{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Admin","Foregone Revenue Rate Riders","Residential","GS<50kW","GS>50 to 2999 kW","GS>3000 kW ","UnMetered","Sentinel","StreetLight"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":1,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Admin","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Foregone Revenue Rate Riders","index":1,"n_rows":42,"n_cols":4,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025"]
[]
[null,"Rate Class","Unit"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION","$",{"$f":"Residential!Y7","v":1.3440000000000054}]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","$",{"$f":"'GS<50kW'!Y7","v":1.4}]
[null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION","$",{"$f":"'GS>50 to 2999 kW'!Y7","v":5.0820000000000167}]
[null,"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION","$",{"$f":"'GS>3000 kW '!Y7","v":304.30400000000083}]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","$",{"$f":"UnMetered!Y7","v":0.54600000000000359}]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","$",{"$f":"Sentinel!Y7","v":0.3219999999999999}]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","$",{"$f":"StreetLight!Y7","v":9.8000000000000392E-2}]
[]
[null,"Rate Class","Unit"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION","kWh"]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"'GS<50kW'!Y13","v":5.5999999999999908E-4}]
[null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION","kW",{"$f":"'GS>50 to 2999 kW'!Y13","v":0.20285999999999973}]
[null,"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION","kW",{"$f":"'GS>3000 kW '!Y13","v":0.11270000000000024}]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"UnMetered!Y13","v":8.3999999999999635E-4}]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"Sentinel!Y13","v":0.74493999999999683}]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"StreetLight!Y13","v":0.2696400000000011}]
[]
[]
[null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025"]
[]
[null,"Rate Class","Unit"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION","$",{"$f":"Residential!Y10","v":0.21600000000000003}]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","$",{"$f":"'GS<50kW'!Y10","v":0.22199999999999998}]
[null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION","$",{"$f":"'GS>50 to 2999 kW'!Y10","v":0.79800000000000004}]
[null,"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION","$",{"$f":"'GS>3000 kW '!Y10","v":111.244}]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","$",{"$f":"UnMetered!Y10","v":0.19600000000000001}]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","$",{"$f":"Sentinel!Y10","v":0.12600000000000003}]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","$",{"$f":"StreetLight!Y10","v":4.1999999999999996E-2}]
[]
[null,"Rate Class","Unit"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION","kWh"]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"'GS<50kW'!Y16","v":1.4000000000000001E-4}]
[null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION","kW",{"$f":"'GS>50 to 2999 kW'!Y16","v":7.4619999999999992E-2}]
[null,"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION","kW",{"$f":"'GS>3000 kW '!Y16","v":4.1439999999999998E-2}]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"UnMetered!Y16","v":2.8000000000000003E-4}]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"Sentinel!Y16","v":0.27538000000000007}]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"StreetLight!Y16","v":9.9399999999999974E-2}]

{"sheet":"Residential","index":2,"n_rows":10,"n_cols":25,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,11,0,19]]}
[null,"RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,"Foregone Revenue Calculation Fixed",null,null,null,null,null,null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,null,"Effective Jan 1 2025","Effective May 1, 2025",null,"Implemented Aug 2025",null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A",null,"D = A * 7","E = B * 5","F = D + E","G = B *12","G = B *8","H = G - F","I = H / 5",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Monthly Differential",null,"Actual Billed to July","Proposed Billed to Dec","Expected Annual Billed","Required Annual Billed","Required Annual Billed","Foregone Revenue",null,null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge",null,"$",26.8,null,"Service Charge",null,"$",27.76,null,{"$f":"J6-E6","v":0.96000000000000085},null,{"$f":"E6*7","v":187.6},{"$f":"J6*5","v":138.80000000000001},{"$f":"SUM(N6:O6)","v":326.39999999999998},{"$f":"J6*12","v":333.12},null,{"$f":"Q6-P6","v":6.7200000000000273},null,null,"Service Charge",null,"$",{"$f":"J6","v":27.76}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6/5","v":1.3440000000000054},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,"$",{"$f":"T7","v":1.3440000000000054}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.36,null,{"$f":"J9-E9","v":0.36},null,{"$f":"E9*7","v":0},{"$f":"J9*5","v":1.7999999999999998},{"$f":"SUM(N9:O9)","v":1.7999999999999998},null,{"$f":"J9*8","v":2.88},{"$f":"R9-P9","v":1.08},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"J9","v":0.36}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9/5","v":0.21600000000000003},null,{"$f":"G10","v":"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025"},null,"$",{"$f":"T10","v":0.21600000000000003}]

{"sheet":"GS<50kW","index":3,"n_rows":16,"n_cols":25,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,11,0,19]]}
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,"Foregone Revenue Calculation",null,null,null,null,null,null,null,null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,null,"Effective Jan 1 2025","Effective May 1, 2025",null,"Implemented Aug 2025",null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A",null,"D = A * 7","E = B * 5","F = D + E","G = B *12","G = B *8","H = G - F","I = H / 5",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Monthly Differential",null,"Actual Billed to July","Proposed Billed to Dec","Expected Annual Billed","Required Annual Billed","Required Annual Billed","Foregone Revenue",null,null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge",null,"$",27.71,null,"Service Charge",null,"$",28.71,null,{"$f":"J6-E6","v":1},null,{"$f":"E6*7","v":193.97},{"$f":"J6*5","v":143.55000000000001},{"$f":"SUM(N6:O6)","v":337.52},{"$f":"J6*12","v":344.52},null,{"$f":"Q6-P6","v":7},null,null,"Service Charge",null,"$",{"$f":"J6","v":28.71}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6/5","v":1.4},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T7","v":1.4}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.37,null,{"$f":"J9-E9","v":0.37},null,{"$f":"E9*7","v":0},{"$f":"J9*5","v":1.85},{"$f":"SUM(N9:O9)","v":1.85},null,{"$f":"J9*8","v":2.96},{"$f":"R9-P9","v":1.1099999999999999},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"J9","v":0.37}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9/5","v":0.22199999999999998},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T10","v":0.22199999999999998}]
[]
[null,"Distribution Volumetric Rate",null,"$/kWh",1.0200000000000001E-2,null,"Distribution Volumetric Rate",null,"$/kWh",1.06E-2,null,{"$f":"J12-E12","v":3.9999999999999931E-4},null,0,{"$f":"L12*5","v":1.9999999999999966E-3},{"$f":"N12+O12","v":1.9999999999999966E-3},{"$f":"L12*12","v":4.7999999999999918E-3},null,{"$f":"Q12-P12","v":2.7999999999999952E-3},null,null,"Distribution Volumetric Rate",null,"$/kWh",{"$f":"J12","v":1.06E-2}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S12/5","v":5.5999999999999908E-4},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T13","v":5.5999999999999908E-4}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kWh",1E-4,null,{"$f":"J15-E15","v":1E-4},null,0,{"$f":"L15*5","v":5.0000000000000001E-4},{"$f":"N15+O15","v":5.0000000000000001E-4},{"$f":"L15*12","v":1.2000000000000001E-3},null,{"$f":"Q15-P15","v":7.000000000000001E-4},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kWh",{"$f":"J15","v":1E-4}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15/5","v":1.4000000000000001E-4},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T16","v":1.4000000000000001E-4}]

{"sheet":"GS>50 to 2999 kW","index":4,"n_rows":16,"n_cols":25,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,11,0,19]]}
[null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION",null,null,null,null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION",null,null,null,null,"Foregone Revenue Calculation",null,null,null,null,null,null,null,null,null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION"]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,null,"Effective Jan 1 2025","Effective May 1, 2025",null,"Implemented Aug 2025",null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A",null,"D = A * 7","E = B * 5","F = D + E","G = B *12","G = B *8","H = G - F","I = H / 5",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Monthly Differential",null,"Actual Billed to July","Proposed Billed to Dec","Expected Annual Billed","Required Annual Billed","Required Annual Billed","Foregone Revenue",null,null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge",null,"$",100.83,null,"Service Charge",null,"$",104.46,null,{"$f":"J6-E6","v":3.6299999999999955},null,{"$f":"E6*7","v":705.81},{"$f":"J6*5","v":522.29999999999995},{"$f":"SUM(N6:O6)","v":1228.1099999999999},{"$f":"J6*12","v":1253.52},null,{"$f":"Q6-P6","v":25.410000000000082},null,null,"Service Charge",null,"$",{"$f":"J6","v":104.46}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6/5","v":5.0820000000000167},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T7","v":5.0820000000000167}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",1.33,null,{"$f":"J9-E9","v":1.33},null,{"$f":"E9*7","v":0},{"$f":"J9*5","v":6.65},{"$f":"SUM(N9:O9)","v":6.65},null,{"$f":"J9*8","v":10.64},{"$f":"R9-P9","v":3.99},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"J9","v":1.33}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9/5","v":0.79800000000000004},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T10","v":0.79800000000000004}]
[]
[null,"Distribution Volumetric Rate",null,"$/kW",4.0251000000000001,null,"Distribution Volumetric Rate",null,"$/kW",4.17,null,{"$f":"J12-E12","v":0.14489999999999981},null,0,{"$f":"L12*5","v":0.72449999999999903},{"$f":"N12+O12","v":0.72449999999999903},{"$f":"L12*12","v":1.7387999999999977},null,{"$f":"Q12-P12","v":1.0142999999999986},null,null,"Distribution Volumetric Rate",null,"$/kW",{"$f":"O12","v":0.72449999999999903}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S12/5","v":0.20285999999999973},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T13","v":0.20285999999999973}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",5.33E-2,null,{"$f":"J15-E15","v":5.33E-2},null,0,{"$f":"L15*5","v":0.26650000000000001},{"$f":"N15+O15","v":0.26650000000000001},{"$f":"L15*12","v":0.63959999999999995},null,{"$f":"Q15-P15","v":0.37309999999999993},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",{"$f":"O15","v":0.26650000000000001}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15/5","v":7.4619999999999992E-2},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T16","v":7.4619999999999992E-2}]

{"sheet":"GS>3000 kW ","index":5,"n_rows":16,"n_cols":25,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,11,0,19]]}
[null,"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,{"$f":"B1","v":"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION"},null,null,null,null,"Foregone Revenue Calculation",null,null,null,null,null,null,null,null,null,{"$f":"G1","v":"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION"}]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,null,"Effective Jan 1 2025","Effective May 1, 2025",null,"Implemented Aug 2025",null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A",null,"D = A * 7","E = B * 5","F = D + E","G = B *12","G = B *8","H = G - F","I = H / 5",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Monthly Differential",null,"Actual Billed to July","Proposed Billed to Dec","Expected Annual Billed","Required Annual Billed","Required Annual Billed","Foregone Revenue",null,null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge",null,"$",6037.86,null,"Service Charge",null,"$",6255.22,null,{"$f":"J6-E6","v":217.36000000000058},null,{"$f":"E6*7","v":42265.02},{"$f":"J6*5","v":31276.100000000002},{"$f":"SUM(N6:O6)","v":73541.119999999995},{"$f":"J6*12","v":75062.64},null,{"$f":"Q6-P6","v":1521.5200000000041},null,null,"Service Charge",null,"$",{"$f":"J6","v":6255.22}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6/5","v":304.30400000000083},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T7","v":304.30400000000083}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",79.459999999999994,null,{"$f":"J9-E9","v":79.459999999999994},null,{"$f":"E9*7","v":0},{"$f":"J9*5","v":397.29999999999995},{"$f":"SUM(N9:O9)","v":397.29999999999995},{"$f":"J9*12","v":953.52},null,{"$f":"Q9-P9","v":556.22},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"J9","v":79.459999999999994}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9/5","v":111.244},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T10","v":111.244}]
[]
[null,"Distribution Volumetric Rate",null,"$/kW",2.2349999999999999,null,"Distribution Volumetric Rate",null,"$/kW",2.3155000000000001,null,{"$f":"J12-E12","v":8.0500000000000238E-2},null,{"$f":"E12*7","v":15.645},{"$f":"J12*5","v":11.577500000000001},{"$f":"SUM(N12:O12)","v":27.2225},{"$f":"J12*12","v":27.786000000000001},null,{"$f":"Q12-P12","v":0.56350000000000122},null,null,"Distribution Volumetric Rate",null,"$/kW",{"$f":"J12","v":2.3155000000000001}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S12/5","v":0.11270000000000024},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T13","v":0.11270000000000024}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",2.9600000000000001E-2,null,{"$f":"J15-E15","v":2.9600000000000001E-2},null,{"$f":"E15*7","v":0},{"$f":"J15*5","v":0.14800000000000002},{"$f":"SUM(N15:O15)","v":0.14800000000000002},{"$f":"J15*12","v":0.35520000000000002},null,{"$f":"Q15-P15","v":0.2072},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",{"$f":"J15","v":2.9600000000000001E-2}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15/5","v":4.1439999999999998E-2},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T16","v":4.1439999999999998E-2}]

{"sheet":"UnMetered","index":6,"n_rows":16,"n_cols":25,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,11,0,19]]}
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,{"$f":"B1","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,null,null,"Foregone Revenue Calculation",null,null,null,null,null,null,null,null,null,{"$f":"G1","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"}]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,null,"Effective Jan 1 2025","Effective May 1, 2025",null,"Implemented Aug 2025",null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A",null,"D = A * 7","E = B * 5","F = D + E","G = B *12","G = B *8","H = G - F","I = H / 5",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Monthly Differential",null,"Actual Billed to July","Proposed Billed to Dec","Expected Annual Billed","Required Annual Billed","Required Annual Billed","Foregone Revenue",null,null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge (per customer)",null,"$",10.76,null,"Service Charge (per customer)",null,"$",11.15,null,{"$f":"J6-E6","v":0.39000000000000057},null,{"$f":"E6*7","v":75.319999999999993},{"$f":"J6*5","v":55.75},{"$f":"SUM(N6:O6)","v":131.07},{"$f":"J6*12","v":133.80000000000001},null,{"$f":"Q6-P6","v":2.7300000000000182},null,null,"Service Charge (per customer)",null,"$",{"$f":"J6","v":11.15}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6/5","v":0.54600000000000359},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T7","v":0.54600000000000359}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.14000000000000001,null,{"$f":"J9-E9","v":0.14000000000000001},null,{"$f":"E9*7","v":0},{"$f":"J9*5","v":0.70000000000000007},{"$f":"SUM(N9:O9)","v":0.70000000000000007},{"$f":"J9*12","v":1.6800000000000002},null,{"$f":"Q9-P9","v":0.98000000000000009},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"J9","v":0.14000000000000001}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9/5","v":0.19600000000000001},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T10","v":0.19600000000000001}]
[]
[null,"Distribution Volumetric Rate",null,"$/kWh",1.6E-2,null,"Distribution Volumetric Rate",null,"$/kWh",1.66E-2,null,{"$f":"J12-E12","v":5.9999999999999984E-4},null,{"$f":"E12*7","v":0.112},{"$f":"J12*5","v":8.3000000000000004E-2},{"$f":"SUM(N12:O12)","v":0.19500000000000001},{"$f":"J12*12","v":0.19919999999999999},null,{"$f":"Q12-P12","v":4.1999999999999815E-3},null,null,"Distribution Volumetric Rate",null,"$/kWh",{"$f":"L12","v":5.9999999999999984E-4}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S12/5","v":8.3999999999999635E-4},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T13","v":8.3999999999999635E-4}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kWh",2.0000000000000001E-4,null,{"$f":"J15-E15","v":2.0000000000000001E-4},null,{"$f":"E15*7","v":0},{"$f":"J15*5","v":1E-3},{"$f":"SUM(N15:O15)","v":1E-3},{"$f":"J15*12","v":2.4000000000000002E-3},null,{"$f":"Q15-P15","v":1.4000000000000002E-3},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kWh",{"$f":"L15","v":2.0000000000000001E-4}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15/5","v":2.8000000000000003E-4},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T16","v":2.8000000000000003E-4}]

{"sheet":"Sentinel","index":7,"n_rows":16,"n_cols":25,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,11,0,19]]}
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,{"$f":"B1","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,"Foregone Revenue Calculation",null,null,null,null,null,null,null,null,null,{"$f":"G1","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"}]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,null,"Effective Jan 1 2025","Effective May 1, 2025",null,"Implemented Aug 2025",null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A",null,"D = A * 7","E = B * 5","F = D + E","G = B *12","G = B *8","H = G - F","I = H / 5",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Monthly Differential",null,"Actual Billed to July","Proposed Billed to Dec","Expected Annual Billed","Required Annual Billed","Required Annual Billed","Foregone Revenue",null,null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge (per connection)",null,"$",6.49,null,"Service Charge (per connection)",null,"$",6.72,null,{"$f":"J6-E6","v":0.22999999999999954},null,{"$f":"E6*7","v":45.43},{"$f":"J6*5","v":33.6},{"$f":"SUM(N6:O6)","v":79.03},{"$f":"J6*12","v":80.64},null,{"$f":"Q6-P6","v":1.6099999999999994},null,null,"Service Charge (per connection)",null,"$",{"$f":"J6","v":6.72}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6/5","v":0.3219999999999999},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T7","v":0.3219999999999999}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.09,null,{"$f":"J9-E9","v":0.09},null,{"$f":"E9*7","v":0},{"$f":"J9*5","v":0.44999999999999996},{"$f":"SUM(N9:O9)","v":0.44999999999999996},{"$f":"J9*12","v":1.08},null,{"$f":"Q9-P9","v":0.63000000000000012},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"J9","v":0.09}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9/5","v":0.12600000000000003},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T10","v":0.12600000000000003}]
[]
[null,"Distribution Volumetric Rate",null,"$/kW",14.7818,null,"Distribution Volumetric Rate",null,"$/kW",15.3139,null,{"$f":"J12-E12","v":0.5320999999999998},null,{"$f":"E12*7","v":103.4726},{"$f":"J12*5","v":76.569500000000005},{"$f":"SUM(N12:O12)","v":180.0421},{"$f":"J12*12","v":183.76679999999999},null,{"$f":"Q12-P12","v":3.7246999999999844},null,null,"Distribution Volumetric Rate",null,"$/kW",15.3139]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S12/5","v":0.74493999999999683},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T13","v":0.74493999999999683}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",0.19670000000000001,null,{"$f":"J15-E15","v":0.19670000000000001},null,{"$f":"E15*7","v":0},{"$f":"J15*5","v":0.98350000000000004},{"$f":"SUM(N15:O15)","v":0.98350000000000004},{"$f":"J15*12","v":2.3604000000000003},null,{"$f":"Q15-P15","v":1.3769000000000002},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",0.19670000000000001]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15/5","v":0.27538000000000007},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T16","v":0.27538000000000007}]

{"sheet":"StreetLight","index":8,"n_rows":16,"n_cols":25,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,11,0,19]]}
[null,"STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,{"$f":"B1","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,"Foregone Revenue Calculation",null,null,null,null,null,null,null,null,null,{"$f":"G1","v":"STREET LIGHTING SERVICE CLASSIFICATION"}]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,null,"Effective Jan 1 2025","Effective May 1, 2025",null,"Implemented Aug 2025",null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A",null,"D = A * 7","E = B * 5","F = D + E","G = B *12","G = B *8","H = G - F","I = H / 5",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Monthly Differential",null,"Actual Billed to July","Proposed Billed to Dec","Expected Annual Billed","Required Annual Billed","Required Annual Billed","Foregone Revenue",null,null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge (per device)",null,"$",2.04,null,"Service Charge (per device)",null,"$",2.11,null,{"$f":"J6-E6","v":6.999999999999984E-2},null,{"$f":"E6*7","v":14.280000000000001},{"$f":"J6*5","v":10.549999999999999},{"$f":"SUM(N6:O6)","v":24.83},{"$f":"J6*12","v":25.32},null,{"$f":"Q6-P6","v":0.49000000000000199},null,null,"Service Charge (per device)",null,"$",{"$f":"J6","v":2.11}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6/5","v":9.8000000000000392E-2},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T7","v":9.8000000000000392E-2}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.03,null,{"$f":"J9-E9","v":0.03},null,{"$f":"E9*7","v":0},{"$f":"J9*5","v":0.15},{"$f":"SUM(N9:O9)","v":0.15},{"$f":"J9*12","v":0.36},null,{"$f":"Q9-P9","v":0.21},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"J9","v":0.03}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9/5","v":4.1999999999999996E-2},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T10","v":4.1999999999999996E-2}]
[]
[null,"Distribution Volumetric Rate",null,"$/kW",5.3510999999999997,null,"Distribution Volumetric Rate",null,"$/kW",5.5437000000000003,null,{"$f":"J12-E12","v":0.19260000000000055},null,{"$f":"E12*7","v":37.457699999999996},{"$f":"J12*5","v":27.718500000000002},{"$f":"SUM(N12:O12)","v":65.176199999999994},{"$f":"J12*12","v":66.5244},null,{"$f":"Q12-P12","v":1.3482000000000056},null,null,"Distribution Volumetric Rate",null,"$/kW",5.5437000000000003]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S12/5","v":0.2696400000000011},null,"Rate Rider for Recovery of Forgone Distribution Revenue (Jan-Jul 2025) effective until December 31, 2025",null,null,{"$f":"T13","v":0.2696400000000011}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",7.0999999999999994E-2,null,{"$f":"J15-E15","v":7.0999999999999994E-2},null,{"$f":"E15*7","v":0},{"$f":"J15*5","v":0.35499999999999998},{"$f":"SUM(N15:O15)","v":0.35499999999999998},{"$f":"J15*12","v":0.85199999999999987},null,{"$f":"Q15-P15","v":0.49699999999999989},null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",7.0999999999999994E-2]
[null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15/5","v":9.9399999999999974E-2},null,"Rate Rider for Recovery of Forgone Incremental Capital Module Revenue (May-Jul 2025)  effective until December 31, 2025",null,null,{"$f":"T16","v":9.9399999999999974E-2}]