0),FALSE)","v":0}]