{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["1. Information Sheet","1.1 Instruction Sheet","2. 2016 Continuity Schedule","3. Appendix A","4. Billing Determinants","5. Allocation of Balances","5.1 Class A Consumption Data","5.2 GA Allocation","5.3 CBR B","5.3a CBR B Allocation","6. Rate Rider Calculations","Summary Sheet","7. GA Analysis Instructions","7.a GA Analysis Workform"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":12,"defined_names":525,"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":67,"n_cols":22,"rows_kept":67,"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,"Alectra Utilities Corporation"]
[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,"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,"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,"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,null,null,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,null,null,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,"Energy+ Inc."]
[null,null,null,null,"Utility Name   ","Erie Thames Powerlines Corporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,null,"Assigned EB Number","EB-2017-0038",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,null,null,"Name of Contact and Title","Graig Pettitt, Director-Regulatory, Finance & Customer Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,"Phone Number   ","519-485-1820 Ex 254",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 Incorporated"]
[null,null,null,null,"Email Address   ","gpettit@eriethamespower.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Ltd."]
[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,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[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 One Networks 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,"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,"InnPower 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,"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,"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,"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,"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,"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"]

{"sheet":"1.1 Instruction Sheet","index":1,"n_rows":64,"n_cols":4,"rows_kept":64,"cut":false,"hidden":false,"merged":[[63,3,63,4],[57,0,60,0],[57,1,60,1],[57,3,57,4],[58,3,58,4],[59,3,59,4],[61,0,62,0],[61,1,62,1],[61,3,61,4],[49,0,52,0],[49,1,52,1],[49,3,49,4],[50,3,50,4],[51,3,51,4],[53,0,56,0],[53,1,56,1],[53,3,53,4],[54,3,54,4],[55,3,55,4],[33,0,34,0],[33,1,34,1],[35,0,48,0],[35,1,48,1],[45,3,45,4],[47,3,47,4],[33,3,33,4],[41,3,41,4],[27,3,27,4],[29,1,30,1],[29,3,29,4],[31,0,32,0],[31,1,32,1],[31,3,31,4],[15,0,28,0],[15,1,28,1],[16,3,16,4],[17,3,17,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[23,3,23,4],[24,3,24,4],[25,3,25,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Instructions for Tabs 2 to 7"]
[]
["Tab","Tab Details","Step ","Instructions"]
["2 - Continuity Schedule","This tab is the continuity schedule that shows  all the accounts and the accumulation of the balances a utility has.",1,"Complete the DVA continuity schedule."]
[]
[null,null,null,"For all Account 1595 sub-accounts, complete the DVA continuity schedule for each Account 1595 vintage year that has a GL balance as at December 31, 2016 regardless of whether the account is being requested for disposition in the current application. For each Account 1595 sub-account, start inputting data from the year the sub-account started to accumulate a balance (i.e. the vintage year). For example, Account 1595 (2014) would have information starting in 2014, when the relevant balances approved for disposition were first transferred into Account 1595 (2014). The DVA continuity schedule currently starts from 2011, if a utility has an Account 1595 with a vintage year prior to 2011, then a separate schedule should be provided starting from the vintage year."]
[]
[null,null,"2a","If you had any Class A customers at any point during the period that the Account 1589 GA balance accumulated (e.g. last disposition was for 2014 balances in the 2016 rate application, current balance requested for disposition accumulated from 2015 to 2016), check off the checkbox in cell BS13. "]
[null,null,null,"If the checkbox is not checked off, then  proceed to tabs 4 to 7 and complete the tabs accordingly."]
[null,null,null,"If the checkbox is checked off, tab 5.1 relating to Class A customer consumption will be generated, see step 7 to 10 below for further details."]
[]
[null,null,"2b","If the checkbox in step 2a is checked off, another checkbox will pop up to the right of the checkbox. If you had any Class A customers at any point during the period that the Account 1580, sub-account CBR Class B balance accumulated (i.e. 2015 and 2016 or 2016), check off the checkbox."]
[null,null,null,"If the checkbox is not checked off, then the balance in the Account 1580, sub-account CBR Class B will be allocated and disposed with Account 1580 WMS, as a part of the general DVA rate rider."]
[null,null,null,"If the checkbox is checked off, then tab 5.3  will be generated. This tab will calculate the billing determinants applicable to Account 1580 sub-account CBR Class B, using information inputted in tab 5.1. See step 12 below for further details. The CBR Class B balance will be allocated in tab 5 and the rate rider will be calculated in tab 6."]
[]
[null,null,3,"Enter the number of utility specific 1508 sub-accounts that are approved for the utility in the textbox in cell B50.  The DVA continuity schedule will generate the number of utility specific 1508 sub-accounts starting in row 51. Input the name and the balances of the sub-account(s) starting in row 51.  If a utility does not have utility specific 1508 sub-accounts, the generic 1508 sub-account Other will still be listed in the DVA continuity schedule. Check off the \"check to dispose of account\" checkbox in column BT for sub-accounts requested for disposition."]
[]
["3. Appendix A","This tab shows the year end balance variances between the continuity schedule and that reported in the RRR.",4,"Provide an explanation for the variances identified."]
[]
["4 - Billing Determinant","This tab shows the billing determinants that will be used to allocate account balances and calculate rate riders.",5,"Complete the billing determinant table. Note that columns O and P  are generated when a utility indicates they have Class A customers in tab 2. Information in these columns are populated based on data from tab 5.1."]
[]
["5 - Allocating Def-Var Balances","This tab allocates the DVA balance (except for CBR Class B if Class A customers exist).",6,"Review the allocated balances to ensure the allocation is appropriate. Note that the allocations for Account 1589, Account 1580, sub-account CBR Class B will be determined after tabs 5.1 to 5.3a have been completed."]
[]
["5.1 - Class A Data Consumption","This is a new tab that is to be completed if there were any Class A customers at any point during the period the GA balance accumulated. The tab also considers Class A/B transition customers. The data on this tab is used for the purposes of determining the GA rate rider, CBR Class B rate rider (if applicable), as well as customer specific GA and CBR Class B charges for transition customers (if applicable).",7,"This tab is generated when the utility checks in tab 2 that they have Class A customers during the period that the GA balance accumulated. "]
[null,null,null,"Under #1, enter the year the Account 1589 GA  balance was last disposed."]
[]
[null,null,8,"Under #2a, indicate whether you had any customers that transitioned between Class A and B  during the period the Account 1589 GA balance accumulated. "]
[null,null,null,"If no, proceed to #3b in step 10."]
[null,null,null,"If yes, #2b and tab 5.2 will be generated.  Proceed to #2b."]
[null,null,null,"Under #2b, indicate whether you had any customers that transitioned between Class A and B during the period the Account 1580, sub-account CBR Class B balance accumulated."]
[null,null,null,"If no, proceed to #3a in step 9."]
[null,null,null,"If yes, tab 5.3a will be generated. Proceed to #3a in step 9."]
[]
[null,null,9,"Under #3a, enter the number of transition customers during the period the Account 1589 GA balance accumulated.  A table will be generated based on the number of customers. Complete the table accordingly for each transition customer identified (i.e. kWh/kW for half year periods, and the customer class during the half year). This data will automatically be used in the GA balance and CBR Class B balance allocation to transition customers in tabs 5.2 and 5.3a, respectively. Each transition customer identified in tab 5.1, table 3a will be assigned a customer number and  the number will correspond to the same transition customers populated in tabs 5.2 and 5.3a.  The data in tab 5.1 will also be used in the calculation of billing determinants in the allocation of GA and CBR Class B balances to the rate classes, as applicable."]
[]
[null,null,10,"Under #3b, enter the number of customers who were Class A customers during the entire period since the year the Account 1589 GA balance accumulated (i.e. did not transition between Class A and B during the period). A table will be generated based on the number of customers. Complete the table accordingly for each Class A customer identified. This data will be used in the calculation of billing determinants in the allocation of GA and CBR Class B balances to the rate classes, as applicable."]
[]
["5.2 - GA Allocation","This tab has been revised. It allocates the GA balance to each transition customer for the period in which these customers were Class B customers and contributed to the GA balance (i.e. former Class B customers who contributed to the GA balance but are now Class A customers and former Class A customers who are now Class B customers contributing to the GA balance). ",11,"This tab is generated when the utility indicates that they have transition customers in tab 5.1, #2a during the period where the GA balance accumulated."]
[null,null,null,"In row 20, enter the total Class B consumption which equals to Non-RPP consumption less WMP consumption and consumption for Class A customers (who were Class A for partial and full year)."]
[null,null,null,"The rest of the information in this tab will be auto-populated and will calculate the customer specific allocation of the GA balance to transition customers in the bottom table. All transition customers who are allocated a specific GA amount are not to be charged the general Non-RPP Class B GA rate rider as calculated in tab 6."]
[]
["5.3 - CBR ","This is a new tab that calculates the CBR Class B rate rider if there were Class A customers  at any point during the period that the CBR Class B balance accumulated.",12,"This tab is generated when  the utility checks in tab 2 that they have Class A customers during the period that Account 1580, sub-account CBR Class B balance accumulated."]
[null,null,null,"Select one of two options pertaining to the  years in which  the CBR Class B balance accumulated, either 2015 and 2016, or 2016 only  in cell B13."]
[null,null,null,"The rest of the information in the tab is auto-populated and will be used in the calculation of the CBR Class B rate rider calculated in tab 6. "]
[]
["5.3a - CBR_B Allocation","This is a new tab that allocates the CBR Class B balance to each transition customer for the period in which these customers were Class B customers and contributed to the CBR Class B balance (i.e. former Class B customers who contributed to the balance but are now Class A customers and former Class A customers who are now Class B contributing to the balance). ",13,"This tab is generated when the utility indicates that they have transition customers in tab 5.1, #2b during the period where the CBR Class B balance accumulated."]
[null,null,null,"In row 20, enter the total Class B consumption which equals to total consumption less WMP consumption and consumption for Class A customers (who were Class A for partial and full year)."]
[null,null,null,"The rest of the information in this tab will be auto-populated and will calculate the customer specific allocation of the CBR Class B balance to transition customers in the bottom table. Note that the transition customers for the GA may be different than the transition customers for CBR Class B as this would depend on the period in which the GA and CBR Class B balances accumulated. All transition customers who are allocated a specific CBR Class B amount is not to be charged the general CBR Class B rate rider."]
[]
["6 - Calculation of Def-Var RR","This tab calculates all the applicable DVA ate riders.",14,"Enter the proposed rate rider recovery period if different than the default 12 month period. For each rate class of each rate rider, select whether the rate rider is to be calculated on a kWh/kW or number of customers basis. The rest of the information in the tab is auto-populated and the rate riders are calculated accordingly ."]
[]
["7  + 7.a GA Analysis","This is a new GA Analysis Workform that is to be completed.",15,"Complete tab 7.a according to the instructions in tab 7."]

{"sheet":"2. 2016 Continuity Schedule","index":2,"n_rows":126,"n_cols":83,"rows_kept":126,"cut":false,"hidden":false,"merged":[[125,2,125,8],[19,13,21,13],[19,15,21,15],[19,21,21,21],[19,14,21,14],[19,2,21,2],[19,3,21,3],[19,17,21,17],[19,18,21,18],[19,19,21,19],[19,10,21,10],[124,2,124,8],[123,2,123,8],[121,2,121,8],[109,2,109,5],[122,2,122,8],[19,36,21,36],[18,4,18,13],[19,4,21,4],[19,51,21,51],[19,50,21,50],[19,12,21,12],[19,8,21,8],[19,11,21,11],[19,9,21,9],[19,6,21,6],[19,7,21,7],[19,5,21,5],[18,34,18,43],[19,34,21,34],[19,35,21,35],[18,14,18,23],[19,73,21,73],[18,68,18,71],[19,71,21,71],[19,69,21,69],[19,68,21,68],[19,72,21,72],[19,70,21,70],[19,65,21,65],[18,64,18,67],[19,66,21,66],[19,67,21,67],[19,64,21,64],[18,24,18,33],[19,20,21,20],[19,30,21,30],[19,23,21,23],[19,25,21,25],[19,26,21,26],[19,27,21,27],[19,28,21,28],[19,22,21,22],[19,31,21,31],[19,32,21,32],[19,29,21,29],[18,44,18,53],[19,44,21,44],[19,45,21,45],[19,33,21,33],[19,52,21,52],[19,53,21,53],[19,42,21,42],[19,38,21,38],[19,39,21,39],[19,46,21,46],[19,47,21,47],[19,48,21,48],[19,49,21,49],[19,40,21,40],[19,43,21,43],[19,37,21,37],[15,2,15,14],[119,2,119,8],[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],[19,41,21,41],[19,16,21,16],[19,24,21,24],[120,2,120,8],[110,2,110,7],[113,2,113,8],[114,2,114,8],[117,2,117,8],[118,2,118,8],[115,2,115,8],[116,2,116,8]]}
[null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,"This continuity schedule must be completed for each account and sub-account that the utility has approved for use as at Dec. 31, 2016, regardless of whether disposition is being requested for the account. For all accounts, except for Account 1595, start inputting data from the year in which the GL balance was last disposed. For example, if in the 2017 rate application, DVA balances as at December 31, 2015 were approved for disposition, start the continuity schedule from 2015 by entering the approved closing 2014 balance in the Adjustment column under 2014. For each Account 1595 sub-account, start inputting data from the year the sub-account started to accumulate a balance (i.e. the vintage year). For example, Account 1595 (2014), data should be inputted starting in 2014 when the relevant balances approved for disposition was first transferred into Account 1595 (2014). The DVA continuity schedule currently starts from 2011, if a utility has an Account 1595 with a vintage year prior to 2011, then a separate schedule should be provided starting from the vintage year. For any new accounts that have never been disposed, start inputting data from the year the account was approved to be used.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[]
[]
[null,null,null,null,2011,null,null,null,null,null,null,null,null,null,{"$f":"E19+1","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"O19+1","v":2013},null,null,null,null,null,null,null,null,null,{"$f":"Y19+1","v":2014},null,null,null,null,null,null,null,null,null,{"$f":"AI19+1","v":2015},null,null,null,null,null,null,null,null,null,{"$f":"AS19+1","v":2016},null,null,null,null,null,null,null,null,null,{"$f":"BC19+1","v":2017},null,null,null,{"$f":"CONCATENATE(\"Projected Interest on Dec-31-\",RIGHT(BC19,2),\" Balances\")","v":"Projected Interest on Dec-31-16 Balances"},null,null,null,"2.1.7 RRR"]
[null,null,"Account Descriptions","Account Number",{"$f":"CONCATENATE(\"Opening Principal Amounts as of Jan-1-\",RIGHT(E19,2))","v":"Opening Principal Amounts as of Jan-1-11"},{"$f":"CONCATENATE(\"Transactions(1) Debit / (Credit) during \",E19)","v":"Transactions(1) Debit / (Credit) during 2011"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",E19)","v":"OEB-Approved Disposition during 2011"},{"$f":"CONCATENATE(\"Principal Adjustments(2) during \",E19)","v":"Principal Adjustments(2) during 2011"},{"$f":"CONCATENATE(\"Closing Principal Balance as of Dec-31-\",RIGHT(E19,2))","v":"Closing Principal Balance as of Dec-31-11"},{"$f":"CONCATENATE(\"Opening Interest Amounts as of Jan-1-\",RIGHT(E19,2))","v":"Opening Interest Amounts as of Jan-1-11"},{"$f":"CONCATENATE(\"Interest Jan-1 to Dec-31-\",RIGHT(E19,2))","v":"Interest Jan-1 to Dec-31-11"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",E19)","v":"OEB-Approved Disposition during 2011"},{"$f":"CONCATENATE(\"Interest Adjustments(1) during \",E19)","v":"Interest Adjustments(1) during 2011"},{"$f":"CONCATENATE(\"Closing Interest Amounts as of Dec-31-\",RIGHT(E19,2))","v":"Closing Interest Amounts as of Dec-31-11"},{"$f":"CONCATENATE(\"Opening Principal Amounts as of Jan-1-\",RIGHT(O19,2))","v":"Opening Principal Amounts as of Jan-1-12"},{"$f":"CONCATENATE(\"Transactions(1) Debit / (Credit) during \",O19)","v":"Transactions(1) Debit / (Credit) during 2012"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",O19)","v":"OEB-Approved Disposition during 2012"},{"$f":"CONCATENATE(\"Principal Adjustments(2) during \",O19)","v":"Principal Adjustments(2) during 2012"},{"$f":"CONCATENATE(\"Closing Principal Balance as of Dec-31-\",RIGHT(O19,2))","v":"Closing Principal Balance as of Dec-31-12"},{"$f":"CONCATENATE(\"Opening Interest Amounts as of Jan-1-\",RIGHT(O19,2))","v":"Opening Interest Amounts as of Jan-1-12"},{"$f":"CONCATENATE(\"Interest Jan-1 to Dec-31-\",RIGHT(O19,2))","v":"Interest Jan-1 to Dec-31-12"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",O19)","v":"OEB-Approved Disposition during 2012"},{"$f":"CONCATENATE(\"Interest Adjustments(2) during \",O19)","v":"Interest Adjustments(2) during 2012"},{"$f":"CONCATENATE(\"Closing Interest Amounts as of Dec-31-\",RIGHT(O19,2))","v":"Closing Interest Amounts as of Dec-31-12"},{"$f":"CONCATENATE(\"Opening Principal Amounts as of Jan-1-\",RIGHT(Y19,2))","v":"Opening Principal Amounts as of Jan-1-13"},{"$f":"CONCATENATE(\"Transactions(1) Debit / (Credit) during \",Y19)","v":"Transactions(1) Debit / (Credit) during 2013"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",Y19)","v":"OEB-Approved Disposition during 2013"},{"$f":"CONCATENATE(\"Principal Adjustments(2) during \",Y19)","v":"Principal Adjustments(2) during 2013"},{"$f":"CONCATENATE(\"Closing Principal Balance as of Dec-31-\",RIGHT(Y19,2))","v":"Closing Principal Balance as of Dec-31-13"},{"$f":"CONCATENATE(\"Opening Interest Amounts as of Jan-1-\",RIGHT(Y19,2))","v":"Opening Interest Amounts as of Jan-1-13"},{"$f":"CONCATENATE(\"Interest Jan-1 to Dec-31-\",RIGHT(Y19,2))","v":"Interest Jan-1 to Dec-31-13"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",Y19)","v":"OEB-Approved Disposition during 2013"},{"$f":"CONCATENATE(\"Interest Adjustments(2) during \",Y19)","v":"Interest Adjustments(2) during 2013"},{"$f":"CONCATENATE(\"Closing Interest Amounts as of Dec-31-\",RIGHT(Y19,2))","v":"Closing Interest Amounts as of Dec-31-13"},{"$f":"CONCATENATE(\"Opening Principal Amounts as of Jan-1-\",RIGHT(AI19,2))","v":"Opening Principal Amounts as of Jan-1-14"},{"$f":"CONCATENATE(\"Transactions(1) Debit / (Credit) during \",AI19)","v":"Transactions(1) Debit / (Credit) during 2014"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",AI19)","v":"OEB-Approved Disposition during 2014"},{"$f":"CONCATENATE(\"Principal Adjustments(2) during \",AI19)","v":"Principal Adjustments(2) during 2014"},{"$f":"CONCATENATE(\"Closing Principal Balance as of Dec-31-\",RIGHT(AI19,2))","v":"Closing Principal Balance as of Dec-31-14"},{"$f":"CONCATENATE(\"Opening Interest Amounts as of Jan-1-\",RIGHT(AI19,2))","v":"Opening Interest Amounts as of Jan-1-14"},{"$f":"CONCATENATE(\"Interest Jan-1 to Dec-31-\",RIGHT(AI19,2))","v":"Interest Jan-1 to Dec-31-14"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",AI19)","v":"OEB-Approved Disposition during 2014"},{"$f":"CONCATENATE(\"Interest Adjustments(2) during \",AI19)","v":"Interest Adjustments(2) during 2014"},{"$f":"CONCATENATE(\"Closing Interest Amounts as of Dec-31-\",RIGHT(AI19,2))","v":"Closing Interest Amounts as of Dec-31-14"},{"$f":"CONCATENATE(\"Opening Principal Amounts as of Jan-1-\",RIGHT(AS19,2))","v":"Opening Principal Amounts as of Jan-1-15"},{"$f":"CONCATENATE(\"Transactions(1) Debit / (Credit) during \",AS19)","v":"Transactions(1) Debit / (Credit) during 2015"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",AS19)","v":"OEB-Approved Disposition during 2015"},{"$f":"CONCATENATE(\"Principal Adjustments(2) during \",AS19)","v":"Principal Adjustments(2) during 2015"},{"$f":"CONCATENATE(\"Closing Principal Balance as of Dec-31-\",RIGHT(AS19,2))","v":"Closing Principal Balance as of Dec-31-15"},{"$f":"CONCATENATE(\"Opening Interest Amounts as of Jan-1-\",RIGHT(AS19,2))","v":"Opening Interest Amounts as of Jan-1-15"},{"$f":"CONCATENATE(\"Interest Jan-1 to Dec-31-\",RIGHT(AS19,2))","v":"Interest Jan-1 to Dec-31-15"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",AS19)","v":"OEB-Approved Disposition during 2015"},{"$f":"CONCATENATE(\"Interest Adjustments(2) during \",AS19)","v":"Interest Adjustments(2) during 2015"},{"$f":"CONCATENATE(\"Closing Interest Amounts as of Dec-31-\",RIGHT(AS19,2))","v":"Closing Interest Amounts as of Dec-31-15"},{"$f":"CONCATENATE(\"Opening Principal Amounts as of Jan-1-\",RIGHT(BC19,2))","v":"Opening Principal Amounts as of Jan-1-16"},{"$f":"CONCATENATE(\"Transactions(1) Debit / (Credit) during \",BC19)","v":"Transactions(1) Debit / (Credit) during 2016"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",BC19)","v":"OEB-Approved Disposition during 2016"},{"$f":"CONCATENATE(\"Principal Adjustments(2) during \",BC19)","v":"Principal Adjustments(2) during 2016"},{"$f":"CONCATENATE(\"Closing Principal Balance as of Dec-31-\",RIGHT(BC19,2))","v":"Closing Principal Balance as of Dec-31-16"},{"$f":"CONCATENATE(\"Opening Interest Amounts as of Jan-1-\",RIGHT(BC19,2))","v":"Opening Interest Amounts as of Jan-1-16"},{"$f":"CONCATENATE(\"Interest Jan-1 to Dec-31-\",RIGHT(BC19,2))","v":"Interest Jan-1 to Dec-31-16"},{"$f":"CONCATENATE(\"OEB-Approved Disposition during \",BC19)","v":"OEB-Approved Disposition during 2016"},{"$f":"CONCATENATE(\"Interest Adjustments(2) during \",BC19)","v":"Interest Adjustments(2) during 2016"},{"$f":"CONCATENATE(\"Closing Interest Amounts as of Dec-31-\",RIGHT(BC19,2))","v":"Closing Interest Amounts as of Dec-31-16"},{"$f":"CONCATENATE(\"Principal Disposition during \",BM19,\" - instructed by  OEB\")","v":"Principal Disposition during 2017 - instructed by  OEB"},{"$f":"CONCATENATE(\"Interest Disposition during \",BM19,\" - instructed by  OEB\")","v":"Interest Disposition during 2017 - instructed by  OEB"},{"$f":"CONCATENATE(\"Closing Principal Balances as of Dec 31-\",RIGHT(BM19-1,2),\" Adjusted for Dispositions during \",BM19)","v":"Closing Principal Balances as of Dec 31-16 Adjusted for Dispositions during 2017"},{"$f":"CONCATENATE(\"Closing Interest Balances as of Dec 31-\",RIGHT(BM19-1,2),\" Adjusted for Dispositions during \",BM19)","v":"Closing Interest Balances as of Dec 31-16 Adjusted for Dispositions during 2017"},{"$f":"CONCATENATE(\"Projected Interest  from Jan 1, \",BM19,\" to December 31, \",BM19,\" on  Dec 31 -\",RIGHT(BM19-1,2),\" balance adjusted for disposition during \",BM19,\" (6)\")","v":"Projected Interest  from Jan 1, 2017 to December 31, 2017 on  Dec 31 -16 balance adjusted for disposition during 2017 (6)"},{"$f":"CONCATENATE(\"Projected Interest from January 1, \",BM19+1,\" to April 30, \",BM19+1,\" on Dec 31 -\",RIGHT(BC19,2),\" balance adjusted for disposition during \",BM19,\"  (6)\")","v":"Projected Interest from January 1, 2018 to April 30, 2018 on Dec 31 -16 balance adjusted for disposition during 2017  (6)"},"Total Interest","Total Claim",{"$f":"CONCATENATE(\"As of Dec 31-\",RIGHT(BC19,2))","v":"As of Dec 31-16"},{"$f":"CONCATENATE(\"Variance                           RRR vs. \",BC19,\" Balance                        (Principal + Interest)\")","v":"Variance                           RRR vs. 2016 Balance                        (Principal + Interest)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claim before Forecasted Transactions","Claim before Forecasted Transactions"]
[null,1,"Group 1 Accounts"]
[1,2,"LV Variance Account",1550,null,null,null,null,{"$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,-143470,{"$f":"Y24+Z24-AA24+AB24","v":-143470},{"$f":"X24","v":0},null,null,-29387,{"$f":"AD24+AE24-AF24+AG24","v":-29387},{"$f":"AC24","v":-143470},251947,-398823,null,{"$f":"AI24+AJ24-AK24+SUM(AL24:AL24)","v":507300},{"$f":"AH24","v":-29387},2854,-34085,null,{"$f":"AN24+AO24-AP24+AQ24","v":7552},{"$f":"AM24","v":507300},580076,255353,null,{"$f":"AS24+AT24-AU24+AV24","v":832023},{"$f":"AR24","v":7552},6206,9703,null,{"$f":"AX24+AY24-AZ24+BA24","v":4055},{"$f":"AW24","v":832023},760946,251947,null,{"$f":"BC24+BD24-BE24+SUM(BF24:BF24)","v":1341022},{"$f":"BB24","v":4055},11196,1544,null,{"$f":"BH24+BI24-BJ24+BK24","v":13707},null,null,{"$f":"BG24-BM24","v":1341022},{"$f":"BL24-BN24","v":13707},14751,4917,{"$f":"BP24+BQ24+BR24","v":33375},{"$f":"SUM(BO24:BR24)","v":1374397},1354729,{"$f":"BU24-SUM(BG24,BL24)","v":0}]
[2,3,"Smart Metering Entity Charge Variance Account",1551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"Y25+Z25-AA25+AB25","v":0},0,null,null,0,{"$f":"AD25+AE25-AF25+AG25","v":0},{"$f":"AC25","v":0},10232,null,null,{"$f":"AI25+AJ25-AK25+SUM(AL25:AL25)","v":10232},0,428,null,null,{"$f":"AN25+AO25-AP25+AQ25","v":428},10232,-5431,11484,null,{"$f":"AS25+AT25-AU25+AV25","v":-6683},428,23,260,null,{"$f":"AX25+AY25-AZ25+BA25","v":191},-6683,-5910,-1252,null,{"$f":"BC25+BD25-BE25+SUM(BF25:BF25)","v":-11341},191,-90,150,null,{"$f":"BH25+BI25-BJ25+BK25","v":-49},null,null,{"$f":"BG25-BM25","v":-11341},{"$f":"BL25-BN25","v":-49},-125,-42,-216,{"$f":"SUM(BO25:BR25)","v":-11557},-11389,{"$f":"BU25-SUM(BG25,BL25)","v":1}]
[3,4,"RSVA - Wholesale Market Service Charge9",1580,null,null,null,null,{"$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,{"$f":"O26+P26-Q26+R26","v":0},{"$f":"N26","v":0},null,null,null,{"$f":"T26+U26-V26+W26","v":0},0,null,null,-1415979,{"$f":"Y26+Z26-AA26+AB26","v":-1415979},0,null,null,-18317,{"$f":"AD26+AE26-AF26+AG26","v":-18317},-1415979,-33788,-1125198,null,-324569,-18317,-7216,-23563,null,{"$f":"AN26+AO26-AP26+AQ26","v":-1970},-324569,-1041673,-290782,null,{"$f":"AS26+AT26-AU26+AV26","v":-1075460},-1970,-5617,-452,null,{"$f":"AX26+AY26-AZ26+BA26","v":-7135},-1075460,-443479,-33788,null,-1485151,-7135,-14081,-2012,null,{"$f":"BH26+BI26-BJ26+BK26","v":-19204},null,null,-1485151,-19204,-16337,-5446,-40987,{"$f":"SUM(BO26:BR26)","v":-1526138},-1504356,-1]
[3.1,5,"Variance WMS – Sub-account CBR Class A9",1580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AS27+AT27-AU27+AV27","v":0},0,null,null,null,0,0,14067,0,null,14067,0,211,0,null,211,null,null,14067,211,null,null,211,0,14278,{"$f":"BU27-SUM(BG27,BL27)","v":0},null,null,null,null,"1580 CBDR A",true]
[3.2,6,"Variance WMS – Sub-account CBR Class B9",1580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AS28+AT28-AU28+AV28","v":0},0,null,null,null,0,0,98953,0,null,98953,0,1304,0,null,1304,null,null,98953,1304,1088,363,2755,{"$f":"IF(CB28=TRUE, SUM(BO28:BR28), 0)","v":101708},100257,{"$f":"BU28-SUM(BG28,BL28)","v":0},null,null,null,null,"1580 CBDR B",true]
[4,7,"RSVA - Retail Transmission Network Charge",1584,null,null,null,null,{"$f":"E29+F29-G29+H29","v":0},null,null,null,null,{"$f":"J29+K29-L29+M29","v":0},0,null,null,null,{"$f":"O29+P29-Q29+R29","v":0},0,null,null,null,0,0,null,null,-2162831,{"$f":"Y29+Z29-AA29+AB29","v":-2162831},0,null,null,-48356,-48356,-2162831,-6636,-2372931,null,203464,-48356,-10438,-64192,null,5398,203464,-36619,210100,null,{"$f":"AS29+AT29-AU29+AV29","v":-43255},5398,335,19953,null,-14220,-43255,91829,-6636,null,{"$f":"BC29+BD29-BE29+SUM(BF29:BF29)","v":55210},-14220,-127,-14652,null,305,null,null,55210,305,607,202,1114,{"$f":"SUM(BO29:BR29)","v":56324},55516,1]
[5,8,"RSVA - Retail Transmission Connection Charge",1586,null,null,null,null,0,null,null,null,null,0,0,null,null,null,{"$f":"O30+P30-Q30+R30","v":0},0,null,null,null,0,0,null,null,453340,{"$f":"Y30+Z30-AA30+AB30","v":453340},0,null,null,43069,43069,453340,171870,-112299,null,737509,43069,10182,39908,null,13343,737509,97641,565641,null,269509,13343,5127,14249,null,4221,269509,136833,171870,null,234472,{"$f":"BB30","v":4221},2678,1615,null,5284,null,null,234472,5284,2579,860,8723,{"$f":"SUM(BO30:BR30)","v":243195},239759,3]
[6,9,"RSVA - Power (excluding Global Adjustment)12",1588,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,1550299,1550299,0,null,null,80365,80365,1550299,107087,287447,null,1369939,80365,14612,37534,null,57443,1369939,-1163879,1262852,823910.14,-232881.86,57443,6263,67582,2839.01,-1036.9899999999998,-232881.86,-652103,107087,1299176.3400000001,307104.4800000001,-1036.9899999999998,-11622,-8569,10707.4,6617.41,null,null,307104.4800000001,6617.41,3378.14,1126.05,11121.599999999999,{"$f":"SUM(BO31:BR31)","v":318226.08000000007},-1822912,-2136633.89]
[7,10,"RSVA - Global Adjustment 12",1589,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,89531,89531,0,null,null,84352,84352,89531,962542,821612,1623815,1854276,84352,15130,67198,null,32284,1854276,1501705,-732081,-823910.14,3264151.86,32284,31546,2805,-2839.01,58185.99,3264151.86,1624109,2586357,-1299176.19,1002727.6699999995,58185.99,34418,67412,-10707.4,14484.589999999991,null,null,1002727.6699999995,14484.589999999991,11030,3676.67,29191.259999999987,{"$f":"SUM(BO32:BR32)","v":1031918.9299999995},3153845,2136632.7400000007]
[8,11,"Disposition and Recovery/Refund of Regulatory Balances (2009)7",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I33","v":0},null,null,null,0,{"$f":"N33","v":0},null,null,null,0,{"$f":"S33","v":0},null,null,400904,400904,0,null,null,11423,11423,400904,null,400904,null,0,11423,null,19281,null,-7858,{"$f":"AM33","v":0},null,null,null,0,-7858,null,-7858,null,0,{"$f":"AW33","v":0},null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"IF(CB33=TRUE, SUM(BO33:BR33), 0)","v":0},null,0,null,null,null,null,"1595 (2009)",false]
[9,12,"Disposition and Recovery/Refund of Regulatory Balances (2010)7",1595,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,0,0,null,0,null,null,null,null,"1595 (2010)",false]
[10,13,"Disposition and Recovery/Refund of Regulatory Balances (2011)7",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I35","v":0},null,null,null,0,{"$f":"N35","v":0},null,null,null,{"$f":"T35+U35-V35+W35","v":0},0,null,null,null,0,0,null,null,null,{"$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,{"$f":"BH35+BI35-BJ35+BK35","v":0},null,null,0,0,null,null,0,0,null,0,null,null,null,null,"1595 (2011)",false]
[11,14,"Disposition and Recovery/Refund of Regulatory Balances (2012)7",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,579961,579961,{"$f":"X36","v":0},null,null,22987,22987,579961,-691022,null,null,-111061,22987,4141,null,null,27128,-111061,-203358,null,null,-314419,27128,-2352,174,null,24602,-314419,-298506,null,null,-612925,24602,-5572,null,null,19030,null,null,-612925,19030,-6742,-2247,10041,-602884,-593896,-1,null,null,null,null,"1595 (2012)",true]
[12,15,"Disposition and Recovery/Refund of Regulatory Balances (2013)7",1595,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,{"$f":"X37","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,0,0,0,null,null,null,null,"1595 (2013)",false]
[13,16,"Disposition and Recovery/Refund of Regulatory Balances (2014)7",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"X38","v":0},null,null,null,0,0,1418671,2826961,null,-1408290,0,-18131,null,null,-18131,-1408290,1605941,null,null,197651,-18131,-10738,null,null,-28869,197651,459629,null,null,657280,-28869,2359,null,null,-26510,null,null,657280,-26510,7230,2410,-16870,640410,630769,-1,null,null,null,null,"1595 (2014)",true]
[14,17,"Disposition and Recovery/Refund of Regulatory Balances (2015)7",1595,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,{"$f":"X39","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,-955679,-1388982,null,433303,0,5948,null,null,5948,433303,-491629,null,null,-58326,5948,554,null,null,6502,null,null,-58326,6502,-642,-214,{"$f":"BP39+BQ39+BR39","v":5646},-52680,-51825,-1,null,null,null,null,"1595 (2015)",true]
[15,18,"Disposition and Recovery/Refund of Regulatory Balances (2016)7",1595,null,null,null,null,{"$f":"E40+F40-G40+H40","v":0},null,null,null,null,{"$f":"J40+K40-L40+M40","v":0},0,null,null,null,0,0,null,null,null,0,{"$f":"S40","v":0},null,null,null,0,{"$f":"X40","v":0},null,null,null,0,{"$f":"AC40","v":0},null,null,null,{"$f":"AI40+AJ40-AK40+SUM(AL40:AL40)","v":0},{"$f":"AH40","v":0},null,null,null,0,{"$f":"AM40","v":0},null,null,null,0,{"$f":"AR40","v":0},null,null,null,0,{"$f":"AW40","v":0},-1349840,-3148848,null,{"$f":"BC40+BD40-BE40+SUM(BF40:BF40)","v":1799008},{"$f":"BB40","v":0},16521,null,null,16521,null,null,{"$f":"BG40-BM40","v":1799008},{"$f":"BL40-BN40","v":16521},null,null,{"$f":"BP40+BQ40+BR40","v":16521},{"$f":"IF(CB40=TRUE, SUM(BO40:BR40), 0)","v":0},1815530,1,null,null,null,null,null,false]
[null,19,"Not to be disposed of until a year after rate rider has expired and that balance has been audited"]
[null,20]
[null,null,"Group 1 Sub-Total (including Account 1589 - Global Adjustment)",null,{"$f":"SUM(E24:E40)","v":0},{"$f":"SUM(F24:F40)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(O24:O40)","v":0},{"$f":"SUM(P24:P40)","v":0},{"$f":"SUM(Q24:Q40)","v":0},0,0,0,0,0,0,{"$f":"SUM(X24:X40)","v":0},{"$f":"SUM(Y24:Y40)","v":0},{"$f":"SUM(Z24:Z40)","v":0},{"$f":"SUM(AA24:AA40)","v":0},-648245,-648245,0,0,0,146136,{"$f":"SUM(AH24:AH40)","v":146136},-648245,2190903,327673,1623815,2838800,146136,11562,42081,0,115617,2838800,378724,-106415,0,3323939,115617,36741,106416,0,45942,3323939,-55101,-73263,0.15000000013969839,3342101.1499999994,45942,37749,45488,0,38202.999999999993,0,0,3342101.1499999994,38202.999999999993,16817.14,5605.72,60625.859999999986,{"$f":"SUM(BT24:BT40)","v":1572920.0099999995},{"$f":"SUM(BU24:BU40)","v":3380305},0.85000000055879354]
[null,null,"Group 1 Sub-Total (excluding Account 1589 - Global Adjustment)",null,{"$f":"E43-E45","v":0},{"$f":"F43-F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-737776,-737776,0,0,0,61784,61784,{"$f":"AI43-AI45","v":-737776},1228361,-493939,0,984524,61784,-3568,-25117,0,83333,{"$f":"AS43-AS45","v":984524},-1122981,625666,823910.14,59787.14000000013,83333,5195,103611,2839.01,-12243.989999999998,{"$f":"BC43-BC45","v":59787.14000000013},-1679210,-2659620,1299176.3400000001,2339373.48,-12243.989999999998,3331,-21924,10707.4,23718.410000000003,{"$f":"BM43-BM45","v":0},0,2339373.48,23718.410000000003,5787.1399999999994,1929.0500000000002,31434.6,541001.08000000007,226460,-2136631.89]
[null,null,{"$f":"C32","v":"RSVA - Global Adjustment 12"},1589,{"$f":"E32","v":0},{"$f":"F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89531,89531,0,0,0,84352,84352,89531,962542,{"$f":"AK32","v":821612},1623815,1854276,84352,15130,67198,0,32284,1854276,1501705,-732081,-823910.14,3264151.86,32284,31546,2805,-2839.01,58185.99,{"$f":"BC32","v":3264151.86},{"$f":"BD32","v":1624109},2586357,-1299176.19,1002727.6699999995,58185.99,34418,67412,-10707.4,14484.589999999991,0,0,1002727.6699999995,14484.589999999991,11030,{"$f":"BR32","v":3676.67},{"$f":"BS32","v":29191.259999999987},{"$f":"SUM(BO45:BR45)","v":1031918.9299999995},{"$f":"BU32","v":3153845},2136632.7400000007]
[]
[null,null,"Group 2 Accounts"]
[16,null,"Other Regulatory Assets - Sub-Account - Deferred IFRS Transition Costs",1508,null,null,null,null,{"$f":"E48+F48-G48+H48","v":0},null,null,null,null,{"$f":"J48+K48-L48+M48","v":0},{"$f":"I48","v":0},null,null,null,{"$f":"O48+P48-Q48+R48","v":0},{"$f":"N48","v":0},null,null,null,{"$f":"T48+U48-V48+W48","v":0},{"$f":"S48","v":0},null,null,null,{"$f":"Y48+Z48-AA48+AB48","v":0},{"$f":"X48","v":0},null,null,null,{"$f":"AD48+AE48-AF48+AG48","v":0},{"$f":"AC48","v":0},null,null,null,{"$f":"AI48+AJ48-AK48+SUM(AL48:AL48)","v":0},{"$f":"AH48","v":0},null,null,null,{"$f":"AN48+AO48-AP48+AQ48","v":0},{"$f":"AM48","v":0},null,null,null,{"$f":"AS48+AT48-AU48+AV48","v":0},{"$f":"AR48","v":0},null,null,null,{"$f":"AX48+AY48-AZ48+BA48","v":0},{"$f":"AW48","v":0},null,null,305022,{"$f":"BC48+BD48-BE48+SUM(BF48:BF48)","v":305022},{"$f":"BB48","v":0},null,null,null,{"$f":"BH48+BI48-BJ48+BK48","v":0},null,null,{"$f":"BG48-BM48","v":305022},{"$f":"BL48-BN48","v":0},3306.74,1102.25,{"$f":"BP48+BQ48+BR48","v":4408.99},{"$f":"SUM(BO48:BR48)","v":309430.99},null,{"$f":"BU48-SUM(BG48,BL48)","v":-305022}]
[17,null,"Other Regulatory Assets - Sub-Account - Incremental Capital Charges",1508,null,null,null,null,{"$f":"E49+F49-G49+H49","v":0},null,null,null,null,{"$f":"J49+K49-L49+M49","v":0},{"$f":"I49","v":0},null,null,null,0,0,null,null,null,{"$f":"T49+U49-V49+W49","v":0},0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,{"$f":"AX49+AY49-AZ49+BA49","v":0},0,null,null,null,{"$f":"BC49+BD49-BE49+SUM(BF49:BF49)","v":0},{"$f":"BB49","v":0},null,null,null,0,null,null,{"$f":"BG49-BM49","v":0},{"$f":"BL49-BN49","v":0},null,null,{"$f":"BP49+BQ49+BR49","v":0},{"$f":"SUM(BO49:BR49)","v":0},null,0]
[18,null,"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act3",1508,null,null,null,null,{"$f":"E50+F50-G50+H50","v":0},null,null,null,null,{"$f":"J50+K50-L50+M50","v":0},{"$f":"I50","v":0},null,null,null,0,{"$f":"N50","v":0},null,null,null,{"$f":"T50+U50-V50+W50","v":0},{"$f":"S50","v":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,{"$f":"BC50+BD50-BE50+SUM(BF50:BF50)","v":0},{"$f":"BB50","v":0},null,null,null,0,null,null,{"$f":"BG50-BM50","v":0},{"$f":"BL50-BN50","v":0},null,null,{"$f":"BP50+BQ50+BR50","v":0},{"$f":"SUM(BO50:BR50)","v":0},null,0]
[19,null,"Other Regulatory Assets - Sub-Account - OEB Cost Assessment",1508,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,0,0,29559,null,null,{"$f":"BC51+BD51-BE51+SUM(BF51:BF51)","v":29559},{"$f":"BB51","v":0},null,null,null,0,null,null,{"$f":"BG51-BM51","v":29559},{"$f":"BL51-BN51","v":0},325.14999999999998,108.38,{"$f":"BP51+BQ51+BR51","v":433.53},{"$f":"IF(CB51=TRUE, SUM(BO51:BR51), 0)","v":29992.530000000002},29559,0,null,null,null,null,1508,true]
[20,null,null,1508,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,{"$f":"BC52+BD52-BE52+SUM(BF52:BF52)","v":0},{"$f":"BB52","v":0},null,null,null,0,null,null,{"$f":"BG52-BM52","v":0},{"$f":"BL52-BN52","v":0},null,null,{"$f":"BP52+BQ52+BR52","v":0},{"$f":"IF(CB52=TRUE, SUM(BO52:BR52), 0)","v":0},null,0,null,null,null,null,1508,false]
[21,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[22,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[23,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[24,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[25,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[26,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[27,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[28,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[29,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[30,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[31,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[32,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[33,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[34,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[35,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[36,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[37,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[38,null,null,1508,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,0,0,null,0,null,null,null,null,1508,false]
[39,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,{"$f":"BC71+BD71-BE71+SUM(BF71:BF71)","v":0},{"$f":"BB71","v":0},null,null,null,0,null,null,{"$f":"BG71-BM71","v":0},{"$f":"BL71-BN71","v":0},null,null,{"$f":"BP71+BQ71+BR71","v":0},{"$f":"SUM(BO71:BR71)","v":0},null,0]
[40,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,{"$f":"IF(CB72=TRUE, SUM(BO72:BR72), 0)","v":0},null,0,null,null,null,null,1525,false]
[41,null,"Retail Cost Variance Account - STR",1548,null,null,null,null,{"$f":"E73+F73-G73+H73","v":0},null,null,null,null,{"$f":"J73+K73-L73+M73","v":0},{"$f":"I73","v":0},null,null,null,0,{"$f":"N73","v":0},null,null,null,{"$f":"T73+U73-V73+W73","v":0},{"$f":"S73","v":0},null,null,null,0,{"$f":"X73","v":0},null,null,null,{"$f":"AD73+AE73-AF73+AG73","v":0},{"$f":"AC73","v":0},null,null,null,{"$f":"AI73+AJ73-AK73+SUM(AL73:AL73)","v":0},{"$f":"AH73","v":0},null,null,null,{"$f":"AN73+AO73-AP73+AQ73","v":0},{"$f":"AM73","v":0},null,null,null,0,{"$f":"AR73","v":0},null,null,null,{"$f":"AX73+AY73-AZ73+BA73","v":0},{"$f":"AW73","v":0},null,null,null,0,0,null,null,null,{"$f":"BH73+BI73-BJ73+BK73","v":0},null,null,0,0,null,null,0,{"$f":"SUM(BO73:BR73)","v":0},null,{"$f":"BU73-SUM(BG73,BL73)","v":0}]
[42,null,"Board-Approved CDM Variance Account",1567,null,null,null,null,{"$f":"E74+F74-G74+H74","v":0},null,null,null,null,{"$f":"J74+K74-L74+M74","v":0},0,null,null,null,0,0,null,null,null,{"$f":"T74+U74-V74+W74","v":0},0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"SUM(BO74:BR74)","v":0},null,0]
[43,null,"Extra-Ordinary Event Costs",1572,null,null,null,null,0,null,null,null,null,0,{"$f":"I75","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"AC75","v":0},null,null,null,0,0,null,null,null,0,{"$f":"AM75","v":0},null,null,null,0,0,null,null,null,0,{"$f":"AW75","v":0},null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"SUM(BO75:BR75)","v":0},null,0]
[44,null,"Deferred Rate Impact Amounts",1574,null,null,null,null,0,null,null,null,null,0,{"$f":"I76","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"AC76","v":0},null,null,null,0,0,null,null,null,0,{"$f":"AM76","v":0},null,null,null,0,0,null,null,null,0,{"$f":"AW76","v":0},null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"SUM(BO76:BR76)","v":0},null,0]
[45,null,"RSVA - One-time",1582,null,null,null,null,0,null,null,null,null,0,{"$f":"I77","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"AC77","v":0},null,null,null,0,0,null,null,null,0,{"$f":"AM77","v":0},null,null,null,0,0,null,null,null,0,{"$f":"AW77","v":0},null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"SUM(BO77:BR77)","v":0},null,0]
[46,null,"Other Deferred Credits",2425,null,null,null,null,0,null,null,null,null,0,{"$f":"I78","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"AC78","v":0},null,null,null,0,0,null,null,null,0,{"$f":"AM78","v":0},null,null,null,0,0,null,null,null,0,{"$f":"AW78","v":0},null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"IF(CB78=TRUE, SUM(BO78:BR78), 0)","v":0},null,0,null,null,null,null,2425,false]
[]
[null,null,"Group 2 Sub-Total",null,null,{"$f":"SUM(F48:F78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL48:AL78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29559,0,305022,334581,0,0,0,0,0,0,0,334581,0,3631.89,1210.6300000000001,4842.5199999999995,339423.52,29559,{"$f":"BU80-SUM(BG80,BL80)","v":-305022}]
[]
[47,null,"PILs and Tax Variance for 2006 and Subsequent Years                                                                          (excludes sub-account and contra account below)",1592,null,null,null,null,{"$f":"E82+F82-G82+H82","v":0},null,null,null,null,{"$f":"J82+K82-L82+M82","v":0},{"$f":"I82","v":0},null,null,null,{"$f":"O82+P82-Q82+R82","v":0},{"$f":"N82","v":0},null,null,null,{"$f":"T82+U82-V82+W82","v":0},{"$f":"S82","v":0},null,null,null,{"$f":"Y82+Z82-AA82+AB82","v":0},{"$f":"X82","v":0},null,null,null,{"$f":"AD82+AE82-AF82+AG82","v":0},{"$f":"AC82","v":0},null,null,null,{"$f":"AI82+AJ82-AK82+SUM(AL82:AL82)","v":0},{"$f":"AH82","v":0},null,null,null,{"$f":"AN82+AO82-AP82+AQ82","v":0},{"$f":"AM82","v":0},null,null,null,{"$f":"AS82+AT82-AU82+AV82","v":0},{"$f":"AR82","v":0},null,null,null,{"$f":"AX82+AY82-AZ82+BA82","v":0},{"$f":"AW82","v":0},null,null,null,{"$f":"BC82+BD82-BE82+SUM(BF82:BF82)","v":0},{"$f":"BB82","v":0},null,null,null,{"$f":"BH82+BI82-BJ82+BK82","v":0},null,null,{"$f":"BG82-BM82","v":0},{"$f":"BL82-BN82","v":0},null,null,{"$f":"BP82+BQ82+BR82","v":0},{"$f":"SUM(BO82:BR82)","v":0},null,{"$f":"BU82-SUM(BG82,BL82)","v":0}]
[48,null,"PILs and Tax Variance for 2006 and Subsequent Years - Sub-Account HST/OVAT Input Tax Credits (ITCs)",1592,null,null,null,null,{"$f":"E83+F83-G83+H83","v":0},null,null,null,null,{"$f":"J83+K83-L83+M83","v":0},{"$f":"I83","v":0},null,null,null,{"$f":"O83+P83-Q83+R83","v":0},{"$f":"N83","v":0},null,null,null,{"$f":"T83+U83-V83+W83","v":0},{"$f":"S83","v":0},null,null,null,{"$f":"Y83+Z83-AA83+AB83","v":0},{"$f":"X83","v":0},null,null,null,{"$f":"AD83+AE83-AF83+AG83","v":0},{"$f":"AC83","v":0},null,null,null,{"$f":"AI83+AJ83-AK83+SUM(AL83:AL83)","v":0},{"$f":"AH83","v":0},null,null,null,{"$f":"AN83+AO83-AP83+AQ83","v":0},{"$f":"AM83","v":0},null,null,null,{"$f":"AS83+AT83-AU83+AV83","v":0},{"$f":"AR83","v":0},null,null,null,{"$f":"AX83+AY83-AZ83+BA83","v":0},{"$f":"AW83","v":0},null,null,null,{"$f":"BC83+BD83-BE83+SUM(BF83:BF83)","v":0},{"$f":"BB83","v":0},null,null,null,{"$f":"BH83+BI83-BJ83+BK83","v":0},null,null,{"$f":"BG83-BM83","v":0},{"$f":"BL83-BN83","v":0},null,null,{"$f":"BP83+BQ83+BR83","v":0},{"$f":"SUM(BO83:BR83)","v":0},null,{"$f":"BU83-SUM(BG83,BL83)","v":0}]
[]
[null,null,"Total of Group 1 and Group 2 Accounts (including 1592)",null,{"$f":"SUM(E82:E83,E80, E43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-648245,-648245,0,0,0,146136,146136,-648245,2190903,{"$f":"SUM(AK82:AK83,AK80, AK43)","v":327673},1623815,2838800,146136,11562,42081,0,115617,2838800,378724,-106415,0,3323939,115617,36741,106416,0,45942,3323939,-25542,-73263,305022.15000000014,3676682.1499999994,45942,37749,45488,0,38202.999999999993,0,0,3676682.1499999994,38202.999999999993,20449.03,6816.35,65468.379999999983,1912343.5299999996,3409864,{"$f":"BU85-SUM(BG85,BL85)","v":-305021.14999999944}]
[]
[]
[49,null,"LRAM Variance Account11",1568,null,null,null,null,{"$f":"E88+F88-G88+H88","v":0},null,null,null,null,{"$f":"J88+K88-L88+M88","v":0},{"$f":"I88","v":0},null,null,null,{"$f":"O88+P88-Q88+R88","v":0},{"$f":"N88","v":0},null,null,null,{"$f":"T88+U88-V88+W88","v":0},{"$f":"S88","v":0},null,null,null,{"$f":"Y88+Z88-AA88+AB88","v":0},{"$f":"X88","v":0},null,null,null,{"$f":"AD88+AE88-AF88+AG88","v":0},{"$f":"AC88","v":0},null,null,null,{"$f":"AI88+AJ88-AK88+SUM(AL88:AL88)","v":0},{"$f":"AH88","v":0},null,null,null,{"$f":"AN88+AO88-AP88+AQ88","v":0},{"$f":"AM88","v":0},null,null,null,{"$f":"AS88+AT88-AU88+AV88","v":0},{"$f":"AR88","v":0},null,null,null,{"$f":"AX88+AY88-AZ88+BA88","v":0},{"$f":"AW88","v":0},null,null,348410.01,{"$f":"BC88+BD88-BE88+SUM(BF88:BF88)","v":348410.01},{"$f":"BB88","v":0},0,null,11089.27,{"$f":"BH88+BI88-BJ88+BK88","v":11089.27},null,null,{"$f":"BG88-BM88","v":348410.01},{"$f":"BL88-BN88","v":11089.27},3832.51,1277.5,{"$f":"BP88+BQ88+BR88","v":16199.28},{"$f":"SUM(BO88:BR88)","v":364609.29000000004},335000,{"$f":"BU88-SUM(BG88,BL88)","v":-24499.280000000028}]
[]
[]
[null,null,"Total including Account 1568",null,null,{"$f":"F85+F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-648245,{"$f":"AC85+AC88","v":-648245},0,0,0,146136,146136,-648245,2190903,327673,1623815,2838800,146136,11562,42081,0,115617,{"$f":"AS85+AS88","v":2838800},378724,-106415,0,3323939,115617,36741,106416,0,45942,{"$f":"BC85+BC88","v":3323939},-25542,-73263,653432.16000000015,4025092.1599999992,45942,37749,45488,11089.27,49292.26999999999,0,0,4025092.1599999992,49292.26999999999,24281.54,8093.85,81667.659999999989,{"$f":"BT85+BT88","v":2276952.8199999994},3744864,{"$f":"BU91-SUM(BG91,BL91)","v":-329520.42999999924}]
[]
[50,null,"Renewable Generation Connection Capital Deferral Account8",1531,null,null,null,null,{"$f":"E93+F93-G93+H93","v":0},null,null,null,null,{"$f":"J93+K93-L93+M93","v":0},{"$f":"I93","v":0},null,null,null,{"$f":"O93+P93-Q93+R93","v":0},{"$f":"N93","v":0},null,null,null,{"$f":"T93+U93-V93+W93","v":0},{"$f":"S93","v":0},null,null,null,{"$f":"Y93+Z93-AA93+AB93","v":0},{"$f":"X93","v":0},null,null,null,{"$f":"AD93+AE93-AF93+AG93","v":0},{"$f":"AC93","v":0},null,null,null,{"$f":"AI93+AJ93-AK93+SUM(AL93:AL93)","v":0},{"$f":"AH93","v":0},null,null,null,{"$f":"AN93+AO93-AP93+AQ93","v":0},{"$f":"AM93","v":0},null,null,null,{"$f":"AS93+AT93-AU93+AV93","v":0},{"$f":"AR93","v":0},null,null,null,{"$f":"AX93+AY93-AZ93+BA93","v":0},{"$f":"AW93","v":0},null,null,null,{"$f":"BC93+BD93-BE93+SUM(BF93:BF93)","v":0},{"$f":"BB93","v":0},null,null,null,{"$f":"BH93+BI93-BJ93+BK93","v":0},null,null,{"$f":"BG93-BM93","v":0},{"$f":"BL93-BN93","v":0},null,null,{"$f":"BP93+BQ93+BR93","v":0},{"$f":"SUM(BO93:BR93)","v":0},null,{"$f":"BU93-SUM(BG93,BL93)","v":0}]
[51,null,"Renewable Generation Connection OM&A Deferral Account8",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,0,0,null,{"$f":"BU94-SUM(BG94,BL94)","v":0}]
[52,null,"Renewable Generation Connection Funding Adder Deferral Account ",1533,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,0,null,0]
[53,null,"Smart Grid Capital Deferral Account",1534,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,0,null,0]
[54,null,"Smart Grid OM&A Deferral Account",1535,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,0,null,0]
[55,null,"Smart Grid Funding Adder Deferral Account",1536,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,0,null,0]
[56,null,"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Capital4",1555,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"SUM(BO99:BR99)","v":0},null,0]
[57,null,"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Recoveries4",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,{"$f":"SUM(BO100:BR100)","v":0},null,0]
[58,null,"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Stranded Meter Costs4",1555,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"SUM(BO101:BR101)","v":0},null,0]
[59,null,"Smart Meter OM&A Variance4",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,{"$f":"SUM(BO102:BR102)","v":0},null,0]
[60,null,"Meter Cost Deferral Account (MIST Meters)10",1557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AI103+AJ103-AK103+SUM(AL103:AL103)","v":0},0,null,null,null,0,{"$f":"AM103","v":0},null,null,null,{"$f":"AS103+AT103-AU103+AV103","v":0},{"$f":"AR103","v":0},null,null,null,{"$f":"AX103+AY103-AZ103+BA103","v":0},0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"SUM(BO103:BR103)","v":0},null,0]
[]
[61,null,"IFRS-CGAAP Transition PP&E Amounts Balance + Return Component5",1575,null,null,null,null,{"$f":"E105+F105-G105+H105","v":0},null,null,null,null,null,{"$f":"I105","v":0},null,null,null,{"$f":"O105+P105-Q105+R105","v":0},null,null,null,null,null,{"$f":"S105","v":0},null,null,null,{"$f":"Y105+Z105-AA105+AB105","v":0},null,null,null,null,null,{"$f":"AC105","v":0},null,null,null,{"$f":"AI105+AJ105-AK105+SUM(AL105:AL105)","v":0},null,null,null,null,null,{"$f":"AM105","v":0},null,null,null,0,null,null,null,null,null,{"$f":"AW105","v":0},null,null,null,{"$f":"BC105+BD105-BE105+SUM(BF105:BF105)","v":0},null,null,null,null,null,null,null,{"$f":"BG105-BM105","v":0},null,null,null,null,{"$f":"IF(CB105=TRUE, SUM(BO105:BR105), 0)","v":0},300614,{"$f":"BU105-SUM(BG105,BL105)","v":300614},null,null,null,null,1575,false]
[62,null,"Accounting Changes Under CGAAP Balance + Return Component5",1576,null,null,null,null,null,null,null,null,null,null,{"$f":"I106","v":0},null,null,null,{"$f":"O106+P106-Q106+R106","v":0},null,null,null,null,null,{"$f":"S106","v":0},null,null,null,{"$f":"Y106+Z106-AA106+AB106","v":0},null,null,null,null,null,0,null,null,null,{"$f":"AI106+AJ106-AK106+SUM(AL106:AL106)","v":0},null,null,null,null,null,{"$f":"AM106","v":0},null,null,null,0,null,null,null,null,null,{"$f":"AW106","v":0},null,null,-1048825,{"$f":"BC106+BD106-BE106+SUM(BF106:BF106)","v":-1048825},null,null,null,null,null,null,null,{"$f":"BG106-BM106","v":-1048825},null,null,null,null,{"$f":"IF(CB106=TRUE, SUM(BO106:BR106), 0)","v":-1048825},-975652,{"$f":"BU106-SUM(BG106,BL106)","v":73173},null,null,null,null,1576,true]
[]
[]
[]
[null,null,"For all OEB-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 OEB decision."]
[null,1,"For RSVA accounts only, report the net variance to the account during the year.  For all other accounts, record the transactions during the year.  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 OEB regarding the implementation of the Ontario Clean Energy Benefit:"]
[null,null,"\"By way of exception... The Board does anticipate 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 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,"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 OEB's  Guideline: Smart Meter Disposition and Cost Recovery (G-2011-0001)"]
[null,5,"The OEB requires that disposition of Account 1575 and Account 1576 shall require the use of separate rate riders. In the \"Adjustments during 2016\" 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-E appendix line  \"Amount included in Deferral and Variance Account Rate Rider Calculation\"."]
[null,null,"Depending on the disposition period, balances may exist in Account 1575 and Account 1576 even if the accounts have been approved for disposition in a previous decision.  Report these account balances in the continuity schedule if this is the case and leave the checkbox \"Check to Dispose of Account\" in the Total Claim column unchecked."]
[null,6,"If the LDC’s rate year begins on January 1, 2018, the projected interest is recorded from January 1, 2017 to December 31, 2017 on the December 31, 2016 balances adjusted for the disposed balances approved by the OEB in the 2017 rate decision.  If the LDC’s rate year begins on May 1, 2018, the projected interest is recorded from January 1, 2017 to April 30, 2018 on the December 31, 2016 balances adjusted for the disposed interest balances approved by the OEB in the 2017 rate decision."]
[null,7,"The individual sub-accounts as well as the total for all Account 1595 sub-accounts are to agree to the RRR data.  Differences need to be explained. "]
[null,null,"For each Account 1595 sub-account, the transfer of the balance approved for disposition into Account 1595 is to be recorded in the \"OEB Approved Disposition\" column. The recovery/refund is to be recorded in the \"Transaction\" column. The two are not to be netted together and recorded in one column in the first year.                                                                                                                "]
[null,null,"The audited balance in the account is only to be disposed a year after the recovery/refund period has been completed. Generally, no further transactions would be expected to flow through the account after that. Any vintage year of Account 1595 is only to be disposed once on a final basis. No further dispositions of these accounts are generally expected thereafter, unless justified by the distributor. Select the \"Check to dispose of account\" checkbox in Total Claims column if the account is requested for disposition."]
[null,8,"As per the Filing Requirements for 2018 rate applications, request for rate protection on eligible investments are subject to a materiality threshold. If the materiality threshold is met, per the APH March 2015 Guidance, the Direct Benefits portion of Account 1531 should be transferred to rate base.  The Direct Benefits portion of Account 1532 should be included in the DVA continuity schedule to be requested for disposition.  In this continuity schedule, Account 1531 is listed for reference only.  Account 1532 is included in the Group 2 allocation of balances that are used to calculate the rate riders.  Only input the Direct Benefits portion of the account balances in this continuity schedule."]
[null,9,"Account 1580 RSVA WMS balance inputted into this schedule is to exclude any amounts relating to CBR. CBR amounts are to be inputted into Account 1580, sub-accounts CBR Class A and B separately.  There is no disposition of Account 1580, sub-account CBR Class A, accounting guidance for this sub-account is to be followed. If a balance exists for Account 1580, sub-account CBR Class A as at Dec. 31, 2016, the balance must be explained."]
[null,10,"Account 1557 is to be recovered in a manner similar to the Smart Meter accounts.  Distributors should request for disposition upon completion of the MIST meter deployment.  A prudence review and disposition should be done in the application, outside of this continuity schedule."]
[null,11,"Input the LRAMVA balance in the continuity schedule as calculated from the LRAMVA model.  The associated rate riders will be calculated in the DVA continuity schedule."]
[null,12,"Applicants must reflect RPP Settlement true-up claims pertaining to the period that is being requested for disposition in Accounts 1588 and 1589. The amount requested for disposition starts with the audited account balance. If the audited account balance does not reflect the true-up claims for that year, the impacts of the true-up claims are to be shown in the Adjustment column in that year. Note that this true-up claim will need to be reversed in the amount requested for disposition in the following year."]

{"sheet":"3. Appendix A","index":3,"n_rows":88,"n_cols":6,"rows_kept":88,"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  continuity schedule are listed below.  \nPlease provide a detailed explanation for each variance below.\n"]
[]
[]
[]
[null,null,"Account Descriptions","Account Number",{"$f":"CONCATENATE(\"Variance                           RRR vs. \",'2. 2016 Continuity Schedule'!BC19,\" Balance                        (Principal + Interest)\")","v":"Variance                           RRR vs. 2016 Balance                        (Principal + Interest)"},"Explanation"]
[]
[]
[]
[1,null,{"$f":"VLOOKUP(A24, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"LV Variance Account"},{"$f":"VLOOKUP(A24, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1550},{"$f":"IF(ISERROR(VLOOKUP($A24, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A24, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[2,null,{"$f":"VLOOKUP(A25, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Smart Metering Entity Charge Variance Account"},{"$f":"VLOOKUP(A25, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1551},{"$f":"IF(ISERROR(VLOOKUP($A25, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A25, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":1}]
[3,null,{"$f":"VLOOKUP(A26, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"RSVA - Wholesale Market Service Charge9"},{"$f":"VLOOKUP(A26, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1580},{"$f":"IF(ISERROR(VLOOKUP($A26, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A26, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":-1},"CBR Class A has a balance in it as ETPL has not yet charged the one Class A customer the variance amount.  ETPL will disperse the variance amount in July 2017 billing to customer.  As it is not a significant amount the variance will be charged to the customer in one lump sum and ETPL will explain the billing to the customer."]
[3.1,null,{"$f":"VLOOKUP(A27, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Variance WMS – Sub-account CBR Class A9"},{"$f":"VLOOKUP(A27, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1580},{"$f":"IF(ISERROR(VLOOKUP($A27, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A27, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[3.2,null,{"$f":"VLOOKUP(A28, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Variance WMS – Sub-account CBR Class B9"},{"$f":"VLOOKUP(A28, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1580},{"$f":"IF(ISERROR(VLOOKUP($A28, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A28, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[4,null,{"$f":"VLOOKUP(A29, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"RSVA - Retail Transmission Network Charge"},{"$f":"VLOOKUP(A29, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1584},{"$f":"IF(ISERROR(VLOOKUP($A29, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A29, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":1}]
[5,null,{"$f":"VLOOKUP(A30, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"RSVA - Retail Transmission Connection Charge"},{"$f":"VLOOKUP(A30, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1586},{"$f":"IF(ISERROR(VLOOKUP($A30, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A30, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":3}]
[6,null,{"$f":"VLOOKUP(A31, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"RSVA - Power (excluding Global Adjustment)12"},{"$f":"VLOOKUP(A31, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1588},{"$f":"IF(ISERROR(VLOOKUP($A31, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A31, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":-2136633.89},"ETPL made adjustments to the pro-ration of the Global Adjustment between RPP and NON-RPP as a result of the GA review.  ETPL adjusted the principal and interest balances for 2015 and 2016 which is corrected back to the last disposition.  The exact offsetting variance si in account 1589 -Global Adjustment"]
[7,null,{"$f":"VLOOKUP(A32, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"RSVA - Global Adjustment 12"},{"$f":"VLOOKUP(A32, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1589},{"$f":"IF(ISERROR(VLOOKUP($A32, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A32, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":2136632.7400000007}]
[8,null,{"$f":"VLOOKUP(A33, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2009)7"},{"$f":"VLOOKUP(A33, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A33, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A33, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[9,null,{"$f":"VLOOKUP(A34, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2010)7"},{"$f":"VLOOKUP(A34, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A34, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A34, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[10,null,{"$f":"VLOOKUP(A35, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2011)7"},{"$f":"VLOOKUP(A35, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A35, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A35, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[11,null,{"$f":"VLOOKUP(A36, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2012)7"},{"$f":"VLOOKUP(A36, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A36, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A36, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":-1}]
[12,null,{"$f":"VLOOKUP(A37, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2013)7"},{"$f":"VLOOKUP(A37, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A37, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A37, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[13,null,{"$f":"VLOOKUP(A38, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2014)7"},{"$f":"VLOOKUP(A38, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A38, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A38, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":-1}]
[14,null,{"$f":"VLOOKUP(A39, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2015)7"},{"$f":"VLOOKUP(A39, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A39, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A39, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":-1}]
[15,null,{"$f":"VLOOKUP(A40, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Disposition and Recovery/Refund of Regulatory Balances (2016)7"},{"$f":"VLOOKUP(A40, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1595},{"$f":"IF(ISERROR(VLOOKUP($A40, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A40, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":1}]
[null,null,"Group 2 Accounts"]
[16,null,{"$f":"VLOOKUP(A42, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - Deferred IFRS Transition Costs"},{"$f":"VLOOKUP(A42, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A42, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A42, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":-305022},"The Deferred IFRS Transition costs were mistakenly being reported in Account 1575.  The difference is the same as account 1575."]
[17,null,{"$f":"VLOOKUP(A43, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - Incremental Capital Charges"},{"$f":"VLOOKUP(A43, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A43, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A43, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[18,null,{"$f":"VLOOKUP(A44, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act3"},{"$f":"VLOOKUP(A44, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A44, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A44, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[19,null,{"$f":"VLOOKUP(A45, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Other Regulatory Assets - Sub-Account - OEB Cost Assessment"},{"$f":"VLOOKUP(A45, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A45, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A45, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[20,null,{"$f":"VLOOKUP(A46, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A46, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A46, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A46, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[21,null,{"$f":"VLOOKUP(A47, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A47, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A47, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A47, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[22,null,{"$f":"VLOOKUP(A48, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A48, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A48, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A48, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[23,null,{"$f":"VLOOKUP(A49, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A49, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A49, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A49, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[24,null,{"$f":"VLOOKUP(A50, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A50, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A50, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A50, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[25,null,{"$f":"VLOOKUP(A51, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A51, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A51, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A51, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[26,null,{"$f":"VLOOKUP(A52, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A52, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A52, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A52, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[27,null,{"$f":"VLOOKUP(A53, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A53, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A53, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A53, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[28,null,{"$f":"VLOOKUP(A54, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A54, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A54, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A54, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[29,null,{"$f":"VLOOKUP(A55, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A55, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A55, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A55, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[30,null,{"$f":"VLOOKUP(A56, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A56, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A56, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A56, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[31,null,{"$f":"VLOOKUP(A57, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A57, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A57, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A57, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[32,null,{"$f":"VLOOKUP(A58, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A58, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A58, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A58, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[33,null,{"$f":"VLOOKUP(A59, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A59, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A59, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A59, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[34,null,{"$f":"VLOOKUP(A60, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A60, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A60, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A60, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[35,null,{"$f":"VLOOKUP(A61, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A61, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A61, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A61, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[36,null,{"$f":"VLOOKUP(A62, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A62, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A62, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A62, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[37,null,{"$f":"VLOOKUP(A63, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A63, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A63, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A63, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[38,null,{"$f":"VLOOKUP(A64, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":0},{"$f":"VLOOKUP(A64, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1508},{"$f":"IF(ISERROR(VLOOKUP($A64, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A64, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[39,null,{"$f":"VLOOKUP(A65, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Retail Cost Variance Account - Retail"},{"$f":"VLOOKUP(A65, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1518},{"$f":"IF(ISERROR(VLOOKUP($A65, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A65, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[40,null,{"$f":"VLOOKUP(A66, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Misc. Deferred Debits"},{"$f":"VLOOKUP(A66, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1525},{"$f":"IF(ISERROR(VLOOKUP($A66, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A66, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[41,null,{"$f":"VLOOKUP(A67, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Retail Cost Variance Account - STR"},{"$f":"VLOOKUP(A67, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1548},{"$f":"IF(ISERROR(VLOOKUP($A67, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A67, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[42,null,{"$f":"VLOOKUP(A68, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Board-Approved CDM Variance Account"},{"$f":"VLOOKUP(A68, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1567},{"$f":"IF(ISERROR(VLOOKUP($A68, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A68, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[43,null,{"$f":"VLOOKUP(A69, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Extra-Ordinary Event Costs"},{"$f":"VLOOKUP(A69, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1572},{"$f":"IF(ISERROR(VLOOKUP($A69, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A69, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[44,null,{"$f":"VLOOKUP(A70, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Deferred Rate Impact Amounts"},{"$f":"VLOOKUP(A70, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1574},{"$f":"IF(ISERROR(VLOOKUP($A70, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A70, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[45,null,{"$f":"VLOOKUP(A71, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"RSVA - One-time"},{"$f":"VLOOKUP(A71, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1582},{"$f":"IF(ISERROR(VLOOKUP($A71, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A71, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[46,null,{"$f":"VLOOKUP(A72, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Other Deferred Credits"},{"$f":"VLOOKUP(A72, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":2425},{"$f":"IF(ISERROR(VLOOKUP($A72, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A72, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[47,null,{"$f":"VLOOKUP(A73, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"PILs and Tax Variance for 2006 and Subsequent Years                                                                          (excludes sub-account and contra account below)"},{"$f":"VLOOKUP(A73, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1592},{"$f":"IF(ISERROR(VLOOKUP($A73, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A73, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[48,null,{"$f":"VLOOKUP(A74, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"PILs and Tax Variance for 2006 and Subsequent Years - Sub-Account HST/OVAT Input Tax Credits (ITCs)"},{"$f":"VLOOKUP(A74, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1592},{"$f":"IF(ISERROR(VLOOKUP($A74, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A74, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[49,null,{"$f":"VLOOKUP(A75, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"LRAM Variance Account11"},{"$f":"VLOOKUP(A75, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1568},{"$f":"IF(ISERROR(VLOOKUP($A75, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A75, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":-24499.280000000028},"Erie Thames accrued the LRAM each year for the Financial Statements but did not include any interest calculation.  Erie Thames updated the balance in 1568 to agree with Appendix 2"]
[50,null,{"$f":"VLOOKUP(A76, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Renewable Generation Connection Capital Deferral Account8"},{"$f":"VLOOKUP(A76, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1531},{"$f":"IF(ISERROR(VLOOKUP($A76, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A76, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[51,null,{"$f":"VLOOKUP(A77, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Renewable Generation Connection OM&A Deferral Account8"},{"$f":"VLOOKUP(A77, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1532},{"$f":"IF(ISERROR(VLOOKUP($A77, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A77, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[52,null,{"$f":"VLOOKUP(A78, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Renewable Generation Connection Funding Adder Deferral Account "},{"$f":"VLOOKUP(A78, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1533},{"$f":"IF(ISERROR(VLOOKUP($A78, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A78, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[53,null,{"$f":"VLOOKUP(A79, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Smart Grid Capital Deferral Account"},{"$f":"VLOOKUP(A79, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1534},{"$f":"IF(ISERROR(VLOOKUP($A79, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A79, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[54,null,{"$f":"VLOOKUP(A80, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Smart Grid OM&A Deferral Account"},{"$f":"VLOOKUP(A80, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1535},{"$f":"IF(ISERROR(VLOOKUP($A80, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A80, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[55,null,{"$f":"VLOOKUP(A81, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Smart Grid Funding Adder Deferral Account"},{"$f":"VLOOKUP(A81, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1536},{"$f":"IF(ISERROR(VLOOKUP($A81, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A81, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[56,null,{"$f":"VLOOKUP(A82, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Capital4"},{"$f":"VLOOKUP(A82, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1555},{"$f":"IF(ISERROR(VLOOKUP($A82, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A82, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[57,null,{"$f":"VLOOKUP(A83, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Recoveries4"},{"$f":"VLOOKUP(A83, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1555},{"$f":"IF(ISERROR(VLOOKUP($A83, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A83, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[58,null,{"$f":"VLOOKUP(A84, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Smart Meter Capital and Recovery Offset Variance - Sub-Account - Stranded Meter Costs4"},{"$f":"VLOOKUP(A84, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1555},{"$f":"IF(ISERROR(VLOOKUP($A84, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A84, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[59,null,{"$f":"VLOOKUP(A85, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Smart Meter OM&A Variance4"},{"$f":"VLOOKUP(A85, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1556},{"$f":"IF(ISERROR(VLOOKUP($A85, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A85, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[60,null,{"$f":"VLOOKUP(A86, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Meter Cost Deferral Account (MIST Meters)10"},{"$f":"VLOOKUP(A86, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1557},{"$f":"IF(ISERROR(VLOOKUP($A86, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A86, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":0}]
[61,null,{"$f":"VLOOKUP(A87, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"IFRS-CGAAP Transition PP&E Amounts Balance + Return Component5"},{"$f":"VLOOKUP(A87, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1575},{"$f":"IF(ISERROR(VLOOKUP($A87, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A87, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":300614},"Erie Thames mistakenly used account 1575 to record the Deferred IFRS Transition costs.  They are now reported in account 1508. This difference is the same as account 1508,"]
[62,null,{"$f":"VLOOKUP(A88, '2. 2016 Continuity Schedule'!$A$24:$BV$107,3,FALSE)","v":"Accounting Changes Under CGAAP Balance + Return Component5"},{"$f":"VLOOKUP(A88, '2. 2016 Continuity Schedule'!$A$24:$BV$107,4,FALSE)","v":1576},{"$f":"IF(ISERROR(VLOOKUP($A88, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE)), 0, VLOOKUP($A88, '2. 2016 Continuity Schedule'!$A$20:$BV$109, MATCH('3. Appendix A'!$E$20, '2. 2016 Continuity Schedule'!$A$20:$BV$20,0),FALSE))","v":73173}]

{"sheet":"4. Billing Determinants","index":4,"n_rows":55,"n_cols":30,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,0,54,10],[17,11,17,12],[17,14,17,16],[18,19,19,19],[18,20,19,20],[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],[18,21,19,21],[18,22,19,22],[18,29,19,29],[18,23,19,23],[18,24,19,24],[18,25,19,25],[18,26,19,26],[18,28,19,28],[18,27,19,27],[15,1,16,8],[18,3,19,3],[18,8,19,8],[18,14,19,14],[18,18,19,18],[18,16,19,16],[18,17,19,17],[18,15,19,15],[18,9,19,9],[18,10,19,10],[18,11,19,11],[18,12,19,12],[18,13,19,13],[17,4,17,5],[17,6,17,7],[17,9,17,10]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter the data related to the proposed load forecast.  Do not enter data for the MicroFit class."]
[]
[null,null,null,null,"A",null,"B",null,null,"C",null,"D=A-C",null,null,"E",null,null,null,"F =B-C-E (deduct E if applicable)"]
[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 4","Total \nMetered kW 4","Metered kWh for \nNon-RPP Customers 4, 5","Metered kW for \nNon-RPP Customers 4, 5","Distribution Revenue ","Metered kWh for Wholesale Market Participants (WMP) 4","Metered kW for Wholesale Market Participants (WMP) 4","Total Metered kWh less WMP consumption \n(if applicable) ","Total Metered kW less WMP consumption  \n(if applicable)","GA Allocator for Class A, \nNon-WMP Customers \n(if applicable)2","Total Metered 2016 kWh for Class A Customers that were Class A for the entire period the GA balance accumulated","Total Metered 2016 kWh for Customers that Transitioned Between Class A and B during the period the GA balance accumulated",null," Metered kW Consumption for New Class A customer(s) in the period prior to becoming Class A (i.e. Jan. 1 - June 30, 2015) ","Non-RPP Metered Consumption for Current Class B Customers (Non-RPP Consumption excluding WMP, Class A and Transition Customers' Consumption","Total Metered kW for\nNon-RPP Customers less WMP and \nClass A Consumption","1595 Recovery Share Proportion (2009) 1","1595 Recovery Share Proportion (2010) 1","1595 Recovery Share Proportion (2011) 1","1595 Recovery Share Proportion (2012) 1","1595 Recovery Share Proportion (2013) 1","1595 Recovery Share Proportion (2014) 1","1595 Recovery Share Proportion (2015) 1","1595 Recovery Share Proportion (2016) 1","1568 LRAM Variance Account Class Allocation3\n($ amounts)","Number of Customers for Residential and GS<50 classes2"]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION","kWh",17119,135812999,null,12783746.699999999,null,6986214.3799999999,null,null,{"$f":"E21-J21","v":135812999},{"$f":"F21-K21","v":0},null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B21,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B21,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},{"$f":"L21-O21-P21","v":135812999},null,{"$f":"IF(OR(G21=0, ISBLANK(G21)), 0, G21-J21-O21-P21)","v":12783746.699999999},{"$f":"IF(OR(H21=0, ISBLANK(H21)), 0, H21-K21-P21-R21)","v":0},null,null,null,0.32590000000000002,null,0.32,0.32,null,95870,17119]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",2018,47996002,null,12698561,null,1275038.48,null,null,{"$f":"E22-J22","v":47996002},{"$f":"F22-K22","v":0},null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B22,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B22,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},{"$f":"L22-O22-P22","v":47996002},null,{"$f":"IF(OR(G22=0, ISBLANK(G22)), 0, G22-J22-O22-P22)","v":12698561},{"$f":"IF(OR(H22=0, ISBLANK(H22)), 0, H22-K22-P22-R22)","v":0},null,null,null,0.1009,null,0.11,0.11,null,89790,2019]
[null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","kW",155,111817487,272809.7,58400127,138356,812154.69,null,null,111817487,272809.7,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B23,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B23,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},111817487,null,58400127,138356,null,null,null,7.6399999999999996E-2,null,0.17,0.17,null,45371]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","kW",4,56559248,197271,56559248,197271,501055.39,null,null,56559248,197271,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B24,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B24,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},56559248,null,56559248,197271,null,null,null,0.18820000000000001,null,0.15,0.15,null,132174]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",1,107399719,177134,107399719,177134,249625.65,null,null,107399719,177134,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B25,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":107399719},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B25,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,177134,null,null,null,0.2505,null,0.21,0.21,null,102551]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kW",130,514359,null,54758,null,45132.63,null,null,514359,0,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B26,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B26,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},514359,null,54758,0,null,null,null,1.4E-3,null,0,0,null,-2773]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",238,220513.5,0,31202,null,46128.41,null,null,220513.5,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B27,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B27,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},220513.5,null,31202,0,null,null,null,5.9999999999999995E-4,null,0,0,null,402]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",6070,1928543,5395,1290090,3774.8,287341.63,null,null,1928543,5395,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B28,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B28,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},1928543,null,1290090,3774.8,null,null,null,8.5000000000000006E-3,null,0.01,0.01,null,-102705]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kW",4,16022325,36389,16022325,36389,131369.25,null,null,16022325,36389,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B29,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B29,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},16022325,null,16022325,36389,null,null,null,4.7500000000000001E-2,null,0.04,0.04,null,-1180]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B30,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B30,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B31,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B31,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B32,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B32,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B33,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B33,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B34,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B34,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B35,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B35,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B36,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B36,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B37,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B37,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B38,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B38,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B39,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B39,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$492:$D$791=B40,'5.1 Class A Consumption Data'!$F$492:$F$791))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!$D$30:$D$479=B40,'5.1 Class A Consumption Data'!$F$30:$G$479))","v":0},0,null,0,0]
[null,"Total",null,{"$f":"SUM(D21:D40)","v":25739},478271195.5,688998.7,265239776.69999999,552924.80000000005,10334060.510000002,0,{"$f":"SUM(K21:K40)","v":0},478271195.5,688998.7,0,107399719,0,370871476.5,null,157840057.69999999,{"$f":"SUM(T21:T40)","v":552924.80000000005},0,0,0,0.9998999999999999,0,1.01,{"$f":"SUM(AA21:AA40)","v":1.01},{"$f":"SUM(AB21:AB40)","v":0},{"$f":"SUM(AC21:AC40)","v":359500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance as per Sheet 2",{"$f":"'2. 2016 Continuity Schedule'!BT88","v":364609.29000000004}]
[null,null,null,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":"AC41-AC42","v":-5109.2900000000373}]
[]
[]
[]
["1 Account 1595 sub-accounts are to be allocated to rate classes in proportion to the recovery share as established when rate riders were implemented."]
[]
["2 The proportion of customers for the Residential and GS<50 Classes will be used to allocate Account 1551."]
[]
["3 Input the allocation as determined in the LRAMVA model.  The associated rate riders will be calculated in the EDDVAR model."]
[]
["4 Data inputted should equal that reported in RRR 2.1.5.4 "]
[]
["5 If a distributor uses the actual GA price to bill non-RPP Class B customers for an entire rate class, it must exclude these customers from the allocation of the GA balance and the calculation of the resulting rate riders. These rate classes are not to be charged/refunded the general GA rate rider as they did not contribute to the GA balance. If this is the case, this must be noted in the evidence and the proposed allocation methodology must be explained."]

{"sheet":"5. Allocation of Balances","index":5,"n_rows":80,"n_cols":27,"rows_kept":80,"cut":false,"hidden":false,"merged":[[71,1,71,2],[69,1,69,2],[59,1,59,2],[60,1,60,2],[67,1,67,2],[65,1,65,2],[66,1,66,2]]}
[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]
[]
[1,null,null,"Amounts from Sheet 2","Allocator",{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B21))=0, \"\", UPPER('4. Billing Determinants'!$B21))","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B22))=0, \"\", '4. Billing Determinants'!$B22)","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B23))=0, \"\", '4. Billing Determinants'!$B23)","v":"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B24))=0, \"\", '4. Billing Determinants'!$B24)","v":"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B25))=0, \"\", '4. Billing Determinants'!$B25)","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B26))=0, \"\", '4. Billing Determinants'!$B26)","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B27))=0, \"\", '4. Billing Determinants'!$B27)","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B28))=0, \"\", '4. Billing Determinants'!$B28)","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(LEN(TRIM('4. Billing Determinants'!$B29))=0, \"\", '4. Billing Determinants'!$B29)","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},{"$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":""}]
[2,"LV Variance Account",1550,{"$f":"'2. 2016 Continuity Schedule'!BT24","v":1374397},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":390282.71019219892},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":137925.01363547827},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":321327.35595685482},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":162533.0178878732},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":308632.11705678183},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":1478.1016987317187},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":633.68460344482526},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":5542.0099276520205},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":46042.989040984387},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E5=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D5,IF($E5=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D5,IF($E5=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D5,IF($E5=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D5, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D5))))),0)","v":0}]
[3,"Smart Metering Entity Charge Variance Account",1551,{"$f":"'2. 2016 Continuity Schedule'!BT25","v":-11557},"# of Customers",{"$f":"(17119/(17119+2018))*D6","v":-10338.312326905994},{"$f":"(2018/(17119+2018))*D6","v":-1218.6876730940064},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"RSVA - Wholesale Market Service Charge",1580,{"$f":"IF('2. 2016 Continuity Schedule'!CA12,'2. 2016 Continuity Schedule'!BT26,'2. 2016 Continuity Schedule'!BT26+'2. 2016 Continuity Schedule'!BT28)","v":-1526138},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-433372.0713646072},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-153152.69493430323},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-356803.66616434878},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-180477.55841533633},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-342706.80295489798},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-1641.2922687542448},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-703.6468744708252},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-6153.8783531737909},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":-51126.388670107561},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E7=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D7,IF($E7=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D7,))),0)","v":0}]
[5,"RSVA - Retail Transmission Network Charge",1584,{"$f":"'2. 2016 Continuity Schedule'!BT29","v":56324},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":15994.12933007378},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":5652.2885803771969},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":13168.278159013655},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":6660.7462760152775},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":12648.016083494202},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":60.573909925127403},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":25.968953369678729},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":227.11644973400871},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":1886.882257997074},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E8=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D8,IF($E8=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D8,IF($E8=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D8,IF($E8=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D8, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D8))))),0)","v":0}]
[6,"RSVA - Retail Transmission Connection Charge",1586,{"$f":"'2. 2016 Continuity Schedule'!BT30","v":243195},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":69059.23376229126},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":24405.374641446495},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":56857.812067348306},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":28759.67954327703},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":54611.431564259859},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":261.54520318587743},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":112.12839313150734},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":980.64031306480808},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":8147.1545119948587},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E9=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D9,IF($E9=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D9,IF($E9=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D9,IF($E9=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D9, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D9))))),0)","v":0}]
[7,"RSVA - Power (excluding Global Adjustment)",1588,{"$f":"'2. 2016 Continuity Schedule'!BT31","v":318226.08000000007},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":90365.547186322103},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":31934.976883072948},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":74399.714844338698},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":37632.681934715933},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":71460.275868676108},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":342.23773002177387},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":146.72250253063802},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":1283.1897149060908},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":10660.733335415767},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E10=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,11,0)/'4. Billing Determinants'!$L$41*$D10,IF($E10=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,12,0)/'4. Billing Determinants'!$M$41*$D10,))),0)","v":0}]
[8,"RSVA - Global Adjustment",1589,{"$f":"'5.2 GA Allocation'!C29","v":1031918.9299999995},"Non-RPP kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":83576.947501679882},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":83020.024641436277},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":381805.46461941698},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":369770.25685517478},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":357.99414668447611},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":203.99089383923854},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":8434.2866557612724},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":104749.96468600658},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E11=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D11,IF($E11=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D11,IF($E11=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$T$41,18,0)/'4. Billing Determinants'!$S$41*$D11,IF($E11=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D11, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D11))))),0)","v":0}]
[9,"Disposition and Recovery/Refund of Regulatory Balances (2009)",1595,{"$f":"'2. 2016 Continuity Schedule'!BT33","v":0},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E12=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D12,IF($E12=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D12,IF($E12=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D12, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$AA$41,20,0)*$D12)))),0)","v":0}]
[10,"Disposition and Recovery/Refund of Regulatory Balances (2010)",1595,{"$f":"'2. 2016 Continuity Schedule'!BT34","v":0},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E13=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D13,IF($E13=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D13,IF($E13=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D13,VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$AA$41,21,0)*$D13)))),0)","v":0}]
[11,"Disposition and Recovery/Refund of Regulatory Balances (2011)",1595,{"$f":"'2. 2016 Continuity Schedule'!BT35","v":0},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E14=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D14,IF($E14=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D14,IF($E14=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D14, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$AA$41,22,0)*$D14)))),0)","v":0}]
[12,"Disposition and Recovery/Refund of Regulatory Balances (2012)",1595,{"$f":"'2. 2016 Continuity Schedule'!BT36","v":-602884},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-196479.89560000002},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-60830.995600000002},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-46060.337599999999},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-113462.76880000001},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-151022.44200000001},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-844.0376},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-361.73039999999997},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-5124.5140000000001},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":-28636.99},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E15=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D15,IF($E15=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D15,IF($E15=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D15, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$AA$41,23,0)*$D15)))),0)","v":0}]
[13,"Disposition and Recovery/Refund of Regulatory Balances (2013)",1595,{"$f":"'2. 2016 Continuity Schedule'!BT37","v":0},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E16=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D16,IF($E16=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D16,IF($E16=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D16, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$AA$41,24,0)*$D16)))),0)","v":0}]
[14,"Disposition and Recovery/Refund of Regulatory Balances (2014)",1595,{"$f":"'2. 2016 Continuity Schedule'!BT38","v":640410},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":204931.20000000001},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":70445.100000000006},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":108869.70000000001},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":96061.5},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":134486.1},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":6404.1},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":25616.400000000001},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E17=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D17,IF($E17=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D17,IF($E17=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D17, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$AA$41,25,0)*$D17)))),0)","v":0}]
[15,"Disposition and Recovery/Refund of Regulatory Balances (2015)",1595,{"$f":"'2. 2016 Continuity Schedule'!BT39","v":-52680},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":-16857.599999999999},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":-5794.8},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":-8955.6},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":-7902},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":-11062.8},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":-526.79999999999995},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":-2107.1999999999998},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E18=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D18,IF($E18=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D18,IF($E18=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D18, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$AA$41,26,0)*$D18)))),0)","v":0}]
[null,"Disposition and Recovery/Refund of Regulatory Balances (2016)",1595,{"$f":"'2. 2016 Continuity Schedule'!BT40","v":0},"%",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E19=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D19,IF($E19=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D19,IF($E19=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D19, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$AB$41,27,0)*$D19)))),0)","v":0}]
[16,"Total of Group 1 Accounts (excluding 1589)",null,{"$f":"SUM(D5:D19)-D11","v":439293.08000000007},null,{"$f":"SUM(F5:F19)-F11","v":113584.94117937284},{"$f":"SUM(G5:G19)-G11","v":49365.575532977688},{"$f":"SUM(H5:H19)-H11","v":162803.25726320676},{"$f":"SUM(I5:I19)-I11","v":29805.298426545109},77045.895618314011,-342.87132688974742,-146.87282199417581,2631.8640521831367,10483.580476284522,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y5:Y19)-Y11","v":0}]
[17]
[18,"Other Regulatory Assets - Sub-Account - Deferred IFRS Transition Costs",1508,{"$f":"'2. 2016 Continuity Schedule'!BT48","v":309430.99},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":87868.036233093633},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":31052.362246854107},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":72343.465438160871},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":36592.594885416882},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":69485.266285269754},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":332.77900923767839},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":142.66740555435561},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":1247.7250885320566},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":10366.093407880655},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E22=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D22,IF($E22=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D22,IF($E22=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D22,IF($E22=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D22, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D22))))),0)","v":0}]
[19,"Other Regulatory Assets - Sub-Account - Incremental Capital Charges",1508,{"$f":"'2. 2016 Continuity Schedule'!BT49","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E23=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D23,IF($E23=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D23,IF($E23=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D23,IF($E23=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D23, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D23))))),0)","v":0}]
[20,"Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act",1508,{"$f":"'2. 2016 Continuity Schedule'!BT50","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E24=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D24,IF($E24=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D24,IF($E24=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D24,IF($E24=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D24, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D24))))),0)","v":0}]
[21,{"$f":"IF('2. 2016 Continuity Schedule'!C51=\"\",\"\",'2. 2016 Continuity Schedule'!C51)","v":"Other Regulatory Assets - Sub-Account - OEB Cost Assessment"},1508,{"$f":"'2. 2016 Continuity Schedule'!BT51","v":29992.530000000002},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":8516.8738682642888},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":3009.8436690508579},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":7012.1081196747718},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":3546.8473919781359},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":6735.0685644606629},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":32.255607035130346},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":13.828467669353925},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":120.93950948335966},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":1004.764802383442},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E25=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D25,IF($E25=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D25,IF($E25=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D25,IF($E25=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D25, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D25))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C52=\"\",\"\",'2. 2016 Continuity Schedule'!C52)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT52","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E26=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D26,IF($E26=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D26,IF($E26=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D26,IF($E26=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D26, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D26))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C53=\"\",\"\",'2. 2016 Continuity Schedule'!C53)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT53","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E27=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D27,IF($E27=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D27,IF($E27=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D27,IF($E27=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D27, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D27))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C54=\"\",\"\",'2. 2016 Continuity Schedule'!C54)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT54","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E28=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D28,IF($E28=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D28,IF($E28=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D28,IF($E28=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D28, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D28))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C55=\"\",\"\",'2. 2016 Continuity Schedule'!C55)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT55","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E29=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D29,IF($E29=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D29,IF($E29=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D29,IF($E29=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D29, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D29))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C56=\"\",\"\",'2. 2016 Continuity Schedule'!C56)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT56","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E30=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D30,IF($E30=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D30,IF($E30=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D30,IF($E30=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D30, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D30))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C57=\"\",\"\",'2. 2016 Continuity Schedule'!C57)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT57","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E31=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D31,IF($E31=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D31,IF($E31=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D31,IF($E31=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D31, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D31))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C58=\"\",\"\",'2. 2016 Continuity Schedule'!C58)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT58","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E32=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D32,IF($E32=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D32,IF($E32=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D32,IF($E32=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D32, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D32))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C59=\"\",\"\",'2. 2016 Continuity Schedule'!C59)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT59","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E33=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D33,IF($E33=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D33,IF($E33=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D33,IF($E33=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D33, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D33))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C60=\"\",\"\",'2. 2016 Continuity Schedule'!C60)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT60","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E34=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D34,IF($E34=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D34,IF($E34=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D34,IF($E34=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D34, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D34))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C61=\"\",\"\",'2. 2016 Continuity Schedule'!C61)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT61","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E35=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D35,IF($E35=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D35,IF($E35=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D35,IF($E35=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D35, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D35))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C62=\"\",\"\",'2. 2016 Continuity Schedule'!C62)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT62","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E36=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D36,IF($E36=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D36,IF($E36=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D36,IF($E36=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D36, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D36))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C63=\"\",\"\",'2. 2016 Continuity Schedule'!C63)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT63","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E37=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D37,IF($E37=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D37,IF($E37=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D37,IF($E37=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D37, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D37))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C64=\"\",\"\",'2. 2016 Continuity Schedule'!C64)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT64","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E38=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D38,IF($E38=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D38,IF($E38=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D38,IF($E38=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D38, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D38))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C65=\"\",\"\",'2. 2016 Continuity Schedule'!C65)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT65","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E39=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D39,IF($E39=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D39,IF($E39=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D39,IF($E39=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D39, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D39))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C66=\"\",\"\",'2. 2016 Continuity Schedule'!C66)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT66","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E40=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D40,IF($E40=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D40,IF($E40=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D40,IF($E40=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D40, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D40))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C67=\"\",\"\",'2. 2016 Continuity Schedule'!C67)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT67","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E41=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D41,IF($E41=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D41,IF($E41=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D41,IF($E41=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D41, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D41))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C68=\"\",\"\",'2. 2016 Continuity Schedule'!C68)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT68","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E42=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D42,IF($E42=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D42,IF($E42=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D42,IF($E42=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D42, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D42))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C69=\"\",\"\",'2. 2016 Continuity Schedule'!C69)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT69","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E43=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D43,IF($E43=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D43,IF($E43=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D43,IF($E43=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D43, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D43))))),0)","v":0}]
[null,{"$f":"IF('2. 2016 Continuity Schedule'!C70=\"\",\"\",'2. 2016 Continuity Schedule'!C70)","v":""},1508,{"$f":"'2. 2016 Continuity Schedule'!BT70","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E44=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D44,IF($E44=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D44,IF($E44=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D44,IF($E44=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D44, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D44))))),0)","v":0}]
[22,"Retail Cost Variance Account - Retail",1518,{"$f":"'2. 2016 Continuity Schedule'!BT71","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E45=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D45,IF($E45=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D45,IF($E45=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D45,IF($E45=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D45, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D45))))),0)","v":0}]
[23,"Misc. Deferred Debits",1525,{"$f":"'2. 2016 Continuity Schedule'!BT72","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E46=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D46,IF($E46=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D46,IF($E46=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D46,IF($E46=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D46, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D46))))),0)","v":0}]
[24,"Retail Cost Variance Account - STR",1548,{"$f":"'2. 2016 Continuity Schedule'!BT73","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E47=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D47,IF($E47=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D47,IF($E47=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D47,IF($E47=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D47, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D47))))),0)","v":0}]
[25,"Board-Approved CDM Variance Account",1567,{"$f":"'2. 2016 Continuity Schedule'!BT74","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E48=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D48,IF($E48=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D48,IF($E48=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D48,IF($E48=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D48, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D48))))),0)","v":0}]
[26,"Extra-Ordinary Event Costs",1572,{"$f":"'2. 2016 Continuity Schedule'!BT75","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E49=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D49,IF($E49=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D49,IF($E49=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D49,IF($E49=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D49, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D49))))),0)","v":0}]
[27,"Deferred Rate Impact Amounts",1574,{"$f":"'2. 2016 Continuity Schedule'!BT76","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E50=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D50,IF($E50=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D50,IF($E50=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D50,IF($E50=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D50, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D50))))),0)","v":0}]
[28,"RSVA - One-time",1582,{"$f":"'2. 2016 Continuity Schedule'!BT77","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E51=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D51,IF($E51=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D51,IF($E51=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D51,IF($E51=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D51, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D51))))),0)","v":0}]
[29,"Other Deferred Credits",2425,{"$f":"'2. 2016 Continuity Schedule'!BT78","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E52=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D52,IF($E52=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D52,IF($E52=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D52,IF($E52=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D52, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D52))))),0)","v":0}]
[30,"Total of Group 2 Accounts",null,{"$f":"SUM(D22:D52)","v":339423.52},null,{"$f":"SUM(F22:F52)","v":96384.91010135792},34062.205915904968,79355.57355783564,40139.442277395021,76220.33484973041,365.03461627280876,156.49587322370954,1368.6645980154162,11370.858210264098,0,0,0,0,0,0,0,0,0,0,0]
[31]
[32,"PILs and Tax Variance for 2006 and Subsequent Years \n      (excludes sub-account and contra account)",1592,{"$f":"'2. 2016 Continuity Schedule'!BT82","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E55=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D55,IF($E55=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D55,IF($E55=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D55,IF($E55=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D55, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D55))))),0)","v":0}]
[33,"PILs and Tax Variance for 2006 and Subsequent Years -\n      Sub-Account HST/OVAT Input Tax Credits (ITCs)",1592,{"$f":"'2. 2016 Continuity Schedule'!BT83","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E56=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D56,IF($E56=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D56,IF($E56=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D56,IF($E56=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D56, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D56))))),0)","v":0}]
[34,"Total of Account 1592",null,{"$f":"SUM(D55:D56)","v":0},null,{"$f":"SUM(F55:F56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35]
[36,"LRAM Variance Account (Enter dollar amount for each class)",1568,{"$f":"'2. 2016 Continuity Schedule'!BT88","v":364609.29000000004},null,{"$f":"'4. Billing Determinants'!AC21","v":95870},{"$f":"'4. Billing Determinants'!AC22","v":89790},{"$f":"'4. Billing Determinants'!AC23","v":45371},{"$f":"'4. Billing Determinants'!AC24","v":132174},{"$f":"'4. Billing Determinants'!AC25","v":102551},{"$f":"'4. Billing Determinants'!AC26","v":-2773},{"$f":"'4. Billing Determinants'!AC27","v":402},{"$f":"'4. Billing Determinants'!AC28","v":-102705},{"$f":"'4. Billing Determinants'!AC29","v":-1180},{"$f":"'4. Billing Determinants'!AC30","v":0},{"$f":"'4. Billing Determinants'!AC31","v":0},{"$f":"'4. Billing Determinants'!AC32","v":0},{"$f":"'4. Billing Determinants'!AC33","v":0},{"$f":"'4. Billing Determinants'!AC34","v":0},{"$f":"'4. Billing Determinants'!AC35","v":0},{"$f":"'4. Billing Determinants'!AC36","v":0},{"$f":"'4. Billing Determinants'!AC37","v":0},{"$f":"'4. Billing Determinants'!AC38","v":0},{"$f":"'4. Billing Determinants'!AC39","v":0},{"$f":"'4. Billing Determinants'!AC40","v":0}]
[37,"(Account 1568 - total amount allocated to classes)",null,{"$f":"SUM(F59:Y59)","v":359500}]
[38,"Variance",null,{"$f":"D59-D60","v":5109.2900000000373}]
[39]
[40,"Renewable Generation Connection OM&A Deferral Account",1532,{"$f":"'2. 2016 Continuity Schedule'!BT94","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E63=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D63,IF($E63=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D63,IF($E63=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D63,IF($E63=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D63, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D63))))),0)","v":0}]
[41,"Variance WMS - Sub-account CBR Class B (separate rate rider if no Class A Customers)",1580,{"$f":"'5.3a CBR B Allocation'!C29","v":101708},"kWh",{"$f":"IFERROR(VLOOKUP(F$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":37245.432387119698},{"$f":"IFERROR(VLOOKUP(G$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":13162.450284623063},{"$f":"IFERROR(VLOOKUP(H$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":30664.889829552583},{"$f":"IFERROR(VLOOKUP(I$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":15510.839630677285},{"$f":"IFERROR(VLOOKUP(J$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(K$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":141.05809825469282},{"$f":"IFERROR(VLOOKUP(L$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":60.47374489313146},{"$f":"IFERROR(VLOOKUP(M$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":528.88470500642563},{"$f":"IFERROR(VLOOKUP(N$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":4393.971319873126},{"$f":"IFERROR(VLOOKUP(O$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(P$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(Q$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(R$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(S$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(T$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(U$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(V$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(W$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(X$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0},{"$f":"IFERROR(VLOOKUP(Y$4,'5.3 CBR B'!$A$17:$K$36,11,FALSE)*'5.3a CBR B Allocation'!$C$29,0)","v":0}]
[42]
[43,"Total of Group 1 Accounts (1550, 1551, 1584, 1586 and 1595)",null,{"$f":"SUM(F66:Y66)","v":1653142.5884},null,{"$f":"SUM(F5,F6,F8,F9,F12:F19)","v":456591.46535765793},{"$f":"SUM(G5,G6,G8,G9,G12:G19)","v":170583.29358420798},{"$f":"SUM(H5,H6,H8,H9,H12:H19)","v":445207.20858321682},172650.17490716546,348292.42270453589,956.18321184272361,410.05154994601133,7502.552690450837,50949.235810976315,0,0,0,0,0,0,0,0,0,0,0]
[44,"Total of Account 1580 and 1588 (not allocated to WMPs)",null,{"$f":"SUM(F67:Y67)","v":-1207911.9199999997},null,{"$f":"SUM(F7,F10)","v":-343006.52417828509},-121217.71805123029,-282403.95132001006,-142844.87648062041,-271246.52708622185,-1299.054538732471,-556.92437194018714,-4870.6886382677003,-40465.655334691794,0,0,0,0,0,0,0,0,0,0,0]
[45,"Balance of Account 1589 Allocated to Non-WMPs",null,{"$f":"SUM(F68:Y68)","v":1031918.9299999996},null,{"$f":"F11","v":83576.947501679882},83020.024641436277,381805.46461941698,369770.25685517478,0,357.99414668447611,203.99089383923854,8434.2866557612724,104749.96468600658,0,0,0,0,0,0,0,0,0,0,0]
[46]
[47,"Balance of Account 1589 allocated to Class A Non-WMP Customers",null,{"$f":"SUM(F70:Y70)","v":0},null,{"$f":"'4. Billing Determinants'!$N21*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N22*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N23*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N24*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N25*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N26*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N27*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N28*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N29*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N30*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N31*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N32*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N33*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N34*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N35*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N36*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N37*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N38*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N39*'2. 2016 Continuity Schedule'!$BT$45","v":0},{"$f":"'4. Billing Determinants'!$N40*'2. 2016 Continuity Schedule'!$BT$45","v":0}]
[48]
[49,"Group 2 Accounts  (including 1592, 1532)",null,{"$f":"SUM(F72:Y72)","v":339423.51999999996},null,{"$f":"SUM(F22:F52)+F57+F63","v":96384.91010135792},34062.205915904968,79355.57355783564,40139.442277395021,76220.33484973041,365.03461627280876,156.49587322370954,1368.6645980154162,11370.858210264098,0,0,0,0,0,0,0,0,0,0,0]
[50]
[51,"IFRS-CGAAP Transition PP&E Amounts Balance + Return Component",1575,{"$f":"'2. 2016 Continuity Schedule'!BT105","v":0},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E74=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D74,IF($E74=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D74,IF($E74=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D74,IF($E74=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D74, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D74))))),0)","v":0}]
[52,"Accounting Changes Under CGAAP Balance + Return Component",1576,{"$f":"'2. 2016 Continuity Schedule'!BT106","v":-1048825},"kWh",{"$f":"IFERROR(IF(F$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(F$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-297831.16779018944},{"$f":"IFERROR(IF(G$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(G$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-105252.85083293292},{"$f":"IFERROR(IF(H$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(H$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-245210.20062721925},{"$f":"IFERROR(IF(I$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(I$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-124031.62440419225},{"$f":"IFERROR(IF(J$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(J$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-235522.25461208023},{"$f":"IFERROR(IF(K$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(K$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-1127.9637645980711},{"$f":"IFERROR(IF(L$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(L$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-483.57516365942217},{"$f":"IFERROR(IF(M$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(M$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-4229.1991050399774},{"$f":"IFERROR(IF(N$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(N$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":-35136.163700088437},{"$f":"IFERROR(IF(O$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(O$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(P$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(P$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(Q$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(Q$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(R$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(R$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(S$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(S$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(T$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(T$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(U$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(U$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(V$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(V$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(W$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(W$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(X$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(X$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0},{"$f":"IFERROR(IF(Y$4=\"\",0,IF($E75=\"kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,4,0)/'4. Billing Determinants'!$E$41*$D75,IF($E75=\"kW\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,5,0)/'4. Billing Determinants'!$F$41*$D75,IF($E75=\"Non-RPP kWh\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,6,0)/'4. Billing Determinants'!$G$41*$D75,IF($E75=\"Distribution Rev.\",VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,8,0)/'4. Billing Determinants'!$I$41*$D75, VLOOKUP(Y$4,'4. Billing Determinants'!$B$19:$R$41,3,0)/'4. Billing Determinants'!$D$41*$D75))))),0)","v":0}]
[53,"Total Balance Allocated to each class for Accounts 1575 and 1576",null,{"$f":"SUM(D74:D75)","v":-1048825},null,{"$f":"SUM(F74:F75)","v":-297831.16779018944},{"$f":"SUM(G74:G75)","v":-105252.85083293292},-245210.20062721925,-124031.62440419225,-235522.25461208023,-1127.9637645980711,-483.57516365942217,-4229.1991050399774,-35136.163700088437,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Account 1589 reference calculation by customer and consumption"]
[null,"Account 1589 / Number of Customers",{"$f":"IF(ISERROR('2. 2016 Continuity Schedule'!BT45/'4. Billing Determinants'!D41), 0, '2. 2016 Continuity Schedule'!BT45/'4. Billing Determinants'!D41)","v":40.091648082676073}]
[null,"1589/total kwh",{"$f":"IF(ISERROR('2. 2016 Continuity Schedule'!BT45/'4. Billing Determinants'!E41), 0, '2. 2016 Continuity Schedule'!BT45/'4. Billing Determinants'!E41)","v":2.1576020879141558E-3}]

{"sheet":"5.1 Class A Consumption Data","index":6,"n_rows":791,"n_cols":15,"rows_kept":791,"cut":false,"hidden":false,"merged":[[790,5,790,6],[790,7,790,8],[790,9,790,10],[790,11,790,12],[790,13,790,14],[788,5,788,6],[788,7,788,8],[788,9,788,10],[788,11,788,12],[788,13,788,14],[789,5,789,6],[789,7,789,8],[789,9,789,10],[789,11,789,12],[789,13,789,14],[786,5,786,6],[786,7,786,8],[786,9,786,10],[786,11,786,12],[786,13,786,14],[787,5,787,6],[787,7,787,8],[787,9,787,10],[787,11,787,12],[787,13,787,14],[781,13,781,14],[778,5,778,6],[778,7,778,8],[778,9,778,10],[778,11,778,12],[778,13,778,14],[779,5,779,6],[779,7,779,8],[779,9,779,10],[779,11,779,12],[779,13,779,14],[784,5,784,6],[784,7,784,8],[784,9,784,10],[784,11,784,12],[784,13,784,14],[782,11,782,12],[782,13,782,14],[783,5,783,6],[783,7,783,8],[783,9,783,10],[783,11,783,12],[783,13,783,14],[785,5,785,6],[785,7,785,8],[785,9,785,10],[785,11,785,12],[785,13,785,14],[782,5,782,6],[782,7,782,8],[782,9,782,10],[777,5,777,6],[777,7,777,8],[777,9,777,10],[777,11,777,12],[777,13,777,14],[774,5,774,6],[774,7,774,8],[774,9,774,10],[774,11,774,12],[774,13,774,14],[775,5,775,6],[775,7,775,8],[775,9,775,10],[775,11,775,12],[775,13,775,14],[780,5,780,6],[780,7,780,8],[780,9,780,10],[780,11,780,12],[780,13,780,14],[781,5,781,6],[781,7,781,8],[781,9,781,10],[781,11,781,12],[773,5,773,6],[773,7,773,8],[773,9,773,10],[773,11,773,12],[773,13,773,14],[770,5,770,6],[770,7,770,8],[770,9,770,10],[770,11,770,12],[770,13,770,14],[771,5,771,6],[771,7,771,8],[771,9,771,10],[771,11,771,12],[771,13,771,14],[776,5,776,6],[776,7,776,8],[776,9,776,10],[776,11,776,12],[776,13,776,14],[769,5,769,6],[769,7,769,8],[769,9,769,10],[769,11,769,12],[769,13,769,14],[766,5,766,6],[766,7,766,8],[766,9,766,10],[766,11,766,12],[766,13,766,14],[767,5,767,6],[767,7,767,8],[767,9,767,10],[767,11,767,12],[767,13,767,14],[772,5,772,6],[772,7,772,8],[772,9,772,10],[772,11,772,12],[772,13,772,14],[765,5,765,6],[765,7,765,8],[765,9,765,10],[765,11,765,12],[765,13,765,14],[762,5,762,6],[762,7,762,8],[762,9,762,10],[762,11,762,12],[762,13,762,14],[763,5,763,6],[763,7,763,8],[763,9,763,10],[763,11,763,12],[763,13,763,14],[768,5,768,6],[768,7,768,8],[768,9,768,10],[768,11,768,12],[768,13,768,14],[761,5,761,6],[761,7,761,8],[761,9,761,10],[761,11,761,12],[761,13,761,14],[758,5,758,6],[758,7,758,8],[758,9,758,10],[758,11,758,12],[758,13,758,14],[759,5,759,6],[759,7,759,8],[759,9,759,10],[759,11,759,12],[759,13,759,14],[764,5,764,6],[764,7,764,8],[764,9,764,10],[764,11,764,12],[764,13,764,14],[757,5,757,6],[757,7,757,8],[757,9,757,10],[757,11,757,12],[757,13,757,14],[754,5,754,6],[754,7,754,8],[754,9,754,10],[754,11,754,12],[754,13,754,14],[755,5,755,6],[755,7,755,8],[755,9,755,10],[755,11,755,12],[755,13,755,14],[760,5,760,6],[760,7,760,8],[760,9,760,10],[760,11,760,12],[760,13,760,14],[753,5,753,6],[753,7,753,8],[753,9,753,10],[753,11,753,12],[753,13,753,14],[750,5,750,6],[750,7,750,8],[750,9,750,10],[750,11,750,12],[750,13,750,14],[751,5,751,6],[751,7,751,8],[751,9,751,10],[751,11,751,12],[751,13,751,14],[756,5,756,6],[756,7,756,8],[756,9,756,10],[756,11,756,12],[756,13,756,14],[749,5,749,6],[749,7,749,8],[749,9,749,10],[749,11,749,12],[749,13,749,14],[746,5,746,6],[746,7,746,8],[746,9,746,10],[746,11,746,12],[746,13,746,14],[747,5,747,6],[747,7,747,8],[747,9,747,10],[747,11,747,12],[747,13,747,14],[752,5,752,6],[752,7,752,8],[752,9,752,10],[752,11,752,12],[752,13,752,14],[745,5,745,6],[745,7,745,8],[745,9,745,10],[745,11,745,12],[745,13,745,14],[742,5,742,6],[742,7,742,8],[742,9,742,10],[742,11,742,12],[742,13,742,14],[743,5,743,6],[743,7,743,8],[743,9,743,10],[743,11,743,12],[743,13,743,14],[748,5,748,6],[748,7,748,8],[748,9,748,10],[748,11,748,12],[748,13,748,14],[741,5,741,6],[741,7,741,8],[741,9,741,10],[741,11,741,12],[741,13,741,14],[738,5,738,6],[738,7,738,8],[738,9,738,10],[738,11,738,12],[738,13,738,14],[739,5,739,6],[739,7,739,8],[739,9,739,10],[739,11,739,12],[739,13,739,14],[744,5,744,6],[744,7,744,8],[744,9,744,10],[744,11,744,12],[744,13,744,14],[737,5,737,6],[737,7,737,8],[737,9,737,10],[737,11,737,12],[737,13,737,14],[734,5,734,6],[734,7,734,8],[734,9,734,10],[734,11,734,12],[734,13,734,14],[735,5,735,6],[735,7,735,8],[735,9,735,10],[735,11,735,12],[735,13,735,14],[740,5,740,6],[740,7,740,8],[740,9,740,10],[740,11,740,12],[740,13,740,14],[733,5,733,6],[733,7,733,8],[733,9,733,10],[733,11,733,12],[733,13,733,14],[730,5,730,6],[730,7,730,8],[730,9,730,10],[730,11,730,12],[730,13,730,14],[731,5,731,6],[731,7,731,8],[731,9,731,10],[731,11,731,12],[731,13,731,14],[736,5,736,6],[736,7,736,8],[736,9,736,10],[736,11,736,12],[736,13,736,14],[729,5,729,6],[729,7,729,8],[729,9,729,10],[729,11,729,12],[729,13,729,14],[726,5,726,6],[726,7,726,8],[726,9,726,10],[726,11,726,12],[726,13,726,14],[727,5,727,6],[727,7,727,8],[727,9,727,10],[727,11,727,12],[727,13,727,14],[732,5,732,6],[732,7,732,8],[732,9,732,10],[732,11,732,12],[732,13,732,14],[725,5,725,6],[725,7,725,8],[725,9,725,10],[725,11,725,12],[725,13,725,14],[722,5,722,6],[722,7,722,8],[722,9,722,10],[722,11,722,12],[722,13,722,14],[723,5,723,6],[723,7,723,8],[723,9,723,10],[723,11,723,12],[723,13,723,14],[728,5,728,6],[728,7,728,8],[728,9,728,10],[728,11,728,12],[728,13,728,14],[721,5,721,6],[721,7,721,8],[721,9,721,10],[721,11,721,12],[721,13,721,14],[718,5,718,6],[718,7,718,8],[718,9,718,10],[718,11,718,12],[718,13,718,14],[719,5,719,6],[719,7,719,8],[719,9,719,10],[719,11,719,12],[719,13,719,14],[724,5,724,6],[724,7,724,8],[724,9,724,10],[724,11,724,12],[724,13,724,14],[717,5,717,6],[717,7,717,8],[717,9,717,10],[717,11,717,12],[717,13,717,14],[714,5,714,6],[714,7,714,8],[714,9,714,10],[714,11,714,12],[714,13,714,14],[715,5,715,6],[715,7,715,8],[715,9,715,10],[715,11,715,12],[715,13,715,14],[720,5,720,6],[720,7,720,8],[720,9,720,10],[720,11,720,12],[720,13,720,14],[713,5,713,6],[713,7,713,8],[713,9,713,10],[713,11,713,12],[713,13,713,14],[710,5,710,6],[710,7,710,8],[710,9,710,10],[710,11,710,12],[710,13,710,14],[711,5,711,6],[711,7,711,8],[711,9,711,10],[711,11,711,12],[711,13,711,14],[716,5,716,6],[716,7,716,8],[716,9,716,10],[716,11,716,12],[716,13,716,14],[709,5,709,6],[709,7,709,8],[709,9,709,10],[709,11,709,12],[709,13,709,14],[706,5,706,6],[706,7,706,8],[706,9,706,10],[706,11,706,12],[706,13,706,14],[707,5,707,6],[707,7,707,8],[707,9,707,10],[707,11,707,12],[707,13,707,14],[712,5,712,6],[712,7,712,8],[712,9,712,10],[712,11,712,12],[712,13,712,14],[705,5,705,6],[705,7,705,8],[705,9,705,10],[705,11,705,12],[705,13,705,14],[702,5,702,6],[702,7,702,8],[702,9,702,10],[702,11,702,12],[702,13,702,14],[703,5,703,6],[703,7,703,8],[703,9,703,10],[703,11,703,12],[703,13,703,14],[708,5,708,6],[708,7,708,8],[708,9,708,10],[708,11,708,12],[708,13,708,14],[701,5,701,6],[701,7,701,8],[701,9,701,10],[701,11,701,12],[701,13,701,14],[698,5,698,6],[698,7,698,8],[698,9,698,10],[698,11,698,12],[698,13,698,14],[699,5,699,6],[699,7,699,8],[699,9,699,10],[699,11,699,12],[699,13,699,14],[704,5,704,6],[704,7,704,8],[704,9,704,10],[704,11,704,12],[704,13,704,14],[697,5,697,6],[697,7,697,8],[697,9,697,10],[697,11,697,12],[697,13,697,14],[694,5,694,6],[694,7,694,8],[694,9,694,10],[694,11,694,12],[694,13,694,14],[695,5,695,6],[695,7,695,8],[695,9,695,10],[695,11,695,12],[695,13,695,14],[700,5,700,6],[700,7,700,8],[700,9,700,10],[700,11,700,12],[700,13,700,14],[693,5,693,6],[693,7,693,8],[693,9,693,10],[693,11,693,12],[693,13,693,14],[690,5,690,6],[690,7,690,8],[690,9,690,10],[690,11,690,12],[690,13,690,14],[691,5,691,6],[691,7,691,8],[691,9,691,10],[691,11,691,12],[691,13,691,14],[696,5,696,6],[696,7,696,8],[696,9,696,10],[696,11,696,12],[696,13,696,14],[689,5,689,6],[689,7,689,8],[689,9,689,10],[689,11,689,12],[689,13,689,14],[686,5,686,6],[686,7,686,8],[686,9,686,10],[686,11,686,12],[686,13,686,14],[687,5,687,6],[687,7,687,8],[687,9,687,10],[687,11,687,12],[687,13,687,14],[692,5,692,6],[692,7,692,8],[692,9,692,10],[692,11,692,12],[692,13,692,14],[685,5,685,6],[685,7,685,8],[685,9,685,10],[685,11,685,12],[685,13,685,14],[682,5,682,6],[682,7,682,8],[682,9,682,10],[682,11,682,12],[682,13,682,14],[683,5,683,6],[683,7,683,8],[683,9,683,10],[683,11,683,12],[683,13,683,14],[688,5,688,6],[688,7,688,8],[688,9,688,10],[688,11,688,12],[688,13,688,14],[681,5,681,6],[681,7,681,8],[681,9,681,10],[681,11,681,12],[681,13,681,14],[678,5,678,6],[678,7,678,8],[678,9,678,10],[678,11,678,12],[678,13,678,14],[679,5,679,6],[679,7,679,8],[679,9,679,10],[679,11,679,12],[679,13,679,14],[684,5,684,6],[684,7,684,8],[684,9,684,10],[684,11,684,12],[684,13,684,14],[677,5,677,6],[677,7,677,8],[677,9,677,10],[677,11,677,12],[677,13,677,14],[674,5,674,6],[674,7,674,8],[674,9,674,10],[674,11,674,12],[674,13,674,14],[675,5,675,6],[675,7,675,8],[675,9,675,10],[675,11,675,12],[675,13,675,14],[680,5,680,6],[680,7,680,8],[680,9,680,10],[680,11,680,12],[680,13,680,14],[673,5,673,6],[673,7,673,8],[673,9,673,10],[673,11,673,12],[673,13,673,14],[670,5,670,6],[670,7,670,8],[670,9,670,10],[670,11,670,12],[670,13,670,14],[671,5,671,6],[671,7,671,8],[671,9,671,10],[671,11,671,12],[671,13,671,14],[676,5,676,6],[676,7,676,8],[676,9,676,10],[676,11,676,12],[676,13,676,14],[669,5,669,6],[669,7,669,8],[669,9,669,10],[669,11,669,12],[669,13,669,14],[666,5,666,6],[666,7,666,8],[666,9,666,10],[666,11,666,12],[666,13,666,14],[667,5,667,6],[667,7,667,8],[667,9,667,10],[667,11,667,12],[667,13,667,14],[672,5,672,6],[672,7,672,8],[672,9,672,10],[672,11,672,12],[672,13,672,14],[665,5,665,6],[665,7,665,8],[665,9,665,10],[665,11,665,12],[665,13,665,14],[662,5,662,6],[662,7,662,8],[662,9,662,10],[662,11,662,12],[662,13,662,14],[663,5,663,6],[663,7,663,8],[663,9,663,10],[663,11,663,12],[663,13,663,14],[668,5,668,6],[668,7,668,8],[668,9,668,10],[668,11,668,12],[668,13,668,14],[661,5,661,6],[661,7,661,8],[661,9,661,10],[661,11,661,12],[661,13,661,14],[658,5,658,6],[658,7,658,8],[658,9,658,10],[658,11,658,12],[658,13,658,14],[659,5,659,6],[659,7,659,8],[659,9,659,10],[659,11,659,12],[659,13,659,14],[664,5,664,6],[664,7,664,8],[664,9,664,10],[664,11,664,12],[664,13,664,14],[657,5,657,6],[657,7,657,8],[657,9,657,10],[657,11,657,12],[657,13,657,14],[654,5,654,6],[654,7,654,8],[654,9,654,10],[654,11,654,12],[654,13,654,14],[655,5,655,6],[655,7,655,8],[655,9,655,10],[655,11,655,12],[655,13,655,14],[660,5,660,6],[660,7,660,8],[660,9,660,10],[660,11,660,12],[660,13,660,14],[653,5,653,6],[653,7,653,8],[653,9,653,10],[653,11,653,12],[653,13,653,14],[650,5,650,6],[650,7,650,8],[650,9,650,10],[650,11,650,12],[650,13,650,14],[651,5,651,6],[651,7,651,8],[651,9,651,10],[651,11,651,12],[651,13,651,14],[656,5,656,6],[656,7,656,8],[656,9,656,10],[656,11,656,12],[656,13,656,14],[649,5,649,6],[649,7,649,8],[649,9,649,10],[649,11,649,12],[649,13,649,14],[646,5,646,6],[646,7,646,8],[646,9,646,10],[646,11,646,12],[646,13,646,14],[647,5,647,6],[647,7,647,8],[647,9,647,10],[647,11,647,12],[647,13,647,14],[652,5,652,6],[652,7,652,8],[652,9,652,10],[652,11,652,12],[652,13,652,14],[645,5,645,6],[645,7,645,8],[645,9,645,10],[645,11,645,12],[645,13,645,14],[642,5,642,6],[642,7,642,8],[642,9,642,10],[642,11,642,12],[642,13,642,14],[643,5,643,6],[643,7,643,8],[643,9,643,10],[643,11,643,12],[643,13,643,14],[648,5,648,6],[648,7,648,8],[648,9,648,10],[648,11,648,12],[648,13,648,14],[641,5,641,6],[641,7,641,8],[641,9,641,10],[641,11,641,12],[641,13,641,14],[638,5,638,6],[638,7,638,8],[638,9,638,10],[638,11,638,12],[638,13,638,14],[639,5,639,6],[639,7,639,8],[639,9,639,10],[639,11,639,12],[639,13,639,14],[644,5,644,6],[644,7,644,8],[644,9,644,10],[644,11,644,12],[644,13,644,14],[637,5,637,6],[637,7,637,8],[637,9,637,10],[637,11,637,12],[637,13,637,14],[634,5,634,6],[634,7,634,8],[634,9,634,10],[634,11,634,12],[634,13,634,14],[635,5,635,6],[635,7,635,8],[635,9,635,10],[635,11,635,12],[635,13,635,14],[640,5,640,6],[640,7,640,8],[640,9,640,10],[640,11,640,12],[640,13,640,14],[633,5,633,6],[633,7,633,8],[633,9,633,10],[633,11,633,12],[633,13,633,14],[630,5,630,6],[630,7,630,8],[630,9,630,10],[630,11,630,12],[630,13,630,14],[631,5,631,6],[631,7,631,8],[631,9,631,10],[631,11,631,12],[631,13,631,14],[636,5,636,6],[636,7,636,8],[636,9,636,10],[636,11,636,12],[636,13,636,14],[629,5,629,6],[629,7,629,8],[629,9,629,10],[629,11,629,12],[629,13,629,14],[626,5,626,6],[626,7,626,8],[626,9,626,10],[626,11,626,12],[626,13,626,14],[627,5,627,6],[627,7,627,8],[627,9,627,10],[627,11,627,12],[627,13,627,14],[632,5,632,6],[632,7,632,8],[632,9,632,10],[632,11,632,12],[632,13,632,14],[625,5,625,6],[625,7,625,8],[625,9,625,10],[625,11,625,12],[625,13,625,14],[622,5,622,6],[622,7,622,8],[622,9,622,10],[622,11,622,12],[622,13,622,14],[623,5,623,6],[623,7,623,8],[623,9,623,10],[623,11,623,12],[623,13,623,14],[628,5,628,6],[628,7,628,8],[628,9,628,10],[628,11,628,12],[628,13,628,14],[621,5,621,6],[621,7,621,8],[621,9,621,10],[621,11,621,12],[621,13,621,14],[618,5,618,6],[618,7,618,8],[618,9,618,10],[618,11,618,12],[618,13,618,14],[619,5,619,6],[619,7,619,8],[619,9,619,10],[619,11,619,12],[619,13,619,14],[624,5,624,6],[624,7,624,8],[624,9,624,10],[624,11,624,12],[624,13,624,14],[617,5,617,6],[617,7,617,8],[617,9,617,10],[617,11,617,12],[617,13,617,14],[614,5,614,6],[614,7,614,8],[614,9,614,10],[614,11,614,12],[614,13,614,14],[615,5,615,6],[615,7,615,8],[615,9,615,10],[615,11,615,12],[615,13,615,14],[620,5,620,6],[620,7,620,8],[620,9,620,10],[620,11,620,12],[620,13,620,14],[613,5,613,6],[613,7,613,8],[613,9,613,10],[613,11,613,12],[613,13,613,14],[610,5,610,6],[610,7,610,8],[610,9,610,10],[610,11,610,12],[610,13,610,14],[611,5,611,6],[611,7,611,8],[611,9,611,10],[611,11,611,12],[611,13,611,14],[616,5,616,6],[616,7,616,8],[616,9,616,10],[616,11,616,12],[616,13,616,14],[609,5,609,6],[609,7,609,8],[609,9,609,10],[609,11,609,12],[609,13,609,14],[606,5,606,6],[606,7,606,8],[606,9,606,10],[606,11,606,12],[606,13,606,14],[607,5,607,6],[607,7,607,8],[607,9,607,10],[607,11,607,12],[607,13,607,14],[612,5,612,6],[612,7,612,8],[612,9,612,10],[612,11,612,12],[612,13,612,14],[605,5,605,6],[605,7,605,8],[605,9,605,10],[605,11,605,12],[605,13,605,14],[602,5,602,6],[602,7,602,8],[602,9,602,10],[602,11,602,12],[602,13,602,14],[603,5,603,6],[603,7,603,8],[603,9,603,10],[603,11,603,12],[603,13,603,14],[608,5,608,6],[608,7,608,8],[608,9,608,10],[608,11,608,12],[608,13,608,14],[601,5,601,6],[601,7,601,8],[601,9,601,10],[601,11,601,12],[601,13,601,14],[598,5,598,6],[598,7,598,8],[598,9,598,10],[598,11,598,12],[598,13,598,14],[599,5,599,6],[599,7,599,8],[599,9,599,10],[599,11,599,12],[599,13,599,14],[604,5,604,6],[604,7,604,8],[604,9,604,10],[604,11,604,12],[604,13,604,14],[597,5,597,6],[597,7,597,8],[597,9,597,10],[597,11,597,12],[597,13,597,14],[594,5,594,6],[594,7,594,8],[594,9,594,10],[594,11,594,12],[594,13,594,14],[595,5,595,6],[595,7,595,8],[595,9,595,10],[595,11,595,12],[595,13,595,14],[600,5,600,6],[600,7,600,8],[600,9,600,10],[600,11,600,12],[600,13,600,14],[593,5,593,6],[593,7,593,8],[593,9,593,10],[593,11,593,12],[593,13,593,14],[590,5,590,6],[590,7,590,8],[590,9,590,10],[590,11,590,12],[590,13,590,14],[591,5,591,6],[591,7,591,8],[591,9,591,10],[591,11,591,12],[591,13,591,14],[596,5,596,6],[596,7,596,8],[596,9,596,10],[596,11,596,12],[596,13,596,14]],"merged_total":1521,"flags":["merged_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"Please enter the Year the Account 1589 GA Balance was Last Disposed.",2014,"(e.g. If in the 2016 EDR process, you received approval to dispose the GA variance account balance as at December 31, 2014, enter 2014.)"]
[]
[null,null,"Years since Account 1589 GA  balance was last disposed (up to 2016)",null,null,2016,null,2015,null,2014,null,2013,null,2012]
[]
[]
["2a","Did you have any customers who transitioned between Class A and Class B (transition customers)  during the period the Account 1589 GA balance accumulated (i.e. from year after the balance was last disposed to 2016)?","No","(e.g. If you received approval to dispose the GA account balance as at December 31, 2014, the period the GA accumulated would be 2015 and 2016.)"]
[]
["2b","Did you have any customers who transitioned between Class A and Class B (transition customers) during the period the Account 1580, sub-account CBR Class B balance accumulated (i.e. 2015 and 2016 or 2016).\n",null,"(e.g. If there was no disposition of the CBR Class B balance as at December 31, 2015, the period the CBR Class B variance accumulated would be 2015 and 2016.)"]
[]
[]
[]
["3a","Enter the number of transition customers you had during the period the Account 1589 GA balance accumulated."]
[]
[null,null,"Transition Customers - Non-loss Adjusted Billing Determinants by Customer"]
[null,null,"Customer","Rate Class",null,2016,null,2015,null,2014,null,2013,null,2012]
[null,null,null,null,null,"January to June","July to December","January to June","July to December","January to June","July to December","January to June","July to December","January to June","July to December"]
[{"$f":"IF(AND(F32=G32,H32=I32,F32=\"A\"),\"2015-kwh\",IF(AND(F32=G32,H32<>I32,F32=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F32<>G32,\"2016 - kwh\",IF(H32<>I32,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 1",null,"kWh"]
[{"$f":"IF(AND(F32=G32,H32=I32,F32=\"A\"),\"2015-kw\",IF(AND(F32=G32,H32<>I32,F32=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F32<>G32,\"2016 - kw\",IF(H32<>I32,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D30 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F35=G35,H35=I35,F35=\"A\"),\"2015-kwh\",IF(AND(F35=G35,H35<>I35,F35=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F35<>G35,\"2016 - kwh\",IF(H35<>I35,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 2",null,"kWh"]
[{"$f":"IF(AND(F35=G35,H35=I35,F35=\"A\"),\"2015-kw\",IF(AND(F35=G35,H35<>I35,F35=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F35<>G35,\"2016 - kw\",IF(H35<>I35,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D33 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F38=G38,H38=I38,F38=\"A\"),\"2015-kwh\",IF(AND(F38=G38,H38<>I38,F38=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F38<>G38,\"2016 - kwh\",IF(H38<>I38,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 3",null,"kWh"]
[{"$f":"IF(AND(F38=G38,H38=I38,F38=\"A\"),\"2015-kw\",IF(AND(F38=G38,H38<>I38,F38=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F38<>G38,\"2016 - kw\",IF(H38<>I38,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D36 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F41=G41,H41=I41,F41=\"A\"),\"2015-kwh\",IF(AND(F41=G41,H41<>I41,F41=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F41<>G41,\"2016 - kwh\",IF(H41<>I41,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 4",null,"kWh"]
[{"$f":"IF(AND(F41=G41,H41=I41,F41=\"A\"),\"2015-kw\",IF(AND(F41=G41,H41<>I41,F41=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F41<>G41,\"2016 - kw\",IF(H41<>I41,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D39 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F44=G44,H44=I44,F44=\"A\"),\"2015-kwh\",IF(AND(F44=G44,H44<>I44,F44=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F44<>G44,\"2016 - kwh\",IF(H44<>I44,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 5",null,"kWh"]
[{"$f":"IF(AND(F44=G44,H44=I44,F44=\"A\"),\"2015-kw\",IF(AND(F44=G44,H44<>I44,F44=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F44<>G44,\"2016 - kw\",IF(H44<>I44,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D42 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F47=G47,H47=I47,F47=\"A\"),\"2015-kwh\",IF(AND(F47=G47,H47<>I47,F47=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F47<>G47,\"2016 - kwh\",IF(H47<>I47,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 6",null,"kWh"]
[{"$f":"IF(AND(F47=G47,H47=I47,F47=\"A\"),\"2015-kw\",IF(AND(F47=G47,H47<>I47,F47=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F47<>G47,\"2016 - kw\",IF(H47<>I47,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D45 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F50=G50,H50=I50,F50=\"A\"),\"2015-kwh\",IF(AND(F50=G50,H50<>I50,F50=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F50<>G50,\"2016 - kwh\",IF(H50<>I50,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 7",null,"kWh"]
[{"$f":"IF(AND(F50=G50,H50=I50,F50=\"A\"),\"2015-kw\",IF(AND(F50=G50,H50<>I50,F50=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F50<>G50,\"2016 - kw\",IF(H50<>I50,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D48 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F53=G53,H53=I53,F53=\"A\"),\"2015-kwh\",IF(AND(F53=G53,H53<>I53,F53=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F53<>G53,\"2016 - kwh\",IF(H53<>I53,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 8",null,"kWh"]
[{"$f":"IF(AND(F53=G53,H53=I53,F53=\"A\"),\"2015-kw\",IF(AND(F53=G53,H53<>I53,F53=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F53<>G53,\"2016 - kw\",IF(H53<>I53,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D51 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F56=G56,H56=I56,F56=\"A\"),\"2015-kwh\",IF(AND(F56=G56,H56<>I56,F56=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F56<>G56,\"2016 - kwh\",IF(H56<>I56,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 9",null,"kWh"]
[{"$f":"IF(AND(F56=G56,H56=I56,F56=\"A\"),\"2015-kw\",IF(AND(F56=G56,H56<>I56,F56=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F56<>G56,\"2016 - kw\",IF(H56<>I56,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D54 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F59=G59,H59=I59,F59=\"A\"),\"2015-kwh\",IF(AND(F59=G59,H59<>I59,F59=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F59<>G59,\"2016 - kwh\",IF(H59<>I59,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 10",null,"kWh"]
[{"$f":"IF(AND(F59=G59,H59=I59,F59=\"A\"),\"2015-kw\",IF(AND(F59=G59,H59<>I59,F59=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F59<>G59,\"2016 - kw\",IF(H59<>I59,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D57 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F62=G62,H62=I62,F62=\"A\"),\"2015-kwh\",IF(AND(F62=G62,H62<>I62,F62=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F62<>G62,\"2016 - kwh\",IF(H62<>I62,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 11",null,"kWh"]
[{"$f":"IF(AND(F62=G62,H62=I62,F62=\"A\"),\"2015-kw\",IF(AND(F62=G62,H62<>I62,F62=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F62<>G62,\"2016 - kw\",IF(H62<>I62,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D60 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F65=G65,H65=I65,F65=\"A\"),\"2015-kwh\",IF(AND(F65=G65,H65<>I65,F65=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F65<>G65,\"2016 - kwh\",IF(H65<>I65,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 12",null,"kWh"]
[{"$f":"IF(AND(F65=G65,H65=I65,F65=\"A\"),\"2015-kw\",IF(AND(F65=G65,H65<>I65,F65=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F65<>G65,\"2016 - kw\",IF(H65<>I65,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D63 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F68=G68,H68=I68,F68=\"A\"),\"2015-kwh\",IF(AND(F68=G68,H68<>I68,F68=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F68<>G68,\"2016 - kwh\",IF(H68<>I68,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 13",null,"kWh"]
[{"$f":"IF(AND(F68=G68,H68=I68,F68=\"A\"),\"2015-kw\",IF(AND(F68=G68,H68<>I68,F68=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F68<>G68,\"2016 - kw\",IF(H68<>I68,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D66 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F71=G71,H71=I71,F71=\"A\"),\"2015-kwh\",IF(AND(F71=G71,H71<>I71,F71=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F71<>G71,\"2016 - kwh\",IF(H71<>I71,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 14",null,"kWh"]
[{"$f":"IF(AND(F71=G71,H71=I71,F71=\"A\"),\"2015-kw\",IF(AND(F71=G71,H71<>I71,F71=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F71<>G71,\"2016 - kw\",IF(H71<>I71,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D69 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F74=G74,H74=I74,F74=\"A\"),\"2015-kwh\",IF(AND(F74=G74,H74<>I74,F74=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F74<>G74,\"2016 - kwh\",IF(H74<>I74,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 15",null,"kWh"]
[{"$f":"IF(AND(F74=G74,H74=I74,F74=\"A\"),\"2015-kw\",IF(AND(F74=G74,H74<>I74,F74=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F74<>G74,\"2016 - kw\",IF(H74<>I74,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D72 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F77=G77,H77=I77,F77=\"A\"),\"2015-kwh\",IF(AND(F77=G77,H77<>I77,F77=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F77<>G77,\"2016 - kwh\",IF(H77<>I77,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 16",null,"kWh"]
[{"$f":"IF(AND(F77=G77,H77=I77,F77=\"A\"),\"2015-kw\",IF(AND(F77=G77,H77<>I77,F77=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F77<>G77,\"2016 - kw\",IF(H77<>I77,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D75 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F80=G80,H80=I80,F80=\"A\"),\"2015-kwh\",IF(AND(F80=G80,H80<>I80,F80=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F80<>G80,\"2016 - kwh\",IF(H80<>I80,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 17",null,"kWh"]
[{"$f":"IF(AND(F80=G80,H80=I80,F80=\"A\"),\"2015-kw\",IF(AND(F80=G80,H80<>I80,F80=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F80<>G80,\"2016 - kw\",IF(H80<>I80,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D78 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F83=G83,H83=I83,F83=\"A\"),\"2015-kwh\",IF(AND(F83=G83,H83<>I83,F83=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F83<>G83,\"2016 - kwh\",IF(H83<>I83,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 18",null,"kWh"]
[{"$f":"IF(AND(F83=G83,H83=I83,F83=\"A\"),\"2015-kw\",IF(AND(F83=G83,H83<>I83,F83=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F83<>G83,\"2016 - kw\",IF(H83<>I83,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D81 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F86=G86,H86=I86,F86=\"A\"),\"2015-kwh\",IF(AND(F86=G86,H86<>I86,F86=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F86<>G86,\"2016 - kwh\",IF(H86<>I86,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 19",null,"kWh"]
[{"$f":"IF(AND(F86=G86,H86=I86,F86=\"A\"),\"2015-kw\",IF(AND(F86=G86,H86<>I86,F86=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F86<>G86,\"2016 - kw\",IF(H86<>I86,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D84 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F89=G89,H89=I89,F89=\"A\"),\"2015-kwh\",IF(AND(F89=G89,H89<>I89,F89=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F89<>G89,\"2016 - kwh\",IF(H89<>I89,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 20",null,"kWh"]
[{"$f":"IF(AND(F89=G89,H89=I89,F89=\"A\"),\"2015-kw\",IF(AND(F89=G89,H89<>I89,F89=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F89<>G89,\"2016 - kw\",IF(H89<>I89,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D87 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F92=G92,H92=I92,F92=\"A\"),\"2015-kwh\",IF(AND(F92=G92,H92<>I92,F92=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F92<>G92,\"2016 - kwh\",IF(H92<>I92,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 21",null,"kWh"]
[{"$f":"IF(AND(F92=G92,H92=I92,F92=\"A\"),\"2015-kw\",IF(AND(F92=G92,H92<>I92,F92=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F92<>G92,\"2016 - kw\",IF(H92<>I92,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D90 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F95=G95,H95=I95,F95=\"A\"),\"2015-kwh\",IF(AND(F95=G95,H95<>I95,F95=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F95<>G95,\"2016 - kwh\",IF(H95<>I95,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 22",null,"kWh"]
[{"$f":"IF(AND(F95=G95,H95=I95,F95=\"A\"),\"2015-kw\",IF(AND(F95=G95,H95<>I95,F95=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F95<>G95,\"2016 - kw\",IF(H95<>I95,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D93 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F98=G98,H98=I98,F98=\"A\"),\"2015-kwh\",IF(AND(F98=G98,H98<>I98,F98=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F98<>G98,\"2016 - kwh\",IF(H98<>I98,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 23",null,"kWh"]
[{"$f":"IF(AND(F98=G98,H98=I98,F98=\"A\"),\"2015-kw\",IF(AND(F98=G98,H98<>I98,F98=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F98<>G98,\"2016 - kw\",IF(H98<>I98,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D96 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F101=G101,H101=I101,F101=\"A\"),\"2015-kwh\",IF(AND(F101=G101,H101<>I101,F101=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F101<>G101,\"2016 - kwh\",IF(H101<>I101,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 24",null,"kWh"]
[{"$f":"IF(AND(F101=G101,H101=I101,F101=\"A\"),\"2015-kw\",IF(AND(F101=G101,H101<>I101,F101=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F101<>G101,\"2016 - kw\",IF(H101<>I101,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D99 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F104=G104,H104=I104,F104=\"A\"),\"2015-kwh\",IF(AND(F104=G104,H104<>I104,F104=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F104<>G104,\"2016 - kwh\",IF(H104<>I104,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 25",null,"kWh"]
[{"$f":"IF(AND(F104=G104,H104=I104,F104=\"A\"),\"2015-kw\",IF(AND(F104=G104,H104<>I104,F104=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F104<>G104,\"2016 - kw\",IF(H104<>I104,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D102 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F107=G107,H107=I107,F107=\"A\"),\"2015-kwh\",IF(AND(F107=G107,H107<>I107,F107=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F107<>G107,\"2016 - kwh\",IF(H107<>I107,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 26",null,"kWh"]
[{"$f":"IF(AND(F107=G107,H107=I107,F107=\"A\"),\"2015-kw\",IF(AND(F107=G107,H107<>I107,F107=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F107<>G107,\"2016 - kw\",IF(H107<>I107,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D105 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F110=G110,H110=I110,F110=\"A\"),\"2015-kwh\",IF(AND(F110=G110,H110<>I110,F110=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F110<>G110,\"2016 - kwh\",IF(H110<>I110,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 27",null,"kWh"]
[{"$f":"IF(AND(F110=G110,H110=I110,F110=\"A\"),\"2015-kw\",IF(AND(F110=G110,H110<>I110,F110=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F110<>G110,\"2016 - kw\",IF(H110<>I110,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D108 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F113=G113,H113=I113,F113=\"A\"),\"2015-kwh\",IF(AND(F113=G113,H113<>I113,F113=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F113<>G113,\"2016 - kwh\",IF(H113<>I113,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 28",null,"kWh"]
[{"$f":"IF(AND(F113=G113,H113=I113,F113=\"A\"),\"2015-kw\",IF(AND(F113=G113,H113<>I113,F113=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F113<>G113,\"2016 - kw\",IF(H113<>I113,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D111 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F116=G116,H116=I116,F116=\"A\"),\"2015-kwh\",IF(AND(F116=G116,H116<>I116,F116=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F116<>G116,\"2016 - kwh\",IF(H116<>I116,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 29",null,"kWh"]
[{"$f":"IF(AND(F116=G116,H116=I116,F116=\"A\"),\"2015-kw\",IF(AND(F116=G116,H116<>I116,F116=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F116<>G116,\"2016 - kw\",IF(H116<>I116,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D114 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F119=G119,H119=I119,F119=\"A\"),\"2015-kwh\",IF(AND(F119=G119,H119<>I119,F119=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F119<>G119,\"2016 - kwh\",IF(H119<>I119,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 30",null,"kWh"]
[{"$f":"IF(AND(F119=G119,H119=I119,F119=\"A\"),\"2015-kw\",IF(AND(F119=G119,H119<>I119,F119=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F119<>G119,\"2016 - kw\",IF(H119<>I119,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D117 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F122=G122,H122=I122,F122=\"A\"),\"2015-kwh\",IF(AND(F122=G122,H122<>I122,F122=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F122<>G122,\"2016 - kwh\",IF(H122<>I122,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 31",null,"kWh"]
[{"$f":"IF(AND(F122=G122,H122=I122,F122=\"A\"),\"2015-kw\",IF(AND(F122=G122,H122<>I122,F122=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F122<>G122,\"2016 - kw\",IF(H122<>I122,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D120 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F125=G125,H125=I125,F125=\"A\"),\"2015-kwh\",IF(AND(F125=G125,H125<>I125,F125=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F125<>G125,\"2016 - kwh\",IF(H125<>I125,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 32",null,"kWh"]
[{"$f":"IF(AND(F125=G125,H125=I125,F125=\"A\"),\"2015-kw\",IF(AND(F125=G125,H125<>I125,F125=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F125<>G125,\"2016 - kw\",IF(H125<>I125,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D123 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F128=G128,H128=I128,F128=\"A\"),\"2015-kwh\",IF(AND(F128=G128,H128<>I128,F128=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F128<>G128,\"2016 - kwh\",IF(H128<>I128,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 33",null,"kWh"]
[{"$f":"IF(AND(F128=G128,H128=I128,F128=\"A\"),\"2015-kw\",IF(AND(F128=G128,H128<>I128,F128=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F128<>G128,\"2016 - kw\",IF(H128<>I128,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D126 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F131=G131,H131=I131,F131=\"A\"),\"2015-kwh\",IF(AND(F131=G131,H131<>I131,F131=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F131<>G131,\"2016 - kwh\",IF(H131<>I131,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 34",null,"kWh"]
[{"$f":"IF(AND(F131=G131,H131=I131,F131=\"A\"),\"2015-kw\",IF(AND(F131=G131,H131<>I131,F131=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F131<>G131,\"2016 - kw\",IF(H131<>I131,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D129 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F134=G134,H134=I134,F134=\"A\"),\"2015-kwh\",IF(AND(F134=G134,H134<>I134,F134=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F134<>G134,\"2016 - kwh\",IF(H134<>I134,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 35",null,"kWh"]
[{"$f":"IF(AND(F134=G134,H134=I134,F134=\"A\"),\"2015-kw\",IF(AND(F134=G134,H134<>I134,F134=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F134<>G134,\"2016 - kw\",IF(H134<>I134,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D132 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F137=G137,H137=I137,F137=\"A\"),\"2015-kwh\",IF(AND(F137=G137,H137<>I137,F137=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F137<>G137,\"2016 - kwh\",IF(H137<>I137,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 36",null,"kWh"]
[{"$f":"IF(AND(F137=G137,H137=I137,F137=\"A\"),\"2015-kw\",IF(AND(F137=G137,H137<>I137,F137=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F137<>G137,\"2016 - kw\",IF(H137<>I137,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D135 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F140=G140,H140=I140,F140=\"A\"),\"2015-kwh\",IF(AND(F140=G140,H140<>I140,F140=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F140<>G140,\"2016 - kwh\",IF(H140<>I140,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 37",null,"kWh"]
[{"$f":"IF(AND(F140=G140,H140=I140,F140=\"A\"),\"2015-kw\",IF(AND(F140=G140,H140<>I140,F140=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F140<>G140,\"2016 - kw\",IF(H140<>I140,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D138 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F143=G143,H143=I143,F143=\"A\"),\"2015-kwh\",IF(AND(F143=G143,H143<>I143,F143=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F143<>G143,\"2016 - kwh\",IF(H143<>I143,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 38",null,"kWh"]
[{"$f":"IF(AND(F143=G143,H143=I143,F143=\"A\"),\"2015-kw\",IF(AND(F143=G143,H143<>I143,F143=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F143<>G143,\"2016 - kw\",IF(H143<>I143,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D141 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F146=G146,H146=I146,F146=\"A\"),\"2015-kwh\",IF(AND(F146=G146,H146<>I146,F146=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F146<>G146,\"2016 - kwh\",IF(H146<>I146,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 39",null,"kWh"]
[{"$f":"IF(AND(F146=G146,H146=I146,F146=\"A\"),\"2015-kw\",IF(AND(F146=G146,H146<>I146,F146=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F146<>G146,\"2016 - kw\",IF(H146<>I146,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D144 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F149=G149,H149=I149,F149=\"A\"),\"2015-kwh\",IF(AND(F149=G149,H149<>I149,F149=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F149<>G149,\"2016 - kwh\",IF(H149<>I149,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 40",null,"kWh"]
[{"$f":"IF(AND(F149=G149,H149=I149,F149=\"A\"),\"2015-kw\",IF(AND(F149=G149,H149<>I149,F149=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F149<>G149,\"2016 - kw\",IF(H149<>I149,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D147 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F152=G152,H152=I152,F152=\"A\"),\"2015-kwh\",IF(AND(F152=G152,H152<>I152,F152=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F152<>G152,\"2016 - kwh\",IF(H152<>I152,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 41",null,"kWh"]
[{"$f":"IF(AND(F152=G152,H152=I152,F152=\"A\"),\"2015-kw\",IF(AND(F152=G152,H152<>I152,F152=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F152<>G152,\"2016 - kw\",IF(H152<>I152,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D150 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F155=G155,H155=I155,F155=\"A\"),\"2015-kwh\",IF(AND(F155=G155,H155<>I155,F155=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F155<>G155,\"2016 - kwh\",IF(H155<>I155,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 42",null,"kWh"]
[{"$f":"IF(AND(F155=G155,H155=I155,F155=\"A\"),\"2015-kw\",IF(AND(F155=G155,H155<>I155,F155=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F155<>G155,\"2016 - kw\",IF(H155<>I155,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D153 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F158=G158,H158=I158,F158=\"A\"),\"2015-kwh\",IF(AND(F158=G158,H158<>I158,F158=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F158<>G158,\"2016 - kwh\",IF(H158<>I158,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 43",null,"kWh"]
[{"$f":"IF(AND(F158=G158,H158=I158,F158=\"A\"),\"2015-kw\",IF(AND(F158=G158,H158<>I158,F158=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F158<>G158,\"2016 - kw\",IF(H158<>I158,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D156 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F161=G161,H161=I161,F161=\"A\"),\"2015-kwh\",IF(AND(F161=G161,H161<>I161,F161=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F161<>G161,\"2016 - kwh\",IF(H161<>I161,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 44",null,"kWh"]
[{"$f":"IF(AND(F161=G161,H161=I161,F161=\"A\"),\"2015-kw\",IF(AND(F161=G161,H161<>I161,F161=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F161<>G161,\"2016 - kw\",IF(H161<>I161,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D159 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F164=G164,H164=I164,F164=\"A\"),\"2015-kwh\",IF(AND(F164=G164,H164<>I164,F164=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F164<>G164,\"2016 - kwh\",IF(H164<>I164,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 45",null,"kWh"]
[{"$f":"IF(AND(F164=G164,H164=I164,F164=\"A\"),\"2015-kw\",IF(AND(F164=G164,H164<>I164,F164=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F164<>G164,\"2016 - kw\",IF(H164<>I164,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D162 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F167=G167,H167=I167,F167=\"A\"),\"2015-kwh\",IF(AND(F167=G167,H167<>I167,F167=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F167<>G167,\"2016 - kwh\",IF(H167<>I167,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 46",null,"kWh"]
[{"$f":"IF(AND(F167=G167,H167=I167,F167=\"A\"),\"2015-kw\",IF(AND(F167=G167,H167<>I167,F167=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F167<>G167,\"2016 - kw\",IF(H167<>I167,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D165 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F170=G170,H170=I170,F170=\"A\"),\"2015-kwh\",IF(AND(F170=G170,H170<>I170,F170=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F170<>G170,\"2016 - kwh\",IF(H170<>I170,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 47",null,"kWh"]
[{"$f":"IF(AND(F170=G170,H170=I170,F170=\"A\"),\"2015-kw\",IF(AND(F170=G170,H170<>I170,F170=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F170<>G170,\"2016 - kw\",IF(H170<>I170,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D168 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F173=G173,H173=I173,F173=\"A\"),\"2015-kwh\",IF(AND(F173=G173,H173<>I173,F173=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F173<>G173,\"2016 - kwh\",IF(H173<>I173,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 48",null,"kWh"]
[{"$f":"IF(AND(F173=G173,H173=I173,F173=\"A\"),\"2015-kw\",IF(AND(F173=G173,H173<>I173,F173=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F173<>G173,\"2016 - kw\",IF(H173<>I173,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D171 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F176=G176,H176=I176,F176=\"A\"),\"2015-kwh\",IF(AND(F176=G176,H176<>I176,F176=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F176<>G176,\"2016 - kwh\",IF(H176<>I176,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 49",null,"kWh"]
[{"$f":"IF(AND(F176=G176,H176=I176,F176=\"A\"),\"2015-kw\",IF(AND(F176=G176,H176<>I176,F176=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F176<>G176,\"2016 - kw\",IF(H176<>I176,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D174 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F179=G179,H179=I179,F179=\"A\"),\"2015-kwh\",IF(AND(F179=G179,H179<>I179,F179=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F179<>G179,\"2016 - kwh\",IF(H179<>I179,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 50",null,"kWh"]
[{"$f":"IF(AND(F179=G179,H179=I179,F179=\"A\"),\"2015-kw\",IF(AND(F179=G179,H179<>I179,F179=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F179<>G179,\"2016 - kw\",IF(H179<>I179,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D177 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F182=G182,H182=I182,F182=\"A\"),\"2015-kwh\",IF(AND(F182=G182,H182<>I182,F182=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F182<>G182,\"2016 - kwh\",IF(H182<>I182,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 51",null,"kWh"]
[{"$f":"IF(AND(F182=G182,H182=I182,F182=\"A\"),\"2015-kw\",IF(AND(F182=G182,H182<>I182,F182=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F182<>G182,\"2016 - kw\",IF(H182<>I182,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D180 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F185=G185,H185=I185,F185=\"A\"),\"2015-kwh\",IF(AND(F185=G185,H185<>I185,F185=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F185<>G185,\"2016 - kwh\",IF(H185<>I185,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 52",null,"kWh"]
[{"$f":"IF(AND(F185=G185,H185=I185,F185=\"A\"),\"2015-kw\",IF(AND(F185=G185,H185<>I185,F185=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F185<>G185,\"2016 - kw\",IF(H185<>I185,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D183 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F188=G188,H188=I188,F188=\"A\"),\"2015-kwh\",IF(AND(F188=G188,H188<>I188,F188=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F188<>G188,\"2016 - kwh\",IF(H188<>I188,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 53",null,"kWh"]
[{"$f":"IF(AND(F188=G188,H188=I188,F188=\"A\"),\"2015-kw\",IF(AND(F188=G188,H188<>I188,F188=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F188<>G188,\"2016 - kw\",IF(H188<>I188,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D186 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F191=G191,H191=I191,F191=\"A\"),\"2015-kwh\",IF(AND(F191=G191,H191<>I191,F191=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F191<>G191,\"2016 - kwh\",IF(H191<>I191,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 54",null,"kWh"]
[{"$f":"IF(AND(F191=G191,H191=I191,F191=\"A\"),\"2015-kw\",IF(AND(F191=G191,H191<>I191,F191=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F191<>G191,\"2016 - kw\",IF(H191<>I191,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D189 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F194=G194,H194=I194,F194=\"A\"),\"2015-kwh\",IF(AND(F194=G194,H194<>I194,F194=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F194<>G194,\"2016 - kwh\",IF(H194<>I194,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 55",null,"kWh"]
[{"$f":"IF(AND(F194=G194,H194=I194,F194=\"A\"),\"2015-kw\",IF(AND(F194=G194,H194<>I194,F194=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F194<>G194,\"2016 - kw\",IF(H194<>I194,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D192 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F197=G197,H197=I197,F197=\"A\"),\"2015-kwh\",IF(AND(F197=G197,H197<>I197,F197=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F197<>G197,\"2016 - kwh\",IF(H197<>I197,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 56",null,"kWh"]
[{"$f":"IF(AND(F197=G197,H197=I197,F197=\"A\"),\"2015-kw\",IF(AND(F197=G197,H197<>I197,F197=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F197<>G197,\"2016 - kw\",IF(H197<>I197,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D195 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F200=G200,H200=I200,F200=\"A\"),\"2015-kwh\",IF(AND(F200=G200,H200<>I200,F200=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F200<>G200,\"2016 - kwh\",IF(H200<>I200,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 57",null,"kWh"]
[{"$f":"IF(AND(F200=G200,H200=I200,F200=\"A\"),\"2015-kw\",IF(AND(F200=G200,H200<>I200,F200=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F200<>G200,\"2016 - kw\",IF(H200<>I200,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D198 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F203=G203,H203=I203,F203=\"A\"),\"2015-kwh\",IF(AND(F203=G203,H203<>I203,F203=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F203<>G203,\"2016 - kwh\",IF(H203<>I203,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 58",null,"kWh"]
[{"$f":"IF(AND(F203=G203,H203=I203,F203=\"A\"),\"2015-kw\",IF(AND(F203=G203,H203<>I203,F203=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F203<>G203,\"2016 - kw\",IF(H203<>I203,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D201 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F206=G206,H206=I206,F206=\"A\"),\"2015-kwh\",IF(AND(F206=G206,H206<>I206,F206=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F206<>G206,\"2016 - kwh\",IF(H206<>I206,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 59",null,"kWh"]
[{"$f":"IF(AND(F206=G206,H206=I206,F206=\"A\"),\"2015-kw\",IF(AND(F206=G206,H206<>I206,F206=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F206<>G206,\"2016 - kw\",IF(H206<>I206,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D204 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F209=G209,H209=I209,F209=\"A\"),\"2015-kwh\",IF(AND(F209=G209,H209<>I209,F209=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F209<>G209,\"2016 - kwh\",IF(H209<>I209,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 60",null,"kWh"]
[{"$f":"IF(AND(F209=G209,H209=I209,F209=\"A\"),\"2015-kw\",IF(AND(F209=G209,H209<>I209,F209=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F209<>G209,\"2016 - kw\",IF(H209<>I209,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D207 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F212=G212,H212=I212,F212=\"A\"),\"2015-kwh\",IF(AND(F212=G212,H212<>I212,F212=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F212<>G212,\"2016 - kwh\",IF(H212<>I212,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 61",null,"kWh"]
[{"$f":"IF(AND(F212=G212,H212=I212,F212=\"A\"),\"2015-kw\",IF(AND(F212=G212,H212<>I212,F212=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F212<>G212,\"2016 - kw\",IF(H212<>I212,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D210 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F215=G215,H215=I215,F215=\"A\"),\"2015-kwh\",IF(AND(F215=G215,H215<>I215,F215=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F215<>G215,\"2016 - kwh\",IF(H215<>I215,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 62",null,"kWh"]
[{"$f":"IF(AND(F215=G215,H215=I215,F215=\"A\"),\"2015-kw\",IF(AND(F215=G215,H215<>I215,F215=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F215<>G215,\"2016 - kw\",IF(H215<>I215,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D213 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F218=G218,H218=I218,F218=\"A\"),\"2015-kwh\",IF(AND(F218=G218,H218<>I218,F218=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F218<>G218,\"2016 - kwh\",IF(H218<>I218,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 63",null,"kWh"]
[{"$f":"IF(AND(F218=G218,H218=I218,F218=\"A\"),\"2015-kw\",IF(AND(F218=G218,H218<>I218,F218=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F218<>G218,\"2016 - kw\",IF(H218<>I218,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D216 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F221=G221,H221=I221,F221=\"A\"),\"2015-kwh\",IF(AND(F221=G221,H221<>I221,F221=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F221<>G221,\"2016 - kwh\",IF(H221<>I221,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 64",null,"kWh"]
[{"$f":"IF(AND(F221=G221,H221=I221,F221=\"A\"),\"2015-kw\",IF(AND(F221=G221,H221<>I221,F221=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F221<>G221,\"2016 - kw\",IF(H221<>I221,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D219 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F224=G224,H224=I224,F224=\"A\"),\"2015-kwh\",IF(AND(F224=G224,H224<>I224,F224=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F224<>G224,\"2016 - kwh\",IF(H224<>I224,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 65",null,"kWh"]
[{"$f":"IF(AND(F224=G224,H224=I224,F224=\"A\"),\"2015-kw\",IF(AND(F224=G224,H224<>I224,F224=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F224<>G224,\"2016 - kw\",IF(H224<>I224,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D222 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F227=G227,H227=I227,F227=\"A\"),\"2015-kwh\",IF(AND(F227=G227,H227<>I227,F227=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F227<>G227,\"2016 - kwh\",IF(H227<>I227,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 66",null,"kWh"]
[{"$f":"IF(AND(F227=G227,H227=I227,F227=\"A\"),\"2015-kw\",IF(AND(F227=G227,H227<>I227,F227=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F227<>G227,\"2016 - kw\",IF(H227<>I227,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D225 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F230=G230,H230=I230,F230=\"A\"),\"2015-kwh\",IF(AND(F230=G230,H230<>I230,F230=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F230<>G230,\"2016 - kwh\",IF(H230<>I230,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 67",null,"kWh"]
[{"$f":"IF(AND(F230=G230,H230=I230,F230=\"A\"),\"2015-kw\",IF(AND(F230=G230,H230<>I230,F230=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F230<>G230,\"2016 - kw\",IF(H230<>I230,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D228 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F233=G233,H233=I233,F233=\"A\"),\"2015-kwh\",IF(AND(F233=G233,H233<>I233,F233=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F233<>G233,\"2016 - kwh\",IF(H233<>I233,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 68",null,"kWh"]
[{"$f":"IF(AND(F233=G233,H233=I233,F233=\"A\"),\"2015-kw\",IF(AND(F233=G233,H233<>I233,F233=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F233<>G233,\"2016 - kw\",IF(H233<>I233,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D231 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F236=G236,H236=I236,F236=\"A\"),\"2015-kwh\",IF(AND(F236=G236,H236<>I236,F236=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F236<>G236,\"2016 - kwh\",IF(H236<>I236,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 69",null,"kWh"]
[{"$f":"IF(AND(F236=G236,H236=I236,F236=\"A\"),\"2015-kw\",IF(AND(F236=G236,H236<>I236,F236=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F236<>G236,\"2016 - kw\",IF(H236<>I236,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D234 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F239=G239,H239=I239,F239=\"A\"),\"2015-kwh\",IF(AND(F239=G239,H239<>I239,F239=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F239<>G239,\"2016 - kwh\",IF(H239<>I239,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 70",null,"kWh"]
[{"$f":"IF(AND(F239=G239,H239=I239,F239=\"A\"),\"2015-kw\",IF(AND(F239=G239,H239<>I239,F239=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F239<>G239,\"2016 - kw\",IF(H239<>I239,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D237 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F242=G242,H242=I242,F242=\"A\"),\"2015-kwh\",IF(AND(F242=G242,H242<>I242,F242=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F242<>G242,\"2016 - kwh\",IF(H242<>I242,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 71",null,"kWh"]
[{"$f":"IF(AND(F242=G242,H242=I242,F242=\"A\"),\"2015-kw\",IF(AND(F242=G242,H242<>I242,F242=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F242<>G242,\"2016 - kw\",IF(H242<>I242,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D240 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F245=G245,H245=I245,F245=\"A\"),\"2015-kwh\",IF(AND(F245=G245,H245<>I245,F245=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F245<>G245,\"2016 - kwh\",IF(H245<>I245,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 72",null,"kWh"]
[{"$f":"IF(AND(F245=G245,H245=I245,F245=\"A\"),\"2015-kw\",IF(AND(F245=G245,H245<>I245,F245=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F245<>G245,\"2016 - kw\",IF(H245<>I245,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D243 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F248=G248,H248=I248,F248=\"A\"),\"2015-kwh\",IF(AND(F248=G248,H248<>I248,F248=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F248<>G248,\"2016 - kwh\",IF(H248<>I248,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 73",null,"kWh"]
[{"$f":"IF(AND(F248=G248,H248=I248,F248=\"A\"),\"2015-kw\",IF(AND(F248=G248,H248<>I248,F248=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F248<>G248,\"2016 - kw\",IF(H248<>I248,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D246 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F251=G251,H251=I251,F251=\"A\"),\"2015-kwh\",IF(AND(F251=G251,H251<>I251,F251=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F251<>G251,\"2016 - kwh\",IF(H251<>I251,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 74",null,"kWh"]
[{"$f":"IF(AND(F251=G251,H251=I251,F251=\"A\"),\"2015-kw\",IF(AND(F251=G251,H251<>I251,F251=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F251<>G251,\"2016 - kw\",IF(H251<>I251,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D249 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F254=G254,H254=I254,F254=\"A\"),\"2015-kwh\",IF(AND(F254=G254,H254<>I254,F254=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F254<>G254,\"2016 - kwh\",IF(H254<>I254,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 75",null,"kWh"]
[{"$f":"IF(AND(F254=G254,H254=I254,F254=\"A\"),\"2015-kw\",IF(AND(F254=G254,H254<>I254,F254=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F254<>G254,\"2016 - kw\",IF(H254<>I254,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D252 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F257=G257,H257=I257,F257=\"A\"),\"2015-kwh\",IF(AND(F257=G257,H257<>I257,F257=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F257<>G257,\"2016 - kwh\",IF(H257<>I257,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 76",null,"kWh"]
[{"$f":"IF(AND(F257=G257,H257=I257,F257=\"A\"),\"2015-kw\",IF(AND(F257=G257,H257<>I257,F257=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F257<>G257,\"2016 - kw\",IF(H257<>I257,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D255 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F260=G260,H260=I260,F260=\"A\"),\"2015-kwh\",IF(AND(F260=G260,H260<>I260,F260=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F260<>G260,\"2016 - kwh\",IF(H260<>I260,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 77",null,"kWh"]
[{"$f":"IF(AND(F260=G260,H260=I260,F260=\"A\"),\"2015-kw\",IF(AND(F260=G260,H260<>I260,F260=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F260<>G260,\"2016 - kw\",IF(H260<>I260,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D258 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F263=G263,H263=I263,F263=\"A\"),\"2015-kwh\",IF(AND(F263=G263,H263<>I263,F263=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F263<>G263,\"2016 - kwh\",IF(H263<>I263,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 78",null,"kWh"]
[{"$f":"IF(AND(F263=G263,H263=I263,F263=\"A\"),\"2015-kw\",IF(AND(F263=G263,H263<>I263,F263=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F263<>G263,\"2016 - kw\",IF(H263<>I263,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D261 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F266=G266,H266=I266,F266=\"A\"),\"2015-kwh\",IF(AND(F266=G266,H266<>I266,F266=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F266<>G266,\"2016 - kwh\",IF(H266<>I266,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 79",null,"kWh"]
[{"$f":"IF(AND(F266=G266,H266=I266,F266=\"A\"),\"2015-kw\",IF(AND(F266=G266,H266<>I266,F266=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F266<>G266,\"2016 - kw\",IF(H266<>I266,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D264 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F269=G269,H269=I269,F269=\"A\"),\"2015-kwh\",IF(AND(F269=G269,H269<>I269,F269=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F269<>G269,\"2016 - kwh\",IF(H269<>I269,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 80",null,"kWh"]
[{"$f":"IF(AND(F269=G269,H269=I269,F269=\"A\"),\"2015-kw\",IF(AND(F269=G269,H269<>I269,F269=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F269<>G269,\"2016 - kw\",IF(H269<>I269,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D267 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F272=G272,H272=I272,F272=\"A\"),\"2015-kwh\",IF(AND(F272=G272,H272<>I272,F272=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F272<>G272,\"2016 - kwh\",IF(H272<>I272,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 81",null,"kWh"]
[{"$f":"IF(AND(F272=G272,H272=I272,F272=\"A\"),\"2015-kw\",IF(AND(F272=G272,H272<>I272,F272=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F272<>G272,\"2016 - kw\",IF(H272<>I272,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D270 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F275=G275,H275=I275,F275=\"A\"),\"2015-kwh\",IF(AND(F275=G275,H275<>I275,F275=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F275<>G275,\"2016 - kwh\",IF(H275<>I275,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 82",null,"kWh"]
[{"$f":"IF(AND(F275=G275,H275=I275,F275=\"A\"),\"2015-kw\",IF(AND(F275=G275,H275<>I275,F275=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F275<>G275,\"2016 - kw\",IF(H275<>I275,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D273 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F278=G278,H278=I278,F278=\"A\"),\"2015-kwh\",IF(AND(F278=G278,H278<>I278,F278=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F278<>G278,\"2016 - kwh\",IF(H278<>I278,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 83",null,"kWh"]
[{"$f":"IF(AND(F278=G278,H278=I278,F278=\"A\"),\"2015-kw\",IF(AND(F278=G278,H278<>I278,F278=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F278<>G278,\"2016 - kw\",IF(H278<>I278,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D276 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F281=G281,H281=I281,F281=\"A\"),\"2015-kwh\",IF(AND(F281=G281,H281<>I281,F281=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F281<>G281,\"2016 - kwh\",IF(H281<>I281,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 84",null,"kWh"]
[{"$f":"IF(AND(F281=G281,H281=I281,F281=\"A\"),\"2015-kw\",IF(AND(F281=G281,H281<>I281,F281=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F281<>G281,\"2016 - kw\",IF(H281<>I281,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D279 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F284=G284,H284=I284,F284=\"A\"),\"2015-kwh\",IF(AND(F284=G284,H284<>I284,F284=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F284<>G284,\"2016 - kwh\",IF(H284<>I284,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 85",null,"kWh"]
[{"$f":"IF(AND(F284=G284,H284=I284,F284=\"A\"),\"2015-kw\",IF(AND(F284=G284,H284<>I284,F284=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F284<>G284,\"2016 - kw\",IF(H284<>I284,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D282 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F287=G287,H287=I287,F287=\"A\"),\"2015-kwh\",IF(AND(F287=G287,H287<>I287,F287=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F287<>G287,\"2016 - kwh\",IF(H287<>I287,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 86",null,"kWh"]
[{"$f":"IF(AND(F287=G287,H287=I287,F287=\"A\"),\"2015-kw\",IF(AND(F287=G287,H287<>I287,F287=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F287<>G287,\"2016 - kw\",IF(H287<>I287,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D285 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F290=G290,H290=I290,F290=\"A\"),\"2015-kwh\",IF(AND(F290=G290,H290<>I290,F290=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F290<>G290,\"2016 - kwh\",IF(H290<>I290,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 87",null,"kWh"]
[{"$f":"IF(AND(F290=G290,H290=I290,F290=\"A\"),\"2015-kw\",IF(AND(F290=G290,H290<>I290,F290=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F290<>G290,\"2016 - kw\",IF(H290<>I290,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D288 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F293=G293,H293=I293,F293=\"A\"),\"2015-kwh\",IF(AND(F293=G293,H293<>I293,F293=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F293<>G293,\"2016 - kwh\",IF(H293<>I293,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 88",null,"kWh"]
[{"$f":"IF(AND(F293=G293,H293=I293,F293=\"A\"),\"2015-kw\",IF(AND(F293=G293,H293<>I293,F293=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F293<>G293,\"2016 - kw\",IF(H293<>I293,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D291 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F296=G296,H296=I296,F296=\"A\"),\"2015-kwh\",IF(AND(F296=G296,H296<>I296,F296=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F296<>G296,\"2016 - kwh\",IF(H296<>I296,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 89",null,"kWh"]
[{"$f":"IF(AND(F296=G296,H296=I296,F296=\"A\"),\"2015-kw\",IF(AND(F296=G296,H296<>I296,F296=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F296<>G296,\"2016 - kw\",IF(H296<>I296,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D294 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F299=G299,H299=I299,F299=\"A\"),\"2015-kwh\",IF(AND(F299=G299,H299<>I299,F299=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F299<>G299,\"2016 - kwh\",IF(H299<>I299,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 90",null,"kWh"]
[{"$f":"IF(AND(F299=G299,H299=I299,F299=\"A\"),\"2015-kw\",IF(AND(F299=G299,H299<>I299,F299=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F299<>G299,\"2016 - kw\",IF(H299<>I299,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D297 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F302=G302,H302=I302,F302=\"A\"),\"2015-kwh\",IF(AND(F302=G302,H302<>I302,F302=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F302<>G302,\"2016 - kwh\",IF(H302<>I302,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 91",null,"kWh"]
[{"$f":"IF(AND(F302=G302,H302=I302,F302=\"A\"),\"2015-kw\",IF(AND(F302=G302,H302<>I302,F302=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F302<>G302,\"2016 - kw\",IF(H302<>I302,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D300 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F305=G305,H305=I305,F305=\"A\"),\"2015-kwh\",IF(AND(F305=G305,H305<>I305,F305=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F305<>G305,\"2016 - kwh\",IF(H305<>I305,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 92",null,"kWh"]
[{"$f":"IF(AND(F305=G305,H305=I305,F305=\"A\"),\"2015-kw\",IF(AND(F305=G305,H305<>I305,F305=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F305<>G305,\"2016 - kw\",IF(H305<>I305,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D303 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F308=G308,H308=I308,F308=\"A\"),\"2015-kwh\",IF(AND(F308=G308,H308<>I308,F308=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F308<>G308,\"2016 - kwh\",IF(H308<>I308,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 93",null,"kWh"]
[{"$f":"IF(AND(F308=G308,H308=I308,F308=\"A\"),\"2015-kw\",IF(AND(F308=G308,H308<>I308,F308=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F308<>G308,\"2016 - kw\",IF(H308<>I308,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D306 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F311=G311,H311=I311,F311=\"A\"),\"2015-kwh\",IF(AND(F311=G311,H311<>I311,F311=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F311<>G311,\"2016 - kwh\",IF(H311<>I311,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 94",null,"kWh"]
[{"$f":"IF(AND(F311=G311,H311=I311,F311=\"A\"),\"2015-kw\",IF(AND(F311=G311,H311<>I311,F311=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F311<>G311,\"2016 - kw\",IF(H311<>I311,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D309 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F314=G314,H314=I314,F314=\"A\"),\"2015-kwh\",IF(AND(F314=G314,H314<>I314,F314=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F314<>G314,\"2016 - kwh\",IF(H314<>I314,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 95",null,"kWh"]
[{"$f":"IF(AND(F314=G314,H314=I314,F314=\"A\"),\"2015-kw\",IF(AND(F314=G314,H314<>I314,F314=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F314<>G314,\"2016 - kw\",IF(H314<>I314,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D312 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F317=G317,H317=I317,F317=\"A\"),\"2015-kwh\",IF(AND(F317=G317,H317<>I317,F317=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F317<>G317,\"2016 - kwh\",IF(H317<>I317,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 96",null,"kWh"]
[{"$f":"IF(AND(F317=G317,H317=I317,F317=\"A\"),\"2015-kw\",IF(AND(F317=G317,H317<>I317,F317=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F317<>G317,\"2016 - kw\",IF(H317<>I317,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D315 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F320=G320,H320=I320,F320=\"A\"),\"2015-kwh\",IF(AND(F320=G320,H320<>I320,F320=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F320<>G320,\"2016 - kwh\",IF(H320<>I320,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 97",null,"kWh"]
[{"$f":"IF(AND(F320=G320,H320=I320,F320=\"A\"),\"2015-kw\",IF(AND(F320=G320,H320<>I320,F320=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F320<>G320,\"2016 - kw\",IF(H320<>I320,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D318 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F323=G323,H323=I323,F323=\"A\"),\"2015-kwh\",IF(AND(F323=G323,H323<>I323,F323=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F323<>G323,\"2016 - kwh\",IF(H323<>I323,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 98",null,"kWh"]
[{"$f":"IF(AND(F323=G323,H323=I323,F323=\"A\"),\"2015-kw\",IF(AND(F323=G323,H323<>I323,F323=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F323<>G323,\"2016 - kw\",IF(H323<>I323,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D321 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F326=G326,H326=I326,F326=\"A\"),\"2015-kwh\",IF(AND(F326=G326,H326<>I326,F326=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F326<>G326,\"2016 - kwh\",IF(H326<>I326,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 99",null,"kWh"]
[{"$f":"IF(AND(F326=G326,H326=I326,F326=\"A\"),\"2015-kw\",IF(AND(F326=G326,H326<>I326,F326=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F326<>G326,\"2016 - kw\",IF(H326<>I326,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D324 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F329=G329,H329=I329,F329=\"A\"),\"2015-kwh\",IF(AND(F329=G329,H329<>I329,F329=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F329<>G329,\"2016 - kwh\",IF(H329<>I329,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 100",null,"kWh"]
[{"$f":"IF(AND(F329=G329,H329=I329,F329=\"A\"),\"2015-kw\",IF(AND(F329=G329,H329<>I329,F329=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F329<>G329,\"2016 - kw\",IF(H329<>I329,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D327 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F332=G332,H332=I332,F332=\"A\"),\"2015-kwh\",IF(AND(F332=G332,H332<>I332,F332=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F332<>G332,\"2016 - kwh\",IF(H332<>I332,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 101",null,"kWh"]
[{"$f":"IF(AND(F332=G332,H332=I332,F332=\"A\"),\"2015-kw\",IF(AND(F332=G332,H332<>I332,F332=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F332<>G332,\"2016 - kw\",IF(H332<>I332,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D330 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F335=G335,H335=I335,F335=\"A\"),\"2015-kwh\",IF(AND(F335=G335,H335<>I335,F335=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F335<>G335,\"2016 - kwh\",IF(H335<>I335,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 102",null,"kWh"]
[{"$f":"IF(AND(F335=G335,H335=I335,F335=\"A\"),\"2015-kw\",IF(AND(F335=G335,H335<>I335,F335=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F335<>G335,\"2016 - kw\",IF(H335<>I335,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D333 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F338=G338,H338=I338,F338=\"A\"),\"2015-kwh\",IF(AND(F338=G338,H338<>I338,F338=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F338<>G338,\"2016 - kwh\",IF(H338<>I338,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 103",null,"kWh"]
[{"$f":"IF(AND(F338=G338,H338=I338,F338=\"A\"),\"2015-kw\",IF(AND(F338=G338,H338<>I338,F338=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F338<>G338,\"2016 - kw\",IF(H338<>I338,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D336 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F341=G341,H341=I341,F341=\"A\"),\"2015-kwh\",IF(AND(F341=G341,H341<>I341,F341=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F341<>G341,\"2016 - kwh\",IF(H341<>I341,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 104",null,"kWh"]
[{"$f":"IF(AND(F341=G341,H341=I341,F341=\"A\"),\"2015-kw\",IF(AND(F341=G341,H341<>I341,F341=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F341<>G341,\"2016 - kw\",IF(H341<>I341,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D339 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F344=G344,H344=I344,F344=\"A\"),\"2015-kwh\",IF(AND(F344=G344,H344<>I344,F344=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F344<>G344,\"2016 - kwh\",IF(H344<>I344,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 105",null,"kWh"]
[{"$f":"IF(AND(F344=G344,H344=I344,F344=\"A\"),\"2015-kw\",IF(AND(F344=G344,H344<>I344,F344=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F344<>G344,\"2016 - kw\",IF(H344<>I344,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D342 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F347=G347,H347=I347,F347=\"A\"),\"2015-kwh\",IF(AND(F347=G347,H347<>I347,F347=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F347<>G347,\"2016 - kwh\",IF(H347<>I347,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 106",null,"kWh"]
[{"$f":"IF(AND(F347=G347,H347=I347,F347=\"A\"),\"2015-kw\",IF(AND(F347=G347,H347<>I347,F347=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F347<>G347,\"2016 - kw\",IF(H347<>I347,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D345 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F350=G350,H350=I350,F350=\"A\"),\"2015-kwh\",IF(AND(F350=G350,H350<>I350,F350=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F350<>G350,\"2016 - kwh\",IF(H350<>I350,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 107",null,"kWh"]
[{"$f":"IF(AND(F350=G350,H350=I350,F350=\"A\"),\"2015-kw\",IF(AND(F350=G350,H350<>I350,F350=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F350<>G350,\"2016 - kw\",IF(H350<>I350,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D348 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F353=G353,H353=I353,F353=\"A\"),\"2015-kwh\",IF(AND(F353=G353,H353<>I353,F353=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F353<>G353,\"2016 - kwh\",IF(H353<>I353,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 108",null,"kWh"]
[{"$f":"IF(AND(F353=G353,H353=I353,F353=\"A\"),\"2015-kw\",IF(AND(F353=G353,H353<>I353,F353=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F353<>G353,\"2016 - kw\",IF(H353<>I353,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D351 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F356=G356,H356=I356,F356=\"A\"),\"2015-kwh\",IF(AND(F356=G356,H356<>I356,F356=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F356<>G356,\"2016 - kwh\",IF(H356<>I356,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 109",null,"kWh"]
[{"$f":"IF(AND(F356=G356,H356=I356,F356=\"A\"),\"2015-kw\",IF(AND(F356=G356,H356<>I356,F356=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F356<>G356,\"2016 - kw\",IF(H356<>I356,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D354 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F359=G359,H359=I359,F359=\"A\"),\"2015-kwh\",IF(AND(F359=G359,H359<>I359,F359=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F359<>G359,\"2016 - kwh\",IF(H359<>I359,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 110",null,"kWh"]
[{"$f":"IF(AND(F359=G359,H359=I359,F359=\"A\"),\"2015-kw\",IF(AND(F359=G359,H359<>I359,F359=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F359<>G359,\"2016 - kw\",IF(H359<>I359,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D357 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F362=G362,H362=I362,F362=\"A\"),\"2015-kwh\",IF(AND(F362=G362,H362<>I362,F362=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F362<>G362,\"2016 - kwh\",IF(H362<>I362,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 111",null,"kWh"]
[{"$f":"IF(AND(F362=G362,H362=I362,F362=\"A\"),\"2015-kw\",IF(AND(F362=G362,H362<>I362,F362=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F362<>G362,\"2016 - kw\",IF(H362<>I362,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D360 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F365=G365,H365=I365,F365=\"A\"),\"2015-kwh\",IF(AND(F365=G365,H365<>I365,F365=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F365<>G365,\"2016 - kwh\",IF(H365<>I365,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 112",null,"kWh"]
[{"$f":"IF(AND(F365=G365,H365=I365,F365=\"A\"),\"2015-kw\",IF(AND(F365=G365,H365<>I365,F365=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F365<>G365,\"2016 - kw\",IF(H365<>I365,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D363 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F368=G368,H368=I368,F368=\"A\"),\"2015-kwh\",IF(AND(F368=G368,H368<>I368,F368=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F368<>G368,\"2016 - kwh\",IF(H368<>I368,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 113",null,"kWh"]
[{"$f":"IF(AND(F368=G368,H368=I368,F368=\"A\"),\"2015-kw\",IF(AND(F368=G368,H368<>I368,F368=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F368<>G368,\"2016 - kw\",IF(H368<>I368,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D366 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F371=G371,H371=I371,F371=\"A\"),\"2015-kwh\",IF(AND(F371=G371,H371<>I371,F371=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F371<>G371,\"2016 - kwh\",IF(H371<>I371,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 114",null,"kWh"]
[{"$f":"IF(AND(F371=G371,H371=I371,F371=\"A\"),\"2015-kw\",IF(AND(F371=G371,H371<>I371,F371=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F371<>G371,\"2016 - kw\",IF(H371<>I371,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D369 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F374=G374,H374=I374,F374=\"A\"),\"2015-kwh\",IF(AND(F374=G374,H374<>I374,F374=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F374<>G374,\"2016 - kwh\",IF(H374<>I374,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 115",null,"kWh"]
[{"$f":"IF(AND(F374=G374,H374=I374,F374=\"A\"),\"2015-kw\",IF(AND(F374=G374,H374<>I374,F374=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F374<>G374,\"2016 - kw\",IF(H374<>I374,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D372 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F377=G377,H377=I377,F377=\"A\"),\"2015-kwh\",IF(AND(F377=G377,H377<>I377,F377=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F377<>G377,\"2016 - kwh\",IF(H377<>I377,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 116",null,"kWh"]
[{"$f":"IF(AND(F377=G377,H377=I377,F377=\"A\"),\"2015-kw\",IF(AND(F377=G377,H377<>I377,F377=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F377<>G377,\"2016 - kw\",IF(H377<>I377,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D375 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F380=G380,H380=I380,F380=\"A\"),\"2015-kwh\",IF(AND(F380=G380,H380<>I380,F380=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F380<>G380,\"2016 - kwh\",IF(H380<>I380,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 117",null,"kWh"]
[{"$f":"IF(AND(F380=G380,H380=I380,F380=\"A\"),\"2015-kw\",IF(AND(F380=G380,H380<>I380,F380=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F380<>G380,\"2016 - kw\",IF(H380<>I380,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D378 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F383=G383,H383=I383,F383=\"A\"),\"2015-kwh\",IF(AND(F383=G383,H383<>I383,F383=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F383<>G383,\"2016 - kwh\",IF(H383<>I383,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 118",null,"kWh"]
[{"$f":"IF(AND(F383=G383,H383=I383,F383=\"A\"),\"2015-kw\",IF(AND(F383=G383,H383<>I383,F383=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F383<>G383,\"2016 - kw\",IF(H383<>I383,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D381 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F386=G386,H386=I386,F386=\"A\"),\"2015-kwh\",IF(AND(F386=G386,H386<>I386,F386=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F386<>G386,\"2016 - kwh\",IF(H386<>I386,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 119",null,"kWh"]
[{"$f":"IF(AND(F386=G386,H386=I386,F386=\"A\"),\"2015-kw\",IF(AND(F386=G386,H386<>I386,F386=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F386<>G386,\"2016 - kw\",IF(H386<>I386,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D384 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F389=G389,H389=I389,F389=\"A\"),\"2015-kwh\",IF(AND(F389=G389,H389<>I389,F389=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F389<>G389,\"2016 - kwh\",IF(H389<>I389,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 120",null,"kWh"]
[{"$f":"IF(AND(F389=G389,H389=I389,F389=\"A\"),\"2015-kw\",IF(AND(F389=G389,H389<>I389,F389=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F389<>G389,\"2016 - kw\",IF(H389<>I389,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D387 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F392=G392,H392=I392,F392=\"A\"),\"2015-kwh\",IF(AND(F392=G392,H392<>I392,F392=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F392<>G392,\"2016 - kwh\",IF(H392<>I392,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 121",null,"kWh"]
[{"$f":"IF(AND(F392=G392,H392=I392,F392=\"A\"),\"2015-kw\",IF(AND(F392=G392,H392<>I392,F392=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F392<>G392,\"2016 - kw\",IF(H392<>I392,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D390 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F395=G395,H395=I395,F395=\"A\"),\"2015-kwh\",IF(AND(F395=G395,H395<>I395,F395=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F395<>G395,\"2016 - kwh\",IF(H395<>I395,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 122",null,"kWh"]
[{"$f":"IF(AND(F395=G395,H395=I395,F395=\"A\"),\"2015-kw\",IF(AND(F395=G395,H395<>I395,F395=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F395<>G395,\"2016 - kw\",IF(H395<>I395,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D393 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F398=G398,H398=I398,F398=\"A\"),\"2015-kwh\",IF(AND(F398=G398,H398<>I398,F398=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F398<>G398,\"2016 - kwh\",IF(H398<>I398,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 123",null,"kWh"]
[{"$f":"IF(AND(F398=G398,H398=I398,F398=\"A\"),\"2015-kw\",IF(AND(F398=G398,H398<>I398,F398=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F398<>G398,\"2016 - kw\",IF(H398<>I398,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D396 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F401=G401,H401=I401,F401=\"A\"),\"2015-kwh\",IF(AND(F401=G401,H401<>I401,F401=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F401<>G401,\"2016 - kwh\",IF(H401<>I401,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 124",null,"kWh"]
[{"$f":"IF(AND(F401=G401,H401=I401,F401=\"A\"),\"2015-kw\",IF(AND(F401=G401,H401<>I401,F401=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F401<>G401,\"2016 - kw\",IF(H401<>I401,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D399 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F404=G404,H404=I404,F404=\"A\"),\"2015-kwh\",IF(AND(F404=G404,H404<>I404,F404=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F404<>G404,\"2016 - kwh\",IF(H404<>I404,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 125",null,"kWh"]
[{"$f":"IF(AND(F404=G404,H404=I404,F404=\"A\"),\"2015-kw\",IF(AND(F404=G404,H404<>I404,F404=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F404<>G404,\"2016 - kw\",IF(H404<>I404,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D402 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F407=G407,H407=I407,F407=\"A\"),\"2015-kwh\",IF(AND(F407=G407,H407<>I407,F407=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F407<>G407,\"2016 - kwh\",IF(H407<>I407,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 126",null,"kWh"]
[{"$f":"IF(AND(F407=G407,H407=I407,F407=\"A\"),\"2015-kw\",IF(AND(F407=G407,H407<>I407,F407=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F407<>G407,\"2016 - kw\",IF(H407<>I407,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D405 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F410=G410,H410=I410,F410=\"A\"),\"2015-kwh\",IF(AND(F410=G410,H410<>I410,F410=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F410<>G410,\"2016 - kwh\",IF(H410<>I410,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 127",null,"kWh"]
[{"$f":"IF(AND(F410=G410,H410=I410,F410=\"A\"),\"2015-kw\",IF(AND(F410=G410,H410<>I410,F410=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F410<>G410,\"2016 - kw\",IF(H410<>I410,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D408 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F413=G413,H413=I413,F413=\"A\"),\"2015-kwh\",IF(AND(F413=G413,H413<>I413,F413=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F413<>G413,\"2016 - kwh\",IF(H413<>I413,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 128",null,"kWh"]
[{"$f":"IF(AND(F413=G413,H413=I413,F413=\"A\"),\"2015-kw\",IF(AND(F413=G413,H413<>I413,F413=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F413<>G413,\"2016 - kw\",IF(H413<>I413,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D411 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F416=G416,H416=I416,F416=\"A\"),\"2015-kwh\",IF(AND(F416=G416,H416<>I416,F416=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F416<>G416,\"2016 - kwh\",IF(H416<>I416,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 129",null,"kWh"]
[{"$f":"IF(AND(F416=G416,H416=I416,F416=\"A\"),\"2015-kw\",IF(AND(F416=G416,H416<>I416,F416=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F416<>G416,\"2016 - kw\",IF(H416<>I416,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D414 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F419=G419,H419=I419,F419=\"A\"),\"2015-kwh\",IF(AND(F419=G419,H419<>I419,F419=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F419<>G419,\"2016 - kwh\",IF(H419<>I419,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 130",null,"kWh"]
[{"$f":"IF(AND(F419=G419,H419=I419,F419=\"A\"),\"2015-kw\",IF(AND(F419=G419,H419<>I419,F419=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F419<>G419,\"2016 - kw\",IF(H419<>I419,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D417 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F422=G422,H422=I422,F422=\"A\"),\"2015-kwh\",IF(AND(F422=G422,H422<>I422,F422=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F422<>G422,\"2016 - kwh\",IF(H422<>I422,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 131",null,"kWh"]
[{"$f":"IF(AND(F422=G422,H422=I422,F422=\"A\"),\"2015-kw\",IF(AND(F422=G422,H422<>I422,F422=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F422<>G422,\"2016 - kw\",IF(H422<>I422,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D420 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F425=G425,H425=I425,F425=\"A\"),\"2015-kwh\",IF(AND(F425=G425,H425<>I425,F425=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F425<>G425,\"2016 - kwh\",IF(H425<>I425,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 132",null,"kWh"]
[{"$f":"IF(AND(F425=G425,H425=I425,F425=\"A\"),\"2015-kw\",IF(AND(F425=G425,H425<>I425,F425=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F425<>G425,\"2016 - kw\",IF(H425<>I425,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D423 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F428=G428,H428=I428,F428=\"A\"),\"2015-kwh\",IF(AND(F428=G428,H428<>I428,F428=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F428<>G428,\"2016 - kwh\",IF(H428<>I428,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 133",null,"kWh"]
[{"$f":"IF(AND(F428=G428,H428=I428,F428=\"A\"),\"2015-kw\",IF(AND(F428=G428,H428<>I428,F428=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F428<>G428,\"2016 - kw\",IF(H428<>I428,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D426 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F431=G431,H431=I431,F431=\"A\"),\"2015-kwh\",IF(AND(F431=G431,H431<>I431,F431=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F431<>G431,\"2016 - kwh\",IF(H431<>I431,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 134",null,"kWh"]
[{"$f":"IF(AND(F431=G431,H431=I431,F431=\"A\"),\"2015-kw\",IF(AND(F431=G431,H431<>I431,F431=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F431<>G431,\"2016 - kw\",IF(H431<>I431,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D429 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F434=G434,H434=I434,F434=\"A\"),\"2015-kwh\",IF(AND(F434=G434,H434<>I434,F434=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F434<>G434,\"2016 - kwh\",IF(H434<>I434,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 135",null,"kWh"]
[{"$f":"IF(AND(F434=G434,H434=I434,F434=\"A\"),\"2015-kw\",IF(AND(F434=G434,H434<>I434,F434=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F434<>G434,\"2016 - kw\",IF(H434<>I434,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D432 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F437=G437,H437=I437,F437=\"A\"),\"2015-kwh\",IF(AND(F437=G437,H437<>I437,F437=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F437<>G437,\"2016 - kwh\",IF(H437<>I437,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 136",null,"kWh"]
[{"$f":"IF(AND(F437=G437,H437=I437,F437=\"A\"),\"2015-kw\",IF(AND(F437=G437,H437<>I437,F437=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F437<>G437,\"2016 - kw\",IF(H437<>I437,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D435 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F440=G440,H440=I440,F440=\"A\"),\"2015-kwh\",IF(AND(F440=G440,H440<>I440,F440=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F440<>G440,\"2016 - kwh\",IF(H440<>I440,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 137",null,"kWh"]
[{"$f":"IF(AND(F440=G440,H440=I440,F440=\"A\"),\"2015-kw\",IF(AND(F440=G440,H440<>I440,F440=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F440<>G440,\"2016 - kw\",IF(H440<>I440,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D438 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F443=G443,H443=I443,F443=\"A\"),\"2015-kwh\",IF(AND(F443=G443,H443<>I443,F443=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F443<>G443,\"2016 - kwh\",IF(H443<>I443,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 138",null,"kWh"]
[{"$f":"IF(AND(F443=G443,H443=I443,F443=\"A\"),\"2015-kw\",IF(AND(F443=G443,H443<>I443,F443=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F443<>G443,\"2016 - kw\",IF(H443<>I443,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D441 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F446=G446,H446=I446,F446=\"A\"),\"2015-kwh\",IF(AND(F446=G446,H446<>I446,F446=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F446<>G446,\"2016 - kwh\",IF(H446<>I446,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 139",null,"kWh"]
[{"$f":"IF(AND(F446=G446,H446=I446,F446=\"A\"),\"2015-kw\",IF(AND(F446=G446,H446<>I446,F446=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F446<>G446,\"2016 - kw\",IF(H446<>I446,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D444 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F449=G449,H449=I449,F449=\"A\"),\"2015-kwh\",IF(AND(F449=G449,H449<>I449,F449=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F449<>G449,\"2016 - kwh\",IF(H449<>I449,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 140",null,"kWh"]
[{"$f":"IF(AND(F449=G449,H449=I449,F449=\"A\"),\"2015-kw\",IF(AND(F449=G449,H449<>I449,F449=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F449<>G449,\"2016 - kw\",IF(H449<>I449,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D447 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F452=G452,H452=I452,F452=\"A\"),\"2015-kwh\",IF(AND(F452=G452,H452<>I452,F452=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F452<>G452,\"2016 - kwh\",IF(H452<>I452,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 141",null,"kWh"]
[{"$f":"IF(AND(F452=G452,H452=I452,F452=\"A\"),\"2015-kw\",IF(AND(F452=G452,H452<>I452,F452=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F452<>G452,\"2016 - kw\",IF(H452<>I452,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D450 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F455=G455,H455=I455,F455=\"A\"),\"2015-kwh\",IF(AND(F455=G455,H455<>I455,F455=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F455<>G455,\"2016 - kwh\",IF(H455<>I455,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 142",null,"kWh"]
[{"$f":"IF(AND(F455=G455,H455=I455,F455=\"A\"),\"2015-kw\",IF(AND(F455=G455,H455<>I455,F455=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F455<>G455,\"2016 - kw\",IF(H455<>I455,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D453 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F458=G458,H458=I458,F458=\"A\"),\"2015-kwh\",IF(AND(F458=G458,H458<>I458,F458=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F458<>G458,\"2016 - kwh\",IF(H458<>I458,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 143",null,"kWh"]
[{"$f":"IF(AND(F458=G458,H458=I458,F458=\"A\"),\"2015-kw\",IF(AND(F458=G458,H458<>I458,F458=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F458<>G458,\"2016 - kw\",IF(H458<>I458,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D456 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F461=G461,H461=I461,F461=\"A\"),\"2015-kwh\",IF(AND(F461=G461,H461<>I461,F461=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F461<>G461,\"2016 - kwh\",IF(H461<>I461,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 144",null,"kWh"]
[{"$f":"IF(AND(F461=G461,H461=I461,F461=\"A\"),\"2015-kw\",IF(AND(F461=G461,H461<>I461,F461=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F461<>G461,\"2016 - kw\",IF(H461<>I461,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D459 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F464=G464,H464=I464,F464=\"A\"),\"2015-kwh\",IF(AND(F464=G464,H464<>I464,F464=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F464<>G464,\"2016 - kwh\",IF(H464<>I464,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 145",null,"kWh"]
[{"$f":"IF(AND(F464=G464,H464=I464,F464=\"A\"),\"2015-kw\",IF(AND(F464=G464,H464<>I464,F464=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F464<>G464,\"2016 - kw\",IF(H464<>I464,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D462 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F467=G467,H467=I467,F467=\"A\"),\"2015-kwh\",IF(AND(F467=G467,H467<>I467,F467=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F467<>G467,\"2016 - kwh\",IF(H467<>I467,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 146",null,"kWh"]
[{"$f":"IF(AND(F467=G467,H467=I467,F467=\"A\"),\"2015-kw\",IF(AND(F467=G467,H467<>I467,F467=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F467<>G467,\"2016 - kw\",IF(H467<>I467,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D465 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F470=G470,H470=I470,F470=\"A\"),\"2015-kwh\",IF(AND(F470=G470,H470<>I470,F470=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F470<>G470,\"2016 - kwh\",IF(H470<>I470,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 147",null,"kWh"]
[{"$f":"IF(AND(F470=G470,H470=I470,F470=\"A\"),\"2015-kw\",IF(AND(F470=G470,H470<>I470,F470=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F470<>G470,\"2016 - kw\",IF(H470<>I470,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D468 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F473=G473,H473=I473,F473=\"A\"),\"2015-kwh\",IF(AND(F473=G473,H473<>I473,F473=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F473<>G473,\"2016 - kwh\",IF(H473<>I473,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 148",null,"kWh"]
[{"$f":"IF(AND(F473=G473,H473=I473,F473=\"A\"),\"2015-kw\",IF(AND(F473=G473,H473<>I473,F473=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F473<>G473,\"2016 - kw\",IF(H473<>I473,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D471 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F476=G476,H476=I476,F476=\"A\"),\"2015-kwh\",IF(AND(F476=G476,H476<>I476,F476=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F476<>G476,\"2016 - kwh\",IF(H476<>I476,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 149",null,"kWh"]
[{"$f":"IF(AND(F476=G476,H476=I476,F476=\"A\"),\"2015-kw\",IF(AND(F476=G476,H476<>I476,F476=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F476<>G476,\"2016 - kw\",IF(H476<>I476,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D474 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[{"$f":"IF(AND(F479=G479,H479=I479,F479=\"A\"),\"2015-kwh\",IF(AND(F479=G479,H479<>I479,F479=\"A\"),\"2016 - kwh\",\"N/A\"))","v":"N/A"},{"$f":"IF(F479<>G479,\"2016 - kwh\",IF(H479<>I479,\"2015-kwh\",\"N/A\"))","v":"N/A"},"Customer 150",null,"kWh"]
[{"$f":"IF(AND(F479=G479,H479=I479,F479=\"A\"),\"2015-kw\",IF(AND(F479=G479,H479<>I479,F479=\"A\"),\"2016 - kw\",\"N/A\"))","v":"N/A"},{"$f":"IF(F479<>G479,\"2016 - kw\",IF(H479<>I479,\"2015-kw\",\"N/A\"))","v":"N/A"},null,{"$f":"D477 & \"kW\"","v":"kW"},"kW"]
[null,null,null,null,"Class A/B"]
[]
[]
[]
[]
[]
[]
[]
["3b","Enter the number of customers who were Class A during the entire period since the Account 1589 GA balance accumulated (i.e. did not transition between Class A and B).",1]
[]
[]
[null,null,"Class A Customers - Billing Determinants by Customer"]
[null,null,"Customer","Rate Class",null,2016,null,2015,null,2014,null,2013,null,2012]
[null,null,"Customer A1","LARGE USE SERVICE CLASSIFICATION","kWh",107399719,null,100247112]
[null,null,null,{"$f":"D492&\"KW\"","v":"LARGE USE SERVICE CLASSIFICATIONKW"},"kW",177134,null,185866]
[null,null,"Customer A2",null,"kWh"]
[null,null,null,{"$f":"D494&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A3",null,"kWh"]
[null,null,null,{"$f":"D496&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A4",null,"kWh"]
[null,null,null,{"$f":"D498&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A5",null,"kWh"]
[null,null,null,{"$f":"D500&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A6",null,"kWh"]
[null,null,null,{"$f":"D502&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A7",null,"kWh"]
[null,null,null,{"$f":"D504&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A8",null,"kWh"]
[null,null,null,{"$f":"D506&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A9",null,"kWh"]
[null,null,null,{"$f":"D508&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A10",null,"kWh"]
[null,null,null,{"$f":"D510&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A11",null,"kWh"]
[null,null,null,{"$f":"D512&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A12",null,"kWh"]
[null,null,null,{"$f":"D514&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A13",null,"kWh"]
[null,null,null,{"$f":"D516&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A14",null,"kWh"]
[null,null,null,{"$f":"D518&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A15",null,"kWh"]
[null,null,null,{"$f":"D520&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A16",null,"kWh"]
[null,null,null,{"$f":"D522&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A17",null,"kWh"]
[null,null,null,{"$f":"D524&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A18",null,"kWh"]
[null,null,null,{"$f":"D526&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A19",null,"kWh"]
[null,null,null,{"$f":"D528&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A20",null,"kWh"]
[null,null,null,{"$f":"D530&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A21",null,"kWh"]
[null,null,null,{"$f":"D532&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A22",null,"kWh"]
[null,null,null,{"$f":"D534&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A23",null,"kWh"]
[null,null,null,{"$f":"D536&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A24",null,"kWh"]
[null,null,null,{"$f":"D538&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A25",null,"kWh"]
[null,null,null,{"$f":"D540&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A26",null,"kWh"]
[null,null,null,{"$f":"D542&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A27",null,"kWh"]
[null,null,null,{"$f":"D544&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A28",null,"kWh"]
[null,null,null,{"$f":"D546&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A29",null,"kWh"]
[null,null,null,{"$f":"D548&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A30",null,"kWh"]
[null,null,null,{"$f":"D550&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A31",null,"kWh"]
[null,null,null,{"$f":"D552&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A32",null,"kWh"]
[null,null,null,{"$f":"D554&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A33",null,"kWh"]
[null,null,null,{"$f":"D556&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A34",null,"kWh"]
[null,null,null,{"$f":"D558&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A35",null,"kWh"]
[null,null,null,{"$f":"D560&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A36",null,"kWh"]
[null,null,null,{"$f":"D562&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A37",null,"kWh"]
[null,null,null,{"$f":"D564&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A38",null,"kWh"]
[null,null,null,{"$f":"D566&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A39",null,"kWh"]
[null,null,null,{"$f":"D568&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A40",null,"kWh"]
[null,null,null,{"$f":"D570&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A41",null,"kWh"]
[null,null,null,{"$f":"D572&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A42",null,"kWh"]
[null,null,null,{"$f":"D574&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A43",null,"kWh"]
[null,null,null,{"$f":"D576&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A44",null,"kWh"]
[null,null,null,{"$f":"D578&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A45",null,"kWh"]
[null,null,null,{"$f":"D580&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A46",null,"kWh"]
[null,null,null,{"$f":"D582&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A47",null,"kWh"]
[null,null,null,{"$f":"D584&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A48",null,"kWh"]
[null,null,null,{"$f":"D586&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A49",null,"kWh"]
[null,null,null,{"$f":"D588&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A50",null,"kWh"]
[null,null,null,{"$f":"D590&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A51",null,"kWh"]
[null,null,null,{"$f":"D592&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A52",null,"kWh"]
[null,null,null,{"$f":"D594&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A53",null,"kWh"]
[null,null,null,{"$f":"D596&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A54",null,"kWh"]
[null,null,null,{"$f":"D598&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A55",null,"kWh"]
[null,null,null,{"$f":"D600&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A56",null,"kWh"]
[null,null,null,{"$f":"D602&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A57",null,"kWh"]
[null,null,null,{"$f":"D604&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A58",null,"kWh"]
[null,null,null,{"$f":"D606&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A59",null,"kWh"]
[null,null,null,{"$f":"D608&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A60",null,"kWh"]
[null,null,null,{"$f":"D610&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A61",null,"kWh"]
[null,null,null,{"$f":"D612&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A62",null,"kWh"]
[null,null,null,{"$f":"D614&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A63",null,"kWh"]
[null,null,null,{"$f":"D616&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A64",null,"kWh"]
[null,null,null,{"$f":"D618&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A65",null,"kWh"]
[null,null,null,{"$f":"D620&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A66",null,"kWh"]
[null,null,null,{"$f":"D622&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A67",null,"kWh"]
[null,null,null,{"$f":"D624&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A68",null,"kWh"]
[null,null,null,{"$f":"D626&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A69",null,"kWh"]
[null,null,null,{"$f":"D628&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A70",null,"kWh"]
[null,null,null,{"$f":"D630&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A71",null,"kWh"]
[null,null,null,{"$f":"D632&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A72",null,"kWh"]
[null,null,null,{"$f":"D634&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A73",null,"kWh"]
[null,null,null,{"$f":"D636&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A74",null,"kWh"]
[null,null,null,{"$f":"D638&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A75",null,"kWh"]
[null,null,null,{"$f":"D640&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A76",null,"kWh"]
[null,null,null,{"$f":"D642&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A77",null,"kWh"]
[null,null,null,{"$f":"D644&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A78",null,"kWh"]
[null,null,null,{"$f":"D646&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A79",null,"kWh"]
[null,null,null,{"$f":"D648&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A80",null,"kWh"]
[null,null,null,{"$f":"D650&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A81",null,"kWh"]
[null,null,null,{"$f":"D652&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A82",null,"kWh"]
[null,null,null,{"$f":"D654&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A83",null,"kWh"]
[null,null,null,{"$f":"D656&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A84",null,"kWh"]
[null,null,null,{"$f":"D658&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A85",null,"kWh"]
[null,null,null,{"$f":"D660&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A86",null,"kWh"]
[null,null,null,{"$f":"D662&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A87",null,"kWh"]
[null,null,null,{"$f":"D664&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A88",null,"kWh"]
[null,null,null,{"$f":"D666&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A89",null,"kWh"]
[null,null,null,{"$f":"D668&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A90",null,"kWh"]
[null,null,null,{"$f":"D670&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A91",null,"kWh"]
[null,null,null,{"$f":"D672&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A92",null,"kWh"]
[null,null,null,{"$f":"D674&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A93",null,"kWh"]
[null,null,null,{"$f":"D676&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A94",null,"kWh"]
[null,null,null,{"$f":"D678&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A95",null,"kWh"]
[null,null,null,{"$f":"D680&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A96",null,"kWh"]
[null,null,null,{"$f":"D682&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A97",null,"kWh"]
[null,null,null,{"$f":"D684&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A98",null,"kWh"]
[null,null,null,{"$f":"D686&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A99",null,"kWh"]
[null,null,null,{"$f":"D688&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A100",null,"kWh"]
[null,null,null,{"$f":"D690&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A101",null,"kWh"]
[null,null,null,{"$f":"D692&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A102",null,"kWh"]
[null,null,null,{"$f":"D694&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A103",null,"kWh"]
[null,null,null,{"$f":"D696&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A104",null,"kWh"]
[null,null,null,{"$f":"D698&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A105",null,"kWh"]
[null,null,null,{"$f":"D700&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A106",null,"kWh"]
[null,null,null,{"$f":"D702&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A107",null,"kWh"]
[null,null,null,{"$f":"D704&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A108",null,"kWh"]
[null,null,null,{"$f":"D706&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A109",null,"kWh"]
[null,null,null,{"$f":"D708&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A110",null,"kWh"]
[null,null,null,{"$f":"D710&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A111",null,"kWh"]
[null,null,null,{"$f":"D712&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A112",null,"kWh"]
[null,null,null,{"$f":"D714&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A113",null,"kWh"]
[null,null,null,{"$f":"D716&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A114",null,"kWh"]
[null,null,null,{"$f":"D718&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A115",null,"kWh"]
[null,null,null,{"$f":"D720&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A116",null,"kWh"]
[null,null,null,{"$f":"D722&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A117",null,"kWh"]
[null,null,null,{"$f":"D724&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A118",null,"kWh"]
[null,null,null,{"$f":"D726&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A119",null,"kWh"]
[null,null,null,{"$f":"D728&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A120",null,"kWh"]
[null,null,null,{"$f":"D730&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A121",null,"kWh"]
[null,null,null,{"$f":"D732&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A122",null,"kWh"]
[null,null,null,{"$f":"D734&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A123",null,"kWh"]
[null,null,null,{"$f":"D736&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A124",null,"kWh"]
[null,null,null,{"$f":"D738&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A125",null,"kWh"]
[null,null,null,{"$f":"D740&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A126",null,"kWh"]
[null,null,null,{"$f":"D742&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A127",null,"kWh"]
[null,null,null,{"$f":"D744&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A128",null,"kWh"]
[null,null,null,{"$f":"D746&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A129",null,"kWh"]
[null,null,null,{"$f":"D748&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A130",null,"kWh"]
[null,null,null,{"$f":"D750&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A131",null,"kWh"]
[null,null,null,{"$f":"D752&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A132",null,"kWh"]
[null,null,null,{"$f":"D754&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A133",null,"kWh"]
[null,null,null,{"$f":"D756&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A134",null,"kWh"]
[null,null,null,{"$f":"D758&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A135",null,"kWh"]
[null,null,null,{"$f":"D760&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A136",null,"kWh"]
[null,null,null,{"$f":"D762&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A137",null,"kWh"]
[null,null,null,{"$f":"D764&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A138",null,"kWh"]
[null,null,null,{"$f":"D766&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A139",null,"kWh"]
[null,null,null,{"$f":"D768&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A140",null,"kWh"]
[null,null,null,{"$f":"D770&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A141",null,"kWh"]
[null,null,null,{"$f":"D772&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A142",null,"kWh"]
[null,null,null,{"$f":"D774&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A143",null,"kWh"]
[null,null,null,{"$f":"D776&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A144",null,"kWh"]
[null,null,null,{"$f":"D778&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A145",null,"kWh"]
[null,null,null,{"$f":"D780&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A146",null,"kWh"]
[null,null,null,{"$f":"D782&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A147",null,"kWh"]
[null,null,null,{"$f":"D784&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A148",null,"kWh"]
[null,null,null,{"$f":"D786&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A149",null,"kWh"]
[null,null,null,{"$f":"D788&\"KW\"","v":"KW"},"kW"]
[null,null,"Customer A150",null,"kWh"]
[null,null,null,{"$f":"D790&\"KW\"","v":"KW"},"kW"]

{"sheet":"5.2 GA Allocation","index":7,"n_rows":184,"n_cols":11,"rows_kept":184,"cut":false,"hidden":true,"merged":[[31,2,31,7],[13,0,13,5],[15,2,15,8],[17,0,17,5],[24,0,24,2],[30,0,30,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This tab allocates the GA balance to transition customers (i.e Class A customers who were former Class B customers and Class B customers who were former Class A customers) who contributed to the current GA balance. The tables below calculates specific amounts for each transition customer. The general GA rate rider to non-RPP customers is not to be charged to the transition customers that are allocated amounts in the table below. Consistent with with prior decisions, distributors are generally expected to settle the amount through 12 equal adjustments to bills. "]
[]
["Year of the Account 1589 GA Balance Last Disposed",{"$f":"G1LD","v":2014}]
[]
["Allocation of total Non-RPP Consumption (kWh) between Current Class B and Class A/B Transition Customers"]
[null,null,"Total",2016,2015,2014,2013,2012]
["Total Class B Consumption for Years During Balance Accumulation (Non-RPP Consumption LESS WMP Consumption and Consumption for Class A customers who were Class A for partial and full year)","A",{"$f":"SUM(D20:G20)","v":0}]
["All Class B Consumption (i.e. full year or partial year) for Transition Customers","B",{"$f":"SUM(D21:G21)","v":0},{"$f":"D184","v":0},{"$f":"E184","v":0},{"$f":"F184","v":0},{"$f":"G184","v":0},{"$f":"H184","v":0}]
["Transition Customers' Portion of Total Consumption ","C=B/A",{"$f":"IFERROR(+C21/C20,0)","v":0}]
[]
[]
["Allocation of Total GA Balance $"]
[]
["Total GA Balance","D",{"$f":"'2. 2016 Continuity Schedule'!BT32","v":1031918.9299999995}]
["Transition Customers Portion of GA Balance","E=C*D",{"$f":"+C22*C27","v":0}]
["GA Balance to be disposed to Current Class B Customers through Rate Rider","F=D-E",{"$f":"+C27-C28","v":1031918.9299999995}]
[]
["Allocation of GA Balances to Class A/B Transition Customers"]
["# of Class A/B Transition Customers",null,{"$f":"Cust3a","v":0}]
["Customer",null,"Total Metered Consumption (kWh) for Transition Customers During the Period They Were Class B Customers","Metered Consumption (kWh) for Transition Customers During the Period They Were Class B Customers in 2016","Metered Consumption (kWh) for Transition Customers During the Period They Were Class B Customers in 2015","Metered Consumption (kWh) for Transition Customers During the Period They Were Class B Customers in 2014","Metered Consumption (kWh) for Transition Customers During the Period They Were Class B Customers in 2013","Metered Consumption (kWh) for Transition Customers During the Period They Were Class B Customers in 2012","% of kWh","Customer Specific GA Allocation During the Period They Were a Class B customer","Monthly Equal Payments"]
["Customer 1",null,{"$f":"SUM(D34:H34)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!F32:G32=\"B\",'5.1 Class A Consumption Data'!F30:G30))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H32:I32=\"B\",'5.1 Class A Consumption Data'!H30:I30))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J32:K32=\"B\",'5.1 Class A Consumption Data'!J30:K30))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L32:M32=\"B\",'5.1 Class A Consumption Data'!L30:M30))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N32:O32=\"B\",'5.1 Class A Consumption Data'!N30:O30))","v":0},{"$f":"IFERROR(+C34/$C$184,0)","v":0},{"$f":"I34*$C$28","v":0},{"$f":"+J34/12","v":0}]
["Customer 2",null,{"$f":"SUM(D35:H35)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!F35:G35=\"B\",'5.1 Class A Consumption Data'!F33:G33))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H35:I35=\"B\",'5.1 Class A Consumption Data'!H33:I33))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J35:K35=\"B\",'5.1 Class A Consumption Data'!J33:K33))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L35:M35=\"B\",'5.1 Class A Consumption Data'!L33:M33))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N35:O35=\"B\",'5.1 Class A Consumption Data'!N33:O33))","v":0},{"$f":"IFERROR(+C35/$C$184,0)","v":0},{"$f":"I35*$C$28","v":0},{"$f":"+J35/12","v":0}]
["Customer 3",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F38:G38=\"B\",'5.1 Class A Consumption Data'!F36:G36))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H38:I38=\"B\",'5.1 Class A Consumption Data'!H36:I36))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J38:K38=\"B\",'5.1 Class A Consumption Data'!J36:K36))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L38:M38=\"B\",'5.1 Class A Consumption Data'!L36:M36))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N38:O38=\"B\",'5.1 Class A Consumption Data'!N36:O36))","v":0},0,0,0]
["Customer 4",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F41:G41=\"B\",'5.1 Class A Consumption Data'!F39:G39))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H41:I41=\"B\",'5.1 Class A Consumption Data'!H39:I39))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J41:K41=\"B\",'5.1 Class A Consumption Data'!J39:K39))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L41:M41=\"B\",'5.1 Class A Consumption Data'!L39:M39))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N41:O41=\"B\",'5.1 Class A Consumption Data'!N39:O39))","v":0},0,0,0]
["Customer 5",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F44:G44=\"B\",'5.1 Class A Consumption Data'!F42:G42))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H44:I44=\"B\",'5.1 Class A Consumption Data'!H42:I42))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J44:K44=\"B\",'5.1 Class A Consumption Data'!J42:K42))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L44:M44=\"B\",'5.1 Class A Consumption Data'!L42:M42))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N44:O44=\"B\",'5.1 Class A Consumption Data'!N42:O42))","v":0},0,0,0]
["Customer 6",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F47:G47=\"B\",'5.1 Class A Consumption Data'!F45:G45))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H47:I47=\"B\",'5.1 Class A Consumption Data'!H45:I45))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J47:K47=\"B\",'5.1 Class A Consumption Data'!J45:K45))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L47:M47=\"B\",'5.1 Class A Consumption Data'!L45:M45))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N47:O47=\"B\",'5.1 Class A Consumption Data'!N45:O45))","v":0},0,0,0]
["Customer 7",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F50:G50=\"B\",'5.1 Class A Consumption Data'!F48:G48))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H50:I50=\"B\",'5.1 Class A Consumption Data'!H48:I48))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J50:K50=\"B\",'5.1 Class A Consumption Data'!J48:K48))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L50:M50=\"B\",'5.1 Class A Consumption Data'!L48:M48))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N50:O50=\"B\",'5.1 Class A Consumption Data'!N48:O48))","v":0},0,0,0]
["Customer 8",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F53:G53=\"B\",'5.1 Class A Consumption Data'!F51:G51))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H53:I53=\"B\",'5.1 Class A Consumption Data'!H51:I51))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J53:K53=\"B\",'5.1 Class A Consumption Data'!J51:K51))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L53:M53=\"B\",'5.1 Class A Consumption Data'!L51:M51))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N53:O53=\"B\",'5.1 Class A Consumption Data'!N51:O51))","v":0},0,0,0]
["Customer 9",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F56:G56=\"B\",'5.1 Class A Consumption Data'!F54:G54))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H56:I56=\"B\",'5.1 Class A Consumption Data'!H54:I54))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J56:K56=\"B\",'5.1 Class A Consumption Data'!J54:K54))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L56:M56=\"B\",'5.1 Class A Consumption Data'!L54:M54))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N56:O56=\"B\",'5.1 Class A Consumption Data'!N54:O54))","v":0},0,0,0]
["Customer 10",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F59:G59=\"B\",'5.1 Class A Consumption Data'!F57:G57))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H59:I59=\"B\",'5.1 Class A Consumption Data'!H57:I57))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J59:K59=\"B\",'5.1 Class A Consumption Data'!J57:K57))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L59:M59=\"B\",'5.1 Class A Consumption Data'!L57:M57))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N59:O59=\"B\",'5.1 Class A Consumption Data'!N57:O57))","v":0},0,0,0]
["Customer 11",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F62:G62=\"B\",'5.1 Class A Consumption Data'!F60:G60))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H62:I62=\"B\",'5.1 Class A Consumption Data'!H60:I60))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J62:K62=\"B\",'5.1 Class A Consumption Data'!J60:K60))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L62:M62=\"B\",'5.1 Class A Consumption Data'!L60:M60))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N62:O62=\"B\",'5.1 Class A Consumption Data'!N60:O60))","v":0},0,0,0]
["Customer 12",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F65:G65=\"B\",'5.1 Class A Consumption Data'!F63:G63))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H65:I65=\"B\",'5.1 Class A Consumption Data'!H63:I63))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J65:K65=\"B\",'5.1 Class A Consumption Data'!J63:K63))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L65:M65=\"B\",'5.1 Class A Consumption Data'!L63:M63))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N65:O65=\"B\",'5.1 Class A Consumption Data'!N63:O63))","v":0},0,0,0]
["Customer 13",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F68:G68=\"B\",'5.1 Class A Consumption Data'!F66:G66))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H68:I68=\"B\",'5.1 Class A Consumption Data'!H66:I66))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J68:K68=\"B\",'5.1 Class A Consumption Data'!J66:K66))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L68:M68=\"B\",'5.1 Class A Consumption Data'!L66:M66))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N68:O68=\"B\",'5.1 Class A Consumption Data'!N66:O66))","v":0},0,0,0]
["Customer 14",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F71:G71=\"B\",'5.1 Class A Consumption Data'!F69:G69))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H71:I71=\"B\",'5.1 Class A Consumption Data'!H69:I69))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J71:K71=\"B\",'5.1 Class A Consumption Data'!J69:K69))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L71:M71=\"B\",'5.1 Class A Consumption Data'!L69:M69))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N71:O71=\"B\",'5.1 Class A Consumption Data'!N69:O69))","v":0},0,0,0]
["Customer 15",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F74:G74=\"B\",'5.1 Class A Consumption Data'!F72:G72))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H74:I74=\"B\",'5.1 Class A Consumption Data'!H72:I72))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J74:K74=\"B\",'5.1 Class A Consumption Data'!J72:K72))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L74:M74=\"B\",'5.1 Class A Consumption Data'!L72:M72))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N74:O74=\"B\",'5.1 Class A Consumption Data'!N72:O72))","v":0},0,0,0]
["Customer 16",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F77:G77=\"B\",'5.1 Class A Consumption Data'!F75:G75))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H77:I77=\"B\",'5.1 Class A Consumption Data'!H75:I75))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J77:K77=\"B\",'5.1 Class A Consumption Data'!J75:K75))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L77:M77=\"B\",'5.1 Class A Consumption Data'!L75:M75))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N77:O77=\"B\",'5.1 Class A Consumption Data'!N75:O75))","v":0},0,0,0]
["Customer 17",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F80:G80=\"B\",'5.1 Class A Consumption Data'!F78:G78))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H80:I80=\"B\",'5.1 Class A Consumption Data'!H78:I78))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J80:K80=\"B\",'5.1 Class A Consumption Data'!J78:K78))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L80:M80=\"B\",'5.1 Class A Consumption Data'!L78:M78))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N80:O80=\"B\",'5.1 Class A Consumption Data'!N78:O78))","v":0},0,0,0]
["Customer 18",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F83:G83=\"B\",'5.1 Class A Consumption Data'!F81:G81))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H83:I83=\"B\",'5.1 Class A Consumption Data'!H81:I81))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J83:K83=\"B\",'5.1 Class A Consumption Data'!J81:K81))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L83:M83=\"B\",'5.1 Class A Consumption Data'!L81:M81))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N83:O83=\"B\",'5.1 Class A Consumption Data'!N81:O81))","v":0},0,0,0]
["Customer 19",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F86:G86=\"B\",'5.1 Class A Consumption Data'!F84:G84))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H86:I86=\"B\",'5.1 Class A Consumption Data'!H84:I84))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J86:K86=\"B\",'5.1 Class A Consumption Data'!J84:K84))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L86:M86=\"B\",'5.1 Class A Consumption Data'!L84:M84))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N86:O86=\"B\",'5.1 Class A Consumption Data'!N84:O84))","v":0},0,0,0]
["Customer 20",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F89:G89=\"B\",'5.1 Class A Consumption Data'!F87:G87))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H89:I89=\"B\",'5.1 Class A Consumption Data'!H87:I87))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J89:K89=\"B\",'5.1 Class A Consumption Data'!J87:K87))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L89:M89=\"B\",'5.1 Class A Consumption Data'!L87:M87))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N89:O89=\"B\",'5.1 Class A Consumption Data'!N87:O87))","v":0},0,0,0]
["Customer 21",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F92:G92=\"B\",'5.1 Class A Consumption Data'!F90:G90))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H92:I92=\"B\",'5.1 Class A Consumption Data'!H90:I90))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J92:K92=\"B\",'5.1 Class A Consumption Data'!J90:K90))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L92:M92=\"B\",'5.1 Class A Consumption Data'!L90:M90))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N92:O92=\"B\",'5.1 Class A Consumption Data'!N90:O90))","v":0},0,0,0]
["Customer 22",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F95:G95=\"B\",'5.1 Class A Consumption Data'!F93:G93))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H95:I95=\"B\",'5.1 Class A Consumption Data'!H93:I93))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J95:K95=\"B\",'5.1 Class A Consumption Data'!J93:K93))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L95:M95=\"B\",'5.1 Class A Consumption Data'!L93:M93))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N95:O95=\"B\",'5.1 Class A Consumption Data'!N93:O93))","v":0},0,0,0]
["Customer 23",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F98:G98=\"B\",'5.1 Class A Consumption Data'!F96:G96))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H98:I98=\"B\",'5.1 Class A Consumption Data'!H96:I96))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J98:K98=\"B\",'5.1 Class A Consumption Data'!J96:K96))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L98:M98=\"B\",'5.1 Class A Consumption Data'!L96:M96))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N98:O98=\"B\",'5.1 Class A Consumption Data'!N96:O96))","v":0},0,0,0]
["Customer 24",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F101:G101=\"B\",'5.1 Class A Consumption Data'!F99:G99))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H101:I101=\"B\",'5.1 Class A Consumption Data'!H99:I99))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J101:K101=\"B\",'5.1 Class A Consumption Data'!J99:K99))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L101:M101=\"B\",'5.1 Class A Consumption Data'!L99:M99))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N101:O101=\"B\",'5.1 Class A Consumption Data'!N99:O99))","v":0},0,0,0]
["Customer 25",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F104:G104=\"B\",'5.1 Class A Consumption Data'!F102:G102))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H104:I104=\"B\",'5.1 Class A Consumption Data'!H102:I102))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J104:K104=\"B\",'5.1 Class A Consumption Data'!J102:K102))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L104:M104=\"B\",'5.1 Class A Consumption Data'!L102:M102))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N104:O104=\"B\",'5.1 Class A Consumption Data'!N102:O102))","v":0},0,0,0]
["Customer 26",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F107:G107=\"B\",'5.1 Class A Consumption Data'!F105:G105))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H107:I107=\"B\",'5.1 Class A Consumption Data'!H105:I105))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J107:K107=\"B\",'5.1 Class A Consumption Data'!J105:K105))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L107:M107=\"B\",'5.1 Class A Consumption Data'!L105:M105))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N107:O107=\"B\",'5.1 Class A Consumption Data'!N105:O105))","v":0},0,0,0]
["Customer 27",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F110:G110=\"B\",'5.1 Class A Consumption Data'!F108:G108))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H110:I110=\"B\",'5.1 Class A Consumption Data'!H108:I108))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J110:K110=\"B\",'5.1 Class A Consumption Data'!J108:K108))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L110:M110=\"B\",'5.1 Class A Consumption Data'!L108:M108))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N110:O110=\"B\",'5.1 Class A Consumption Data'!N108:O108))","v":0},0,0,0]
["Customer 28",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F113:G113=\"B\",'5.1 Class A Consumption Data'!F111:G111))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H113:I113=\"B\",'5.1 Class A Consumption Data'!H111:I111))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J113:K113=\"B\",'5.1 Class A Consumption Data'!J111:K111))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L113:M113=\"B\",'5.1 Class A Consumption Data'!L111:M111))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N113:O113=\"B\",'5.1 Class A Consumption Data'!N111:O111))","v":0},0,0,0]
["Customer 29",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F116:G116=\"B\",'5.1 Class A Consumption Data'!F114:G114))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H116:I116=\"B\",'5.1 Class A Consumption Data'!H114:I114))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J116:K116=\"B\",'5.1 Class A Consumption Data'!J114:K114))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L116:M116=\"B\",'5.1 Class A Consumption Data'!L114:M114))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N116:O116=\"B\",'5.1 Class A Consumption Data'!N114:O114))","v":0},0,0,0]
["Customer 30",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F119:G119=\"B\",'5.1 Class A Consumption Data'!F117:G117))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H119:I119=\"B\",'5.1 Class A Consumption Data'!H117:I117))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J119:K119=\"B\",'5.1 Class A Consumption Data'!J117:K117))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L119:M119=\"B\",'5.1 Class A Consumption Data'!L117:M117))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N119:O119=\"B\",'5.1 Class A Consumption Data'!N117:O117))","v":0},0,0,0]
["Customer 31",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F122:G122=\"B\",'5.1 Class A Consumption Data'!F120:G120))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H122:I122=\"B\",'5.1 Class A Consumption Data'!H120:I120))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J122:K122=\"B\",'5.1 Class A Consumption Data'!J120:K120))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L122:M122=\"B\",'5.1 Class A Consumption Data'!L120:M120))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N122:O122=\"B\",'5.1 Class A Consumption Data'!N120:O120))","v":0},0,0,0]
["Customer 32",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F125:G125=\"B\",'5.1 Class A Consumption Data'!F123:G123))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H125:I125=\"B\",'5.1 Class A Consumption Data'!H123:I123))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J125:K125=\"B\",'5.1 Class A Consumption Data'!J123:K123))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L125:M125=\"B\",'5.1 Class A Consumption Data'!L123:M123))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N125:O125=\"B\",'5.1 Class A Consumption Data'!N123:O123))","v":0},0,0,0]
["Customer 33",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F128:G128=\"B\",'5.1 Class A Consumption Data'!F126:G126))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H128:I128=\"B\",'5.1 Class A Consumption Data'!H126:I126))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J128:K128=\"B\",'5.1 Class A Consumption Data'!J126:K126))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L128:M128=\"B\",'5.1 Class A Consumption Data'!L126:M126))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N128:O128=\"B\",'5.1 Class A Consumption Data'!N126:O126))","v":0},0,0,0]
["Customer 34",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F131:G131=\"B\",'5.1 Class A Consumption Data'!F129:G129))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H131:I131=\"B\",'5.1 Class A Consumption Data'!H129:I129))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J131:K131=\"B\",'5.1 Class A Consumption Data'!J129:K129))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L131:M131=\"B\",'5.1 Class A Consumption Data'!L129:M129))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N131:O131=\"B\",'5.1 Class A Consumption Data'!N129:O129))","v":0},0,0,0]
["Customer 35",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F134:G134=\"B\",'5.1 Class A Consumption Data'!F132:G132))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H134:I134=\"B\",'5.1 Class A Consumption Data'!H132:I132))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J134:K134=\"B\",'5.1 Class A Consumption Data'!J132:K132))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L134:M134=\"B\",'5.1 Class A Consumption Data'!L132:M132))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N134:O134=\"B\",'5.1 Class A Consumption Data'!N132:O132))","v":0},0,0,0]
["Customer 36",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F137:G137=\"B\",'5.1 Class A Consumption Data'!F135:G135))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H137:I137=\"B\",'5.1 Class A Consumption Data'!H135:I135))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J137:K137=\"B\",'5.1 Class A Consumption Data'!J135:K135))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L137:M137=\"B\",'5.1 Class A Consumption Data'!L135:M135))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N137:O137=\"B\",'5.1 Class A Consumption Data'!N135:O135))","v":0},0,0,0]
["Customer 37",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F140:G140=\"B\",'5.1 Class A Consumption Data'!F138:G138))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H140:I140=\"B\",'5.1 Class A Consumption Data'!H138:I138))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J140:K140=\"B\",'5.1 Class A Consumption Data'!J138:K138))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L140:M140=\"B\",'5.1 Class A Consumption Data'!L138:M138))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N140:O140=\"B\",'5.1 Class A Consumption Data'!N138:O138))","v":0},0,0,0]
["Customer 38",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F143:G143=\"B\",'5.1 Class A Consumption Data'!F141:G141))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H143:I143=\"B\",'5.1 Class A Consumption Data'!H141:I141))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J143:K143=\"B\",'5.1 Class A Consumption Data'!J141:K141))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L143:M143=\"B\",'5.1 Class A Consumption Data'!L141:M141))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N143:O143=\"B\",'5.1 Class A Consumption Data'!N141:O141))","v":0},0,0,0]
["Customer 39",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F146:G146=\"B\",'5.1 Class A Consumption Data'!F144:G144))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H146:I146=\"B\",'5.1 Class A Consumption Data'!H144:I144))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J146:K146=\"B\",'5.1 Class A Consumption Data'!J144:K144))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L146:M146=\"B\",'5.1 Class A Consumption Data'!L144:M144))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N146:O146=\"B\",'5.1 Class A Consumption Data'!N144:O144))","v":0},0,0,0]
["Customer 40",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F149:G149=\"B\",'5.1 Class A Consumption Data'!F147:G147))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H149:I149=\"B\",'5.1 Class A Consumption Data'!H147:I147))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J149:K149=\"B\",'5.1 Class A Consumption Data'!J147:K147))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L149:M149=\"B\",'5.1 Class A Consumption Data'!L147:M147))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N149:O149=\"B\",'5.1 Class A Consumption Data'!N147:O147))","v":0},0,0,0]
["Customer 41",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F152:G152=\"B\",'5.1 Class A Consumption Data'!F150:G150))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H152:I152=\"B\",'5.1 Class A Consumption Data'!H150:I150))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J152:K152=\"B\",'5.1 Class A Consumption Data'!J150:K150))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L152:M152=\"B\",'5.1 Class A Consumption Data'!L150:M150))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N152:O152=\"B\",'5.1 Class A Consumption Data'!N150:O150))","v":0},0,0,0]
["Customer 42",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F155:G155=\"B\",'5.1 Class A Consumption Data'!F153:G153))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H155:I155=\"B\",'5.1 Class A Consumption Data'!H153:I153))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J155:K155=\"B\",'5.1 Class A Consumption Data'!J153:K153))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L155:M155=\"B\",'5.1 Class A Consumption Data'!L153:M153))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N155:O155=\"B\",'5.1 Class A Consumption Data'!N153:O153))","v":0},0,0,0]
["Customer 43",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F158:G158=\"B\",'5.1 Class A Consumption Data'!F156:G156))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H158:I158=\"B\",'5.1 Class A Consumption Data'!H156:I156))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J158:K158=\"B\",'5.1 Class A Consumption Data'!J156:K156))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L158:M158=\"B\",'5.1 Class A Consumption Data'!L156:M156))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N158:O158=\"B\",'5.1 Class A Consumption Data'!N156:O156))","v":0},0,0,0]
["Customer 44",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F161:G161=\"B\",'5.1 Class A Consumption Data'!F159:G159))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H161:I161=\"B\",'5.1 Class A Consumption Data'!H159:I159))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J161:K161=\"B\",'5.1 Class A Consumption Data'!J159:K159))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L161:M161=\"B\",'5.1 Class A Consumption Data'!L159:M159))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N161:O161=\"B\",'5.1 Class A Consumption Data'!N159:O159))","v":0},0,0,0]
["Customer 45",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F164:G164=\"B\",'5.1 Class A Consumption Data'!F162:G162))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H164:I164=\"B\",'5.1 Class A Consumption Data'!H162:I162))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J164:K164=\"B\",'5.1 Class A Consumption Data'!J162:K162))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L164:M164=\"B\",'5.1 Class A Consumption Data'!L162:M162))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N164:O164=\"B\",'5.1 Class A Consumption Data'!N162:O162))","v":0},0,0,0]
["Customer 46",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F167:G167=\"B\",'5.1 Class A Consumption Data'!F165:G165))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H167:I167=\"B\",'5.1 Class A Consumption Data'!H165:I165))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J167:K167=\"B\",'5.1 Class A Consumption Data'!J165:K165))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L167:M167=\"B\",'5.1 Class A Consumption Data'!L165:M165))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N167:O167=\"B\",'5.1 Class A Consumption Data'!N165:O165))","v":0},0,0,0]
["Customer 47",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F170:G170=\"B\",'5.1 Class A Consumption Data'!F168:G168))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H170:I170=\"B\",'5.1 Class A Consumption Data'!H168:I168))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J170:K170=\"B\",'5.1 Class A Consumption Data'!J168:K168))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L170:M170=\"B\",'5.1 Class A Consumption Data'!L168:M168))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N170:O170=\"B\",'5.1 Class A Consumption Data'!N168:O168))","v":0},0,0,0]
["Customer 48",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F173:G173=\"B\",'5.1 Class A Consumption Data'!F171:G171))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H173:I173=\"B\",'5.1 Class A Consumption Data'!H171:I171))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J173:K173=\"B\",'5.1 Class A Consumption Data'!J171:K171))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L173:M173=\"B\",'5.1 Class A Consumption Data'!L171:M171))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N173:O173=\"B\",'5.1 Class A Consumption Data'!N171:O171))","v":0},0,0,0]
["Customer 49",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F176:G176=\"B\",'5.1 Class A Consumption Data'!F174:G174))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H176:I176=\"B\",'5.1 Class A Consumption Data'!H174:I174))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J176:K176=\"B\",'5.1 Class A Consumption Data'!J174:K174))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L176:M176=\"B\",'5.1 Class A Consumption Data'!L174:M174))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N176:O176=\"B\",'5.1 Class A Consumption Data'!N174:O174))","v":0},0,0,0]
["Customer 50",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F179:G179=\"B\",'5.1 Class A Consumption Data'!F177:G177))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H179:I179=\"B\",'5.1 Class A Consumption Data'!H177:I177))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J179:K179=\"B\",'5.1 Class A Consumption Data'!J177:K177))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L179:M179=\"B\",'5.1 Class A Consumption Data'!L177:M177))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N179:O179=\"B\",'5.1 Class A Consumption Data'!N177:O177))","v":0},0,0,0]
["Customer 51",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F182:G182=\"B\",'5.1 Class A Consumption Data'!F180:G180))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H182:I182=\"B\",'5.1 Class A Consumption Data'!H180:I180))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J182:K182=\"B\",'5.1 Class A Consumption Data'!J180:K180))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L182:M182=\"B\",'5.1 Class A Consumption Data'!L180:M180))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N182:O182=\"B\",'5.1 Class A Consumption Data'!N180:O180))","v":0},0,0,0]
["Customer 52",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F185:G185=\"B\",'5.1 Class A Consumption Data'!F183:G183))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H185:I185=\"B\",'5.1 Class A Consumption Data'!H183:I183))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J185:K185=\"B\",'5.1 Class A Consumption Data'!J183:K183))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L185:M185=\"B\",'5.1 Class A Consumption Data'!L183:M183))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N185:O185=\"B\",'5.1 Class A Consumption Data'!N183:O183))","v":0},0,0,0]
["Customer 53",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F188:G188=\"B\",'5.1 Class A Consumption Data'!F186:G186))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H188:I188=\"B\",'5.1 Class A Consumption Data'!H186:I186))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J188:K188=\"B\",'5.1 Class A Consumption Data'!J186:K186))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L188:M188=\"B\",'5.1 Class A Consumption Data'!L186:M186))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N188:O188=\"B\",'5.1 Class A Consumption Data'!N186:O186))","v":0},0,0,0]
["Customer 54",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F191:G191=\"B\",'5.1 Class A Consumption Data'!F189:G189))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H191:I191=\"B\",'5.1 Class A Consumption Data'!H189:I189))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J191:K191=\"B\",'5.1 Class A Consumption Data'!J189:K189))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L191:M191=\"B\",'5.1 Class A Consumption Data'!L189:M189))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N191:O191=\"B\",'5.1 Class A Consumption Data'!N189:O189))","v":0},0,0,0]
["Customer 55",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F194:G194=\"B\",'5.1 Class A Consumption Data'!F192:G192))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H194:I194=\"B\",'5.1 Class A Consumption Data'!H192:I192))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J194:K194=\"B\",'5.1 Class A Consumption Data'!J192:K192))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L194:M194=\"B\",'5.1 Class A Consumption Data'!L192:M192))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N194:O194=\"B\",'5.1 Class A Consumption Data'!N192:O192))","v":0},0,0,0]
["Customer 56",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F197:G197=\"B\",'5.1 Class A Consumption Data'!F195:G195))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H197:I197=\"B\",'5.1 Class A Consumption Data'!H195:I195))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J197:K197=\"B\",'5.1 Class A Consumption Data'!J195:K195))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L197:M197=\"B\",'5.1 Class A Consumption Data'!L195:M195))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N197:O197=\"B\",'5.1 Class A Consumption Data'!N195:O195))","v":0},0,0,0]
["Customer 57",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F200:G200=\"B\",'5.1 Class A Consumption Data'!F198:G198))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H200:I200=\"B\",'5.1 Class A Consumption Data'!H198:I198))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J200:K200=\"B\",'5.1 Class A Consumption Data'!J198:K198))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L200:M200=\"B\",'5.1 Class A Consumption Data'!L198:M198))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N200:O200=\"B\",'5.1 Class A Consumption Data'!N198:O198))","v":0},0,0,0]
["Customer 58",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F203:G203=\"B\",'5.1 Class A Consumption Data'!F201:G201))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H203:I203=\"B\",'5.1 Class A Consumption Data'!H201:I201))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J203:K203=\"B\",'5.1 Class A Consumption Data'!J201:K201))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L203:M203=\"B\",'5.1 Class A Consumption Data'!L201:M201))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N203:O203=\"B\",'5.1 Class A Consumption Data'!N201:O201))","v":0},0,0,0]
["Customer 59",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F206:G206=\"B\",'5.1 Class A Consumption Data'!F204:G204))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H206:I206=\"B\",'5.1 Class A Consumption Data'!H204:I204))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J206:K206=\"B\",'5.1 Class A Consumption Data'!J204:K204))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L206:M206=\"B\",'5.1 Class A Consumption Data'!L204:M204))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N206:O206=\"B\",'5.1 Class A Consumption Data'!N204:O204))","v":0},0,0,0]
["Customer 60",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F209:G209=\"B\",'5.1 Class A Consumption Data'!F207:G207))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H209:I209=\"B\",'5.1 Class A Consumption Data'!H207:I207))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J209:K209=\"B\",'5.1 Class A Consumption Data'!J207:K207))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L209:M209=\"B\",'5.1 Class A Consumption Data'!L207:M207))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N209:O209=\"B\",'5.1 Class A Consumption Data'!N207:O207))","v":0},0,0,0]
["Customer 61",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F212:G212=\"B\",'5.1 Class A Consumption Data'!F210:G210))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H212:I212=\"B\",'5.1 Class A Consumption Data'!H210:I210))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J212:K212=\"B\",'5.1 Class A Consumption Data'!J210:K210))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L212:M212=\"B\",'5.1 Class A Consumption Data'!L210:M210))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N212:O212=\"B\",'5.1 Class A Consumption Data'!N210:O210))","v":0},0,0,0]
["Customer 62",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F215:G215=\"B\",'5.1 Class A Consumption Data'!F213:G213))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H215:I215=\"B\",'5.1 Class A Consumption Data'!H213:I213))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J215:K215=\"B\",'5.1 Class A Consumption Data'!J213:K213))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L215:M215=\"B\",'5.1 Class A Consumption Data'!L213:M213))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N215:O215=\"B\",'5.1 Class A Consumption Data'!N213:O213))","v":0},0,0,0]
["Customer 63",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F218:G218=\"B\",'5.1 Class A Consumption Data'!F216:G216))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H218:I218=\"B\",'5.1 Class A Consumption Data'!H216:I216))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J218:K218=\"B\",'5.1 Class A Consumption Data'!J216:K216))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L218:M218=\"B\",'5.1 Class A Consumption Data'!L216:M216))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N218:O218=\"B\",'5.1 Class A Consumption Data'!N216:O216))","v":0},0,0,0]
["Customer 64",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F221:G221=\"B\",'5.1 Class A Consumption Data'!F219:G219))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H221:I221=\"B\",'5.1 Class A Consumption Data'!H219:I219))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J221:K221=\"B\",'5.1 Class A Consumption Data'!J219:K219))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L221:M221=\"B\",'5.1 Class A Consumption Data'!L219:M219))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N221:O221=\"B\",'5.1 Class A Consumption Data'!N219:O219))","v":0},0,0,0]
["Customer 65",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F224:G224=\"B\",'5.1 Class A Consumption Data'!F222:G222))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H224:I224=\"B\",'5.1 Class A Consumption Data'!H222:I222))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J224:K224=\"B\",'5.1 Class A Consumption Data'!J222:K222))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L224:M224=\"B\",'5.1 Class A Consumption Data'!L222:M222))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N224:O224=\"B\",'5.1 Class A Consumption Data'!N222:O222))","v":0},0,0,0]
["Customer 66",null,{"$f":"SUM(D99:H99)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!F227:G227=\"B\",'5.1 Class A Consumption Data'!F225:G225))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H227:I227=\"B\",'5.1 Class A Consumption Data'!H225:I225))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J227:K227=\"B\",'5.1 Class A Consumption Data'!J225:K225))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L227:M227=\"B\",'5.1 Class A Consumption Data'!L225:M225))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N227:O227=\"B\",'5.1 Class A Consumption Data'!N225:O225))","v":0},{"$f":"IFERROR(+C99/$C$184,0)","v":0},{"$f":"I99*$C$28","v":0},{"$f":"+J99/12","v":0}]
["Customer 67",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F230:G230=\"B\",'5.1 Class A Consumption Data'!F228:G228))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H230:I230=\"B\",'5.1 Class A Consumption Data'!H228:I228))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J230:K230=\"B\",'5.1 Class A Consumption Data'!J228:K228))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L230:M230=\"B\",'5.1 Class A Consumption Data'!L228:M228))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N230:O230=\"B\",'5.1 Class A Consumption Data'!N228:O228))","v":0},0,0,0]
["Customer 68",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F233:G233=\"B\",'5.1 Class A Consumption Data'!F231:G231))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H233:I233=\"B\",'5.1 Class A Consumption Data'!H231:I231))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J233:K233=\"B\",'5.1 Class A Consumption Data'!J231:K231))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L233:M233=\"B\",'5.1 Class A Consumption Data'!L231:M231))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N233:O233=\"B\",'5.1 Class A Consumption Data'!N231:O231))","v":0},0,0,0]
["Customer 69",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F236:G236=\"B\",'5.1 Class A Consumption Data'!F234:G234))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H236:I236=\"B\",'5.1 Class A Consumption Data'!H234:I234))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J236:K236=\"B\",'5.1 Class A Consumption Data'!J234:K234))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L236:M236=\"B\",'5.1 Class A Consumption Data'!L234:M234))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N236:O236=\"B\",'5.1 Class A Consumption Data'!N234:O234))","v":0},0,0,0]
["Customer 70",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F239:G239=\"B\",'5.1 Class A Consumption Data'!F237:G237))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H239:I239=\"B\",'5.1 Class A Consumption Data'!H237:I237))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J239:K239=\"B\",'5.1 Class A Consumption Data'!J237:K237))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L239:M239=\"B\",'5.1 Class A Consumption Data'!L237:M237))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N239:O239=\"B\",'5.1 Class A Consumption Data'!N237:O237))","v":0},0,0,0]
["Customer 71",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F242:G242=\"B\",'5.1 Class A Consumption Data'!F240:G240))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H242:I242=\"B\",'5.1 Class A Consumption Data'!H240:I240))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J242:K242=\"B\",'5.1 Class A Consumption Data'!J240:K240))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L242:M242=\"B\",'5.1 Class A Consumption Data'!L240:M240))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N242:O242=\"B\",'5.1 Class A Consumption Data'!N240:O240))","v":0},0,0,0]
["Customer 72",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F245:G245=\"B\",'5.1 Class A Consumption Data'!F243:G243))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H245:I245=\"B\",'5.1 Class A Consumption Data'!H243:I243))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J245:K245=\"B\",'5.1 Class A Consumption Data'!J243:K243))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L245:M245=\"B\",'5.1 Class A Consumption Data'!L243:M243))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N245:O245=\"B\",'5.1 Class A Consumption Data'!N243:O243))","v":0},0,0,0]
["Customer 73",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F248:G248=\"B\",'5.1 Class A Consumption Data'!F246:G246))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H248:I248=\"B\",'5.1 Class A Consumption Data'!H246:I246))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J248:K248=\"B\",'5.1 Class A Consumption Data'!J246:K246))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L248:M248=\"B\",'5.1 Class A Consumption Data'!L246:M246))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N248:O248=\"B\",'5.1 Class A Consumption Data'!N246:O246))","v":0},0,0,0]
["Customer 74",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F251:G251=\"B\",'5.1 Class A Consumption Data'!F249:G249))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H251:I251=\"B\",'5.1 Class A Consumption Data'!H249:I249))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J251:K251=\"B\",'5.1 Class A Consumption Data'!J249:K249))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L251:M251=\"B\",'5.1 Class A Consumption Data'!L249:M249))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N251:O251=\"B\",'5.1 Class A Consumption Data'!N249:O249))","v":0},0,0,0]
["Customer 75",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F254:G254=\"B\",'5.1 Class A Consumption Data'!F252:G252))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H254:I254=\"B\",'5.1 Class A Consumption Data'!H252:I252))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J254:K254=\"B\",'5.1 Class A Consumption Data'!J252:K252))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L254:M254=\"B\",'5.1 Class A Consumption Data'!L252:M252))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N254:O254=\"B\",'5.1 Class A Consumption Data'!N252:O252))","v":0},0,0,0]
["Customer 76",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F257:G257=\"B\",'5.1 Class A Consumption Data'!F255:G255))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H257:I257=\"B\",'5.1 Class A Consumption Data'!H255:I255))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J257:K257=\"B\",'5.1 Class A Consumption Data'!J255:K255))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L257:M257=\"B\",'5.1 Class A Consumption Data'!L255:M255))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N257:O257=\"B\",'5.1 Class A Consumption Data'!N255:O255))","v":0},0,0,0]
["Customer 77",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F260:G260=\"B\",'5.1 Class A Consumption Data'!F258:G258))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H260:I260=\"B\",'5.1 Class A Consumption Data'!H258:I258))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J260:K260=\"B\",'5.1 Class A Consumption Data'!J258:K258))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L260:M260=\"B\",'5.1 Class A Consumption Data'!L258:M258))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N260:O260=\"B\",'5.1 Class A Consumption Data'!N258:O258))","v":0},0,0,0]
["Customer 78",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F263:G263=\"B\",'5.1 Class A Consumption Data'!F261:G261))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H263:I263=\"B\",'5.1 Class A Consumption Data'!H261:I261))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J263:K263=\"B\",'5.1 Class A Consumption Data'!J261:K261))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L263:M263=\"B\",'5.1 Class A Consumption Data'!L261:M261))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N263:O263=\"B\",'5.1 Class A Consumption Data'!N261:O261))","v":0},0,0,0]
["Customer 79",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F266:G266=\"B\",'5.1 Class A Consumption Data'!F264:G264))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H266:I266=\"B\",'5.1 Class A Consumption Data'!H264:I264))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J266:K266=\"B\",'5.1 Class A Consumption Data'!J264:K264))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L266:M266=\"B\",'5.1 Class A Consumption Data'!L264:M264))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N266:O266=\"B\",'5.1 Class A Consumption Data'!N264:O264))","v":0},0,0,0]
["Customer 80",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F269:G269=\"B\",'5.1 Class A Consumption Data'!F267:G267))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H269:I269=\"B\",'5.1 Class A Consumption Data'!H267:I267))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J269:K269=\"B\",'5.1 Class A Consumption Data'!J267:K267))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L269:M269=\"B\",'5.1 Class A Consumption Data'!L267:M267))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N269:O269=\"B\",'5.1 Class A Consumption Data'!N267:O267))","v":0},0,0,0]
["Customer 81",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F272:G272=\"B\",'5.1 Class A Consumption Data'!F270:G270))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H272:I272=\"B\",'5.1 Class A Consumption Data'!H270:I270))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J272:K272=\"B\",'5.1 Class A Consumption Data'!J270:K270))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L272:M272=\"B\",'5.1 Class A Consumption Data'!L270:M270))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N272:O272=\"B\",'5.1 Class A Consumption Data'!N270:O270))","v":0},0,0,0]
["Customer 82",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F275:G275=\"B\",'5.1 Class A Consumption Data'!F273:G273))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H275:I275=\"B\",'5.1 Class A Consumption Data'!H273:I273))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J275:K275=\"B\",'5.1 Class A Consumption Data'!J273:K273))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L275:M275=\"B\",'5.1 Class A Consumption Data'!L273:M273))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N275:O275=\"B\",'5.1 Class A Consumption Data'!N273:O273))","v":0},0,0,0]
["Customer 83",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F278:G278=\"B\",'5.1 Class A Consumption Data'!F276:G276))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H278:I278=\"B\",'5.1 Class A Consumption Data'!H276:I276))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J278:K278=\"B\",'5.1 Class A Consumption Data'!J276:K276))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L278:M278=\"B\",'5.1 Class A Consumption Data'!L276:M276))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N278:O278=\"B\",'5.1 Class A Consumption Data'!N276:O276))","v":0},0,0,0]
["Customer 84",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F281:G281=\"B\",'5.1 Class A Consumption Data'!F279:G279))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H281:I281=\"B\",'5.1 Class A Consumption Data'!H279:I279))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J281:K281=\"B\",'5.1 Class A Consumption Data'!J279:K279))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L281:M281=\"B\",'5.1 Class A Consumption Data'!L279:M279))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N281:O281=\"B\",'5.1 Class A Consumption Data'!N279:O279))","v":0},0,0,0]
["Customer 85",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F284:G284=\"B\",'5.1 Class A Consumption Data'!F282:G282))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H284:I284=\"B\",'5.1 Class A Consumption Data'!H282:I282))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J284:K284=\"B\",'5.1 Class A Consumption Data'!J282:K282))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L284:M284=\"B\",'5.1 Class A Consumption Data'!L282:M282))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N284:O284=\"B\",'5.1 Class A Consumption Data'!N282:O282))","v":0},0,0,0]
["Customer 86",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F287:G287=\"B\",'5.1 Class A Consumption Data'!F285:G285))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H287:I287=\"B\",'5.1 Class A Consumption Data'!H285:I285))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J287:K287=\"B\",'5.1 Class A Consumption Data'!J285:K285))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L287:M287=\"B\",'5.1 Class A Consumption Data'!L285:M285))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N287:O287=\"B\",'5.1 Class A Consumption Data'!N285:O285))","v":0},0,0,0]
["Customer 87",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F290:G290=\"B\",'5.1 Class A Consumption Data'!F288:G288))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H290:I290=\"B\",'5.1 Class A Consumption Data'!H288:I288))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J290:K290=\"B\",'5.1 Class A Consumption Data'!J288:K288))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L290:M290=\"B\",'5.1 Class A Consumption Data'!L288:M288))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N290:O290=\"B\",'5.1 Class A Consumption Data'!N288:O288))","v":0},0,0,0]
["Customer 88",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F293:G293=\"B\",'5.1 Class A Consumption Data'!F291:G291))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H293:I293=\"B\",'5.1 Class A Consumption Data'!H291:I291))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J293:K293=\"B\",'5.1 Class A Consumption Data'!J291:K291))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L293:M293=\"B\",'5.1 Class A Consumption Data'!L291:M291))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N293:O293=\"B\",'5.1 Class A Consumption Data'!N291:O291))","v":0},0,0,0]
["Customer 89",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F296:G296=\"B\",'5.1 Class A Consumption Data'!F294:G294))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H296:I296=\"B\",'5.1 Class A Consumption Data'!H294:I294))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J296:K296=\"B\",'5.1 Class A Consumption Data'!J294:K294))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L296:M296=\"B\",'5.1 Class A Consumption Data'!L294:M294))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N296:O296=\"B\",'5.1 Class A Consumption Data'!N294:O294))","v":0},0,0,0]
["Customer 90",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F299:G299=\"B\",'5.1 Class A Consumption Data'!F297:G297))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H299:I299=\"B\",'5.1 Class A Consumption Data'!H297:I297))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J299:K299=\"B\",'5.1 Class A Consumption Data'!J297:K297))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L299:M299=\"B\",'5.1 Class A Consumption Data'!L297:M297))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N299:O299=\"B\",'5.1 Class A Consumption Data'!N297:O297))","v":0},0,0,0]
["Customer 91",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F302:G302=\"B\",'5.1 Class A Consumption Data'!F300:G300))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H302:I302=\"B\",'5.1 Class A Consumption Data'!H300:I300))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J302:K302=\"B\",'5.1 Class A Consumption Data'!J300:K300))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L302:M302=\"B\",'5.1 Class A Consumption Data'!L300:M300))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N302:O302=\"B\",'5.1 Class A Consumption Data'!N300:O300))","v":0},0,0,0]
["Customer 92",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F305:G305=\"B\",'5.1 Class A Consumption Data'!F303:G303))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H305:I305=\"B\",'5.1 Class A Consumption Data'!H303:I303))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J305:K305=\"B\",'5.1 Class A Consumption Data'!J303:K303))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L305:M305=\"B\",'5.1 Class A Consumption Data'!L303:M303))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N305:O305=\"B\",'5.1 Class A Consumption Data'!N303:O303))","v":0},0,0,0]
["Customer 93",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F308:G308=\"B\",'5.1 Class A Consumption Data'!F306:G306))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H308:I308=\"B\",'5.1 Class A Consumption Data'!H306:I306))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J308:K308=\"B\",'5.1 Class A Consumption Data'!J306:K306))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L308:M308=\"B\",'5.1 Class A Consumption Data'!L306:M306))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N308:O308=\"B\",'5.1 Class A Consumption Data'!N306:O306))","v":0},0,0,0]
["Customer 94",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F311:G311=\"B\",'5.1 Class A Consumption Data'!F309:G309))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H311:I311=\"B\",'5.1 Class A Consumption Data'!H309:I309))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J311:K311=\"B\",'5.1 Class A Consumption Data'!J309:K309))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L311:M311=\"B\",'5.1 Class A Consumption Data'!L309:M309))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N311:O311=\"B\",'5.1 Class A Consumption Data'!N309:O309))","v":0},0,0,0]
["Customer 95",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F314:G314=\"B\",'5.1 Class A Consumption Data'!F312:G312))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H314:I314=\"B\",'5.1 Class A Consumption Data'!H312:I312))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J314:K314=\"B\",'5.1 Class A Consumption Data'!J312:K312))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L314:M314=\"B\",'5.1 Class A Consumption Data'!L312:M312))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N314:O314=\"B\",'5.1 Class A Consumption Data'!N312:O312))","v":0},0,0,0]
["Customer 96",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F317:G317=\"B\",'5.1 Class A Consumption Data'!F315:G315))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H317:I317=\"B\",'5.1 Class A Consumption Data'!H315:I315))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J317:K317=\"B\",'5.1 Class A Consumption Data'!J315:K315))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L317:M317=\"B\",'5.1 Class A Consumption Data'!L315:M315))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N317:O317=\"B\",'5.1 Class A Consumption Data'!N315:O315))","v":0},0,0,0]
["Customer 97",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F320:G320=\"B\",'5.1 Class A Consumption Data'!F318:G318))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H320:I320=\"B\",'5.1 Class A Consumption Data'!H318:I318))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J320:K320=\"B\",'5.1 Class A Consumption Data'!J318:K318))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L320:M320=\"B\",'5.1 Class A Consumption Data'!L318:M318))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N320:O320=\"B\",'5.1 Class A Consumption Data'!N318:O318))","v":0},0,0,0]
["Customer 98",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F323:G323=\"B\",'5.1 Class A Consumption Data'!F321:G321))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H323:I323=\"B\",'5.1 Class A Consumption Data'!H321:I321))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J323:K323=\"B\",'5.1 Class A Consumption Data'!J321:K321))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L323:M323=\"B\",'5.1 Class A Consumption Data'!L321:M321))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N323:O323=\"B\",'5.1 Class A Consumption Data'!N321:O321))","v":0},0,0,0]
["Customer 99",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F326:G326=\"B\",'5.1 Class A Consumption Data'!F324:G324))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H326:I326=\"B\",'5.1 Class A Consumption Data'!H324:I324))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J326:K326=\"B\",'5.1 Class A Consumption Data'!J324:K324))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L326:M326=\"B\",'5.1 Class A Consumption Data'!L324:M324))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N326:O326=\"B\",'5.1 Class A Consumption Data'!N324:O324))","v":0},0,0,0]
["Customer 100",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F329:G329=\"B\",'5.1 Class A Consumption Data'!F327:G327))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H329:I329=\"B\",'5.1 Class A Consumption Data'!H327:I327))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J329:K329=\"B\",'5.1 Class A Consumption Data'!J327:K327))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L329:M329=\"B\",'5.1 Class A Consumption Data'!L327:M327))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N329:O329=\"B\",'5.1 Class A Consumption Data'!N327:O327))","v":0},0,0,0]
["Customer 101",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F332:G332=\"B\",'5.1 Class A Consumption Data'!F330:G330))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H332:I332=\"B\",'5.1 Class A Consumption Data'!H330:I330))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J332:K332=\"B\",'5.1 Class A Consumption Data'!J330:K330))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L332:M332=\"B\",'5.1 Class A Consumption Data'!L330:M330))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N332:O332=\"B\",'5.1 Class A Consumption Data'!N330:O330))","v":0},0,0,0]
["Customer 102",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F335:G335=\"B\",'5.1 Class A Consumption Data'!F333:G333))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H335:I335=\"B\",'5.1 Class A Consumption Data'!H333:I333))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J335:K335=\"B\",'5.1 Class A Consumption Data'!J333:K333))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L335:M335=\"B\",'5.1 Class A Consumption Data'!L333:M333))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N335:O335=\"B\",'5.1 Class A Consumption Data'!N333:O333))","v":0},0,0,0]
["Customer 103",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F338:G338=\"B\",'5.1 Class A Consumption Data'!F336:G336))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H338:I338=\"B\",'5.1 Class A Consumption Data'!H336:I336))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J338:K338=\"B\",'5.1 Class A Consumption Data'!J336:K336))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L338:M338=\"B\",'5.1 Class A Consumption Data'!L336:M336))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N338:O338=\"B\",'5.1 Class A Consumption Data'!N336:O336))","v":0},0,0,0]
["Customer 104",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F341:G341=\"B\",'5.1 Class A Consumption Data'!F339:G339))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H341:I341=\"B\",'5.1 Class A Consumption Data'!H339:I339))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J341:K341=\"B\",'5.1 Class A Consumption Data'!J339:K339))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L341:M341=\"B\",'5.1 Class A Consumption Data'!L339:M339))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N341:O341=\"B\",'5.1 Class A Consumption Data'!N339:O339))","v":0},0,0,0]
["Customer 105",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F344:G344=\"B\",'5.1 Class A Consumption Data'!F342:G342))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H344:I344=\"B\",'5.1 Class A Consumption Data'!H342:I342))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J344:K344=\"B\",'5.1 Class A Consumption Data'!J342:K342))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L344:M344=\"B\",'5.1 Class A Consumption Data'!L342:M342))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N344:O344=\"B\",'5.1 Class A Consumption Data'!N342:O342))","v":0},0,0,0]
["Customer 106",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F347:G347=\"B\",'5.1 Class A Consumption Data'!F345:G345))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H347:I347=\"B\",'5.1 Class A Consumption Data'!H345:I345))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J347:K347=\"B\",'5.1 Class A Consumption Data'!J345:K345))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L347:M347=\"B\",'5.1 Class A Consumption Data'!L345:M345))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N347:O347=\"B\",'5.1 Class A Consumption Data'!N345:O345))","v":0},0,0,0]
["Customer 107",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F350:G350=\"B\",'5.1 Class A Consumption Data'!F348:G348))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H350:I350=\"B\",'5.1 Class A Consumption Data'!H348:I348))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J350:K350=\"B\",'5.1 Class A Consumption Data'!J348:K348))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L350:M350=\"B\",'5.1 Class A Consumption Data'!L348:M348))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N350:O350=\"B\",'5.1 Class A Consumption Data'!N348:O348))","v":0},0,0,0]
["Customer 108",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F353:G353=\"B\",'5.1 Class A Consumption Data'!F351:G351))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H353:I353=\"B\",'5.1 Class A Consumption Data'!H351:I351))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J353:K353=\"B\",'5.1 Class A Consumption Data'!J351:K351))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L353:M353=\"B\",'5.1 Class A Consumption Data'!L351:M351))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N353:O353=\"B\",'5.1 Class A Consumption Data'!N351:O351))","v":0},0,0,0]
["Customer 109",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F356:G356=\"B\",'5.1 Class A Consumption Data'!F354:G354))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H356:I356=\"B\",'5.1 Class A Consumption Data'!H354:I354))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J356:K356=\"B\",'5.1 Class A Consumption Data'!J354:K354))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L356:M356=\"B\",'5.1 Class A Consumption Data'!L354:M354))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N356:O356=\"B\",'5.1 Class A Consumption Data'!N354:O354))","v":0},0,0,0]
["Customer 110",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F359:G359=\"B\",'5.1 Class A Consumption Data'!F357:G357))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H359:I359=\"B\",'5.1 Class A Consumption Data'!H357:I357))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J359:K359=\"B\",'5.1 Class A Consumption Data'!J357:K357))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L359:M359=\"B\",'5.1 Class A Consumption Data'!L357:M357))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N359:O359=\"B\",'5.1 Class A Consumption Data'!N357:O357))","v":0},0,0,0]
["Customer 111",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F362:G362=\"B\",'5.1 Class A Consumption Data'!F360:G360))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H362:I362=\"B\",'5.1 Class A Consumption Data'!H360:I360))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J362:K362=\"B\",'5.1 Class A Consumption Data'!J360:K360))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L362:M362=\"B\",'5.1 Class A Consumption Data'!L360:M360))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N362:O362=\"B\",'5.1 Class A Consumption Data'!N360:O360))","v":0},0,0,0]
["Customer 112",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F365:G365=\"B\",'5.1 Class A Consumption Data'!F363:G363))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H365:I365=\"B\",'5.1 Class A Consumption Data'!H363:I363))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J365:K365=\"B\",'5.1 Class A Consumption Data'!J363:K363))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L365:M365=\"B\",'5.1 Class A Consumption Data'!L363:M363))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N365:O365=\"B\",'5.1 Class A Consumption Data'!N363:O363))","v":0},0,0,0]
["Customer 113",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F368:G368=\"B\",'5.1 Class A Consumption Data'!F366:G366))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H368:I368=\"B\",'5.1 Class A Consumption Data'!H366:I366))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J368:K368=\"B\",'5.1 Class A Consumption Data'!J366:K366))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L368:M368=\"B\",'5.1 Class A Consumption Data'!L366:M366))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N368:O368=\"B\",'5.1 Class A Consumption Data'!N366:O366))","v":0},0,0,0]
["Customer 114",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F371:G371=\"B\",'5.1 Class A Consumption Data'!F369:G369))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H371:I371=\"B\",'5.1 Class A Consumption Data'!H369:I369))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J371:K371=\"B\",'5.1 Class A Consumption Data'!J369:K369))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L371:M371=\"B\",'5.1 Class A Consumption Data'!L369:M369))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N371:O371=\"B\",'5.1 Class A Consumption Data'!N369:O369))","v":0},0,0,0]
["Customer 115",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F374:G374=\"B\",'5.1 Class A Consumption Data'!F372:G372))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H374:I374=\"B\",'5.1 Class A Consumption Data'!H372:I372))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J374:K374=\"B\",'5.1 Class A Consumption Data'!J372:K372))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L374:M374=\"B\",'5.1 Class A Consumption Data'!L372:M372))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N374:O374=\"B\",'5.1 Class A Consumption Data'!N372:O372))","v":0},0,0,0]
["Customer 116",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F377:G377=\"B\",'5.1 Class A Consumption Data'!F375:G375))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H377:I377=\"B\",'5.1 Class A Consumption Data'!H375:I375))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J377:K377=\"B\",'5.1 Class A Consumption Data'!J375:K375))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L377:M377=\"B\",'5.1 Class A Consumption Data'!L375:M375))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N377:O377=\"B\",'5.1 Class A Consumption Data'!N375:O375))","v":0},0,0,0]
["Customer 117",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F380:G380=\"B\",'5.1 Class A Consumption Data'!F378:G378))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H380:I380=\"B\",'5.1 Class A Consumption Data'!H378:I378))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J380:K380=\"B\",'5.1 Class A Consumption Data'!J378:K378))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L380:M380=\"B\",'5.1 Class A Consumption Data'!L378:M378))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N380:O380=\"B\",'5.1 Class A Consumption Data'!N378:O378))","v":0},0,0,0]
["Customer 118",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F383:G383=\"B\",'5.1 Class A Consumption Data'!F381:G381))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H383:I383=\"B\",'5.1 Class A Consumption Data'!H381:I381))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J383:K383=\"B\",'5.1 Class A Consumption Data'!J381:K381))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L383:M383=\"B\",'5.1 Class A Consumption Data'!L381:M381))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N383:O383=\"B\",'5.1 Class A Consumption Data'!N381:O381))","v":0},0,0,0]
["Customer 119",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F386:G386=\"B\",'5.1 Class A Consumption Data'!F384:G384))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H386:I386=\"B\",'5.1 Class A Consumption Data'!H384:I384))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J386:K386=\"B\",'5.1 Class A Consumption Data'!J384:K384))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L386:M386=\"B\",'5.1 Class A Consumption Data'!L384:M384))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N386:O386=\"B\",'5.1 Class A Consumption Data'!N384:O384))","v":0},0,0,0]
["Customer 120",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F389:G389=\"B\",'5.1 Class A Consumption Data'!F387:G387))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H389:I389=\"B\",'5.1 Class A Consumption Data'!H387:I387))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J389:K389=\"B\",'5.1 Class A Consumption Data'!J387:K387))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L389:M389=\"B\",'5.1 Class A Consumption Data'!L387:M387))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N389:O389=\"B\",'5.1 Class A Consumption Data'!N387:O387))","v":0},0,0,0]
["Customer 121",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F392:G392=\"B\",'5.1 Class A Consumption Data'!F390:G390))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H392:I392=\"B\",'5.1 Class A Consumption Data'!H390:I390))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J392:K392=\"B\",'5.1 Class A Consumption Data'!J390:K390))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L392:M392=\"B\",'5.1 Class A Consumption Data'!L390:M390))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N392:O392=\"B\",'5.1 Class A Consumption Data'!N390:O390))","v":0},0,0,0]
["Customer 122",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F395:G395=\"B\",'5.1 Class A Consumption Data'!F393:G393))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H395:I395=\"B\",'5.1 Class A Consumption Data'!H393:I393))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J395:K395=\"B\",'5.1 Class A Consumption Data'!J393:K393))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L395:M395=\"B\",'5.1 Class A Consumption Data'!L393:M393))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N395:O395=\"B\",'5.1 Class A Consumption Data'!N393:O393))","v":0},0,0,0]
["Customer 123",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F398:G398=\"B\",'5.1 Class A Consumption Data'!F396:G396))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H398:I398=\"B\",'5.1 Class A Consumption Data'!H396:I396))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J398:K398=\"B\",'5.1 Class A Consumption Data'!J396:K396))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L398:M398=\"B\",'5.1 Class A Consumption Data'!L396:M396))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N398:O398=\"B\",'5.1 Class A Consumption Data'!N396:O396))","v":0},0,0,0]
["Customer 124",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F401:G401=\"B\",'5.1 Class A Consumption Data'!F399:G399))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H401:I401=\"B\",'5.1 Class A Consumption Data'!H399:I399))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J401:K401=\"B\",'5.1 Class A Consumption Data'!J399:K399))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L401:M401=\"B\",'5.1 Class A Consumption Data'!L399:M399))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N401:O401=\"B\",'5.1 Class A Consumption Data'!N399:O399))","v":0},0,0,0]
["Customer 125",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F404:G404=\"B\",'5.1 Class A Consumption Data'!F402:G402))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H404:I404=\"B\",'5.1 Class A Consumption Data'!H402:I402))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J404:K404=\"B\",'5.1 Class A Consumption Data'!J402:K402))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L404:M404=\"B\",'5.1 Class A Consumption Data'!L402:M402))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N404:O404=\"B\",'5.1 Class A Consumption Data'!N402:O402))","v":0},0,0,0]
["Customer 126",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F407:G407=\"B\",'5.1 Class A Consumption Data'!F405:G405))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H407:I407=\"B\",'5.1 Class A Consumption Data'!H405:I405))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J407:K407=\"B\",'5.1 Class A Consumption Data'!J405:K405))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L407:M407=\"B\",'5.1 Class A Consumption Data'!L405:M405))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N407:O407=\"B\",'5.1 Class A Consumption Data'!N405:O405))","v":0},0,0,0]
["Customer 127",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F410:G410=\"B\",'5.1 Class A Consumption Data'!F408:G408))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H410:I410=\"B\",'5.1 Class A Consumption Data'!H408:I408))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J410:K410=\"B\",'5.1 Class A Consumption Data'!J408:K408))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L410:M410=\"B\",'5.1 Class A Consumption Data'!L408:M408))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N410:O410=\"B\",'5.1 Class A Consumption Data'!N408:O408))","v":0},0,0,0]
["Customer 128",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F413:G413=\"B\",'5.1 Class A Consumption Data'!F411:G411))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H413:I413=\"B\",'5.1 Class A Consumption Data'!H411:I411))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J413:K413=\"B\",'5.1 Class A Consumption Data'!J411:K411))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L413:M413=\"B\",'5.1 Class A Consumption Data'!L411:M411))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N413:O413=\"B\",'5.1 Class A Consumption Data'!N411:O411))","v":0},0,0,0]
["Customer 129",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F416:G416=\"B\",'5.1 Class A Consumption Data'!F414:G414))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H416:I416=\"B\",'5.1 Class A Consumption Data'!H414:I414))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J416:K416=\"B\",'5.1 Class A Consumption Data'!J414:K414))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L416:M416=\"B\",'5.1 Class A Consumption Data'!L414:M414))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N416:O416=\"B\",'5.1 Class A Consumption Data'!N414:O414))","v":0},0,0,0]
["Customer 130",null,{"$f":"SUM(D163:H163)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!F419:G419=\"B\",'5.1 Class A Consumption Data'!F417:G417))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H419:I419=\"B\",'5.1 Class A Consumption Data'!H417:I417))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J419:K419=\"B\",'5.1 Class A Consumption Data'!J417:K417))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L419:M419=\"B\",'5.1 Class A Consumption Data'!L417:M417))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N419:O419=\"B\",'5.1 Class A Consumption Data'!N417:O417))","v":0},{"$f":"IFERROR(+C163/$C$184,0)","v":0},{"$f":"I163*$C$28","v":0},{"$f":"+J163/12","v":0}]
["Customer 131",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F422:G422=\"B\",'5.1 Class A Consumption Data'!F420:G420))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H422:I422=\"B\",'5.1 Class A Consumption Data'!H420:I420))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J422:K422=\"B\",'5.1 Class A Consumption Data'!J420:K420))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L422:M422=\"B\",'5.1 Class A Consumption Data'!L420:M420))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N422:O422=\"B\",'5.1 Class A Consumption Data'!N420:O420))","v":0},0,0,0]
["Customer 132",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F425:G425=\"B\",'5.1 Class A Consumption Data'!F423:G423))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H425:I425=\"B\",'5.1 Class A Consumption Data'!H423:I423))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J425:K425=\"B\",'5.1 Class A Consumption Data'!J423:K423))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L425:M425=\"B\",'5.1 Class A Consumption Data'!L423:M423))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N425:O425=\"B\",'5.1 Class A Consumption Data'!N423:O423))","v":0},0,0,0]
["Customer 133",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F428:G428=\"B\",'5.1 Class A Consumption Data'!F426:G426))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H428:I428=\"B\",'5.1 Class A Consumption Data'!H426:I426))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J428:K428=\"B\",'5.1 Class A Consumption Data'!J426:K426))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L428:M428=\"B\",'5.1 Class A Consumption Data'!L426:M426))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N428:O428=\"B\",'5.1 Class A Consumption Data'!N426:O426))","v":0},0,0,0]
["Customer 134",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F431:G431=\"B\",'5.1 Class A Consumption Data'!F429:G429))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H431:I431=\"B\",'5.1 Class A Consumption Data'!H429:I429))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J431:K431=\"B\",'5.1 Class A Consumption Data'!J429:K429))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L431:M431=\"B\",'5.1 Class A Consumption Data'!L429:M429))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N431:O431=\"B\",'5.1 Class A Consumption Data'!N429:O429))","v":0},0,0,0]
["Customer 135",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F434:G434=\"B\",'5.1 Class A Consumption Data'!F432:G432))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H434:I434=\"B\",'5.1 Class A Consumption Data'!H432:I432))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J434:K434=\"B\",'5.1 Class A Consumption Data'!J432:K432))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L434:M434=\"B\",'5.1 Class A Consumption Data'!L432:M432))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N434:O434=\"B\",'5.1 Class A Consumption Data'!N432:O432))","v":0},0,0,0]
["Customer 136",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F437:G437=\"B\",'5.1 Class A Consumption Data'!F435:G435))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H437:I437=\"B\",'5.1 Class A Consumption Data'!H435:I435))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J437:K437=\"B\",'5.1 Class A Consumption Data'!J435:K435))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L437:M437=\"B\",'5.1 Class A Consumption Data'!L435:M435))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N437:O437=\"B\",'5.1 Class A Consumption Data'!N435:O435))","v":0},0,0,0]
["Customer 137",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F440:G440=\"B\",'5.1 Class A Consumption Data'!F438:G438))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H440:I440=\"B\",'5.1 Class A Consumption Data'!H438:I438))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J440:K440=\"B\",'5.1 Class A Consumption Data'!J438:K438))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L440:M440=\"B\",'5.1 Class A Consumption Data'!L438:M438))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N440:O440=\"B\",'5.1 Class A Consumption Data'!N438:O438))","v":0},0,0,0]
["Customer 138",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F443:G443=\"B\",'5.1 Class A Consumption Data'!F441:G441))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H443:I443=\"B\",'5.1 Class A Consumption Data'!H441:I441))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J443:K443=\"B\",'5.1 Class A Consumption Data'!J441:K441))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L443:M443=\"B\",'5.1 Class A Consumption Data'!L441:M441))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N443:O443=\"B\",'5.1 Class A Consumption Data'!N441:O441))","v":0},0,0,0]
["Customer 139",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F446:G446=\"B\",'5.1 Class A Consumption Data'!F444:G444))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H446:I446=\"B\",'5.1 Class A Consumption Data'!H444:I444))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J446:K446=\"B\",'5.1 Class A Consumption Data'!J444:K444))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L446:M446=\"B\",'5.1 Class A Consumption Data'!L444:M444))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N446:O446=\"B\",'5.1 Class A Consumption Data'!N444:O444))","v":0},0,0,0]
["Customer 140",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F449:G449=\"B\",'5.1 Class A Consumption Data'!F447:G447))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H449:I449=\"B\",'5.1 Class A Consumption Data'!H447:I447))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J449:K449=\"B\",'5.1 Class A Consumption Data'!J447:K447))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L449:M449=\"B\",'5.1 Class A Consumption Data'!L447:M447))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N449:O449=\"B\",'5.1 Class A Consumption Data'!N447:O447))","v":0},0,0,0]
["Customer 141",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F452:G452=\"B\",'5.1 Class A Consumption Data'!F450:G450))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H452:I452=\"B\",'5.1 Class A Consumption Data'!H450:I450))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J452:K452=\"B\",'5.1 Class A Consumption Data'!J450:K450))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L452:M452=\"B\",'5.1 Class A Consumption Data'!L450:M450))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N452:O452=\"B\",'5.1 Class A Consumption Data'!N450:O450))","v":0},0,0,0]
["Customer 142",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F455:G455=\"B\",'5.1 Class A Consumption Data'!F453:G453))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H455:I455=\"B\",'5.1 Class A Consumption Data'!H453:I453))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J455:K455=\"B\",'5.1 Class A Consumption Data'!J453:K453))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L455:M455=\"B\",'5.1 Class A Consumption Data'!L453:M453))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N455:O455=\"B\",'5.1 Class A Consumption Data'!N453:O453))","v":0},0,0,0]
["Customer 143",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F458:G458=\"B\",'5.1 Class A Consumption Data'!F456:G456))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H458:I458=\"B\",'5.1 Class A Consumption Data'!H456:I456))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J458:K458=\"B\",'5.1 Class A Consumption Data'!J456:K456))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L458:M458=\"B\",'5.1 Class A Consumption Data'!L456:M456))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N458:O458=\"B\",'5.1 Class A Consumption Data'!N456:O456))","v":0},0,0,0]
["Customer 144",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F461:G461=\"B\",'5.1 Class A Consumption Data'!F459:G459))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H461:I461=\"B\",'5.1 Class A Consumption Data'!H459:I459))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J461:K461=\"B\",'5.1 Class A Consumption Data'!J459:K459))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L461:M461=\"B\",'5.1 Class A Consumption Data'!L459:M459))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N461:O461=\"B\",'5.1 Class A Consumption Data'!N459:O459))","v":0},0,0,0]
["Customer 145",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F464:G464=\"B\",'5.1 Class A Consumption Data'!F462:G462))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H464:I464=\"B\",'5.1 Class A Consumption Data'!H462:I462))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J464:K464=\"B\",'5.1 Class A Consumption Data'!J462:K462))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L464:M464=\"B\",'5.1 Class A Consumption Data'!L462:M462))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N464:O464=\"B\",'5.1 Class A Consumption Data'!N462:O462))","v":0},0,0,0]
["Customer 146",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F467:G467=\"B\",'5.1 Class A Consumption Data'!F465:G465))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H467:I467=\"B\",'5.1 Class A Consumption Data'!H465:I465))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J467:K467=\"B\",'5.1 Class A Consumption Data'!J465:K465))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L467:M467=\"B\",'5.1 Class A Consumption Data'!L465:M465))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N467:O467=\"B\",'5.1 Class A Consumption Data'!N465:O465))","v":0},0,0,0]
["Customer 147",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F470:G470=\"B\",'5.1 Class A Consumption Data'!F468:G468))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H470:I470=\"B\",'5.1 Class A Consumption Data'!H468:I468))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J470:K470=\"B\",'5.1 Class A Consumption Data'!J468:K468))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L470:M470=\"B\",'5.1 Class A Consumption Data'!L468:M468))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N470:O470=\"B\",'5.1 Class A Consumption Data'!N468:O468))","v":0},0,0,0]
["Customer 148",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F473:G473=\"B\",'5.1 Class A Consumption Data'!F471:G471))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H473:I473=\"B\",'5.1 Class A Consumption Data'!H471:I471))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J473:K473=\"B\",'5.1 Class A Consumption Data'!J471:K471))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L473:M473=\"B\",'5.1 Class A Consumption Data'!L471:M471))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N473:O473=\"B\",'5.1 Class A Consumption Data'!N471:O471))","v":0},0,0,0]
["Customer 149",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F476:G476=\"B\",'5.1 Class A Consumption Data'!F474:G474))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H476:I476=\"B\",'5.1 Class A Consumption Data'!H474:I474))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J476:K476=\"B\",'5.1 Class A Consumption Data'!J474:K474))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L476:M476=\"B\",'5.1 Class A Consumption Data'!L474:M474))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N476:O476=\"B\",'5.1 Class A Consumption Data'!N474:O474))","v":0},0,0,0]
["Customer 150",null,0,{"$f":"SUM(IF('5.1 Class A Consumption Data'!F479:G479=\"B\",'5.1 Class A Consumption Data'!F477:G477))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!H479:I479=\"B\",'5.1 Class A Consumption Data'!H477:I477))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!J479:K479=\"B\",'5.1 Class A Consumption Data'!J477:K477))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!L479:M479=\"B\",'5.1 Class A Consumption Data'!L477:M477))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!N479:O479=\"B\",'5.1 Class A Consumption Data'!N477:O477))","v":0},0,0,0]
["TOTAL",null,{"$f":"SUM(C34:C183)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"5.3 CBR B","index":8,"n_rows":37,"n_cols":15,"rows_kept":37,"cut":false,"hidden":false,"merged":[[16,14,36,20],[11,0,11,11],[13,4,13,5],[13,6,13,7],[13,2,13,3],[13,8,13,9],[12,2,12,6]]}
[]
[null,false]
[]
[]
[]
[null,"Total"]
[]
[]
[]
[]
[]
["The purpose of this tab is to calculate the billing determinants for CBR rate riders for all current Class B customers who did not transition between Class A and B in the period since the Account 1580, sub-account CBR Class B balance accumulated.\n"]
["Year(s) in which CBR Class B Balance accumulated","2016 and 2015","(Note: Account 1580, Sub-account CBR Class B was established starting in 2015)"]
[null,null,"Total Metered 2016 Consumption Minus WMP",null,"Total Metered 2016 Consumption for Class A customers that were Class A for the entire period CBR Class B balance accumulated",null,"Total Metered 2016 Consumption for Customers that Transitioned Between Class A and B during the period CBR Class B balance accumulated",null,"Metered Consumption for Current Class B Customers (Total Consumption LESS WMP, Class A and Transition Customers' Consumption)",null,"% of total kWh","Total CBR Class B $ allocated to Current Class B Customers","CBR Class B Rate Rider","Unit"]
[null,null,"kWh","kW","kWh","kW","kWh","kW","kWh","kW"]
[]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B21), \"\", '4. Billing Determinants'!$B21)","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$L21), \"\", '4. Billing Determinants'!$L21)","v":135812999},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M21), \"\", '4. Billing Determinants'!$M21)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A17,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A17)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A17&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A17&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A17)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A17&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"(C17-E17-G17)","v":135812999},{"$f":"(D17-F17-H17)","v":0},{"$f":"I17/$I$37","v":0.36619963412042017},null,0,null,"If the allocated Account 1580 sub-account CBR Class B amount does not produce a rate rider in one or more rate class (except for the Standby rate class), a distributor is to transfer the entire OEB-approved CBR Class B amount into account 1595 for disposition at a later date (see Accounting Guidance, Capacity Based Recovery July 25, 2016)"]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B22), \"\", '4. Billing Determinants'!$B22)","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L22), \"\", '4. Billing Determinants'!$L22)","v":47996002},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M22), \"\", '4. Billing Determinants'!$M22)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A18,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A18)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A18&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A18&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A18)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A18&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"(C18-E18-G18)","v":47996002},{"$f":"(D18-F18-H18)","v":0},{"$f":"I18/$I$37","v":0.12941410984999274},null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B23), \"\", '4. Billing Determinants'!$B23)","v":"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L23), \"\", '4. Billing Determinants'!$L23)","v":111817487},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M23), \"\", '4. Billing Determinants'!$M23)","v":272809.7},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A19,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A19)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A19&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A19&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A19)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A19&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},111817487,272809.7,0.30149929041523366,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B24), \"\", '4. Billing Determinants'!$B24)","v":"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L24), \"\", '4. Billing Determinants'!$L24)","v":56559248},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M24), \"\", '4. Billing Determinants'!$M24)","v":197271},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A20,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A20)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A20&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A20&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A20)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A20&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},56559248,197271,0.15250363423405519,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B25), \"\", '4. Billing Determinants'!$B25)","v":"LARGE USE SERVICE CLASSIFICATION"},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L25), \"\", '4. Billing Determinants'!$L25)","v":107399719},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M25), \"\", '4. Billing Determinants'!$M25)","v":177134},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A21,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A21)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":107399719},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A21&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A21&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":177134},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A21)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A21&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B26), \"\", '4. Billing Determinants'!$B26)","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L26), \"\", '4. Billing Determinants'!$L26)","v":514359},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M26), \"\", '4. Billing Determinants'!$M26)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A22,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A22)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A22&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A22&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A22)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A22&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},514359,0,1.3868928526241085E-3,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B27), \"\", '4. Billing Determinants'!$B27)","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L27), \"\", '4. Billing Determinants'!$L27)","v":220513.5},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M27), \"\", '4. Billing Determinants'!$M27)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A23,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A23)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A23&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A23&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A23)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A23&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},220513.5,0,5.9458198856659713E-4,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B28), \"\", '4. Billing Determinants'!$B28)","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L28), \"\", '4. Billing Determinants'!$L28)","v":1928543},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M28), \"\", '4. Billing Determinants'!$M28)","v":5395},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A24,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A24)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A24&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A24&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A24)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A24&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},1928543,5395,5.2000305286351673E-3,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B29), \"\", '4. Billing Determinants'!$B29)","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L29), \"\", '4. Billing Determinants'!$L29)","v":16022325},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M29), \"\", '4. Billing Determinants'!$M29)","v":36389},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A25,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A25)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A25&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A25&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A25)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A25&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},16022325,36389,4.3201826010472393E-2,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B30), \"\", '4. Billing Determinants'!$B30)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L30), \"\", '4. Billing Determinants'!$L30)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M30), \"\", '4. Billing Determinants'!$M30)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A26,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A26)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A26&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A26&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A26)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A26&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B31), \"\", '4. Billing Determinants'!$B31)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L31), \"\", '4. Billing Determinants'!$L31)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M31), \"\", '4. Billing Determinants'!$M31)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A27,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A27)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A27&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A27&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A27)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A27&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B32), \"\", '4. Billing Determinants'!$B32)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L32), \"\", '4. Billing Determinants'!$L32)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M32), \"\", '4. Billing Determinants'!$M32)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A28,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A28)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A28&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A28&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A28)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A28&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B33), \"\", '4. Billing Determinants'!$B33)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L33), \"\", '4. Billing Determinants'!$L33)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M33), \"\", '4. Billing Determinants'!$M33)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A29,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A29)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A29&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A29&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A29)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A29&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B34), \"\", '4. Billing Determinants'!$B34)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L34), \"\", '4. Billing Determinants'!$L34)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M34), \"\", '4. Billing Determinants'!$M34)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A30,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A30)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A30&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A30&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A30)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A30&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B35), \"\", '4. Billing Determinants'!$B35)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L35), \"\", '4. Billing Determinants'!$L35)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M35), \"\", '4. Billing Determinants'!$M35)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A31,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A31)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A31&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A31&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A31)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A31&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B36), \"\", '4. Billing Determinants'!$B36)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L36), \"\", '4. Billing Determinants'!$L36)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M36), \"\", '4. Billing Determinants'!$M36)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A32,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A32)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A32&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A32&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A32)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A32&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B37), \"\", '4. Billing Determinants'!$B37)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L37), \"\", '4. Billing Determinants'!$L37)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M37), \"\", '4. Billing Determinants'!$M37)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A33,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A33)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A33&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A33&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A33)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A33&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B38), \"\", '4. Billing Determinants'!$B38)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L38), \"\", '4. Billing Determinants'!$L38)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M38), \"\", '4. Billing Determinants'!$M38)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A34,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A34)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A34&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A34&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A34)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A34&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B39), \"\", '4. Billing Determinants'!$B39)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L39), \"\", '4. Billing Determinants'!$L39)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M39), \"\", '4. Billing Determinants'!$M39)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A35,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A35)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A35&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A35&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A35)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A35&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[{"$f":"IF(ISBLANK('4. Billing Determinants'!$B40), \"\", '4. Billing Determinants'!$B40)","v":""},"",{"$f":"IF(ISBLANK('4. Billing Determinants'!$L40), \"\", '4. Billing Determinants'!$L40)","v":0},{"$f":"IF(ISBLANK('4. Billing Determinants'!$M40), \"\", '4. Billing Determinants'!$M40)","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A36,'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A36)*('5.1 Class A Consumption Data'!A30:A479= \"2015-kwh\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF('5.1 Class A Consumption Data'!D492:D791=A36&\"kW\",'5.1 Class A Consumption Data'!F492:F791)) + SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A36&\"kW\")*('5.1 Class A Consumption Data'!A30:A479= \"2015-kw\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A36)*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!D30:D479=A36&\"kW\")*('5.1 Class A Consumption Data'!B30:B479 <> \"N/A\"),'5.1 Class A Consumption Data'!F30:G479))","v":0},0,0,0,null,0]
[null,"Total",{"$f":"SUM(C17:C36)","v":478271195.5},{"$f":"SUM(D17:D36)","v":688998.7},107399719,177134,0,0,370871476.5,511864.7,0.99999999999999989,{"$f":"SUM(L17:L36)","v":0},0]

{"sheet":"5.3a CBR B Allocation","index":9,"n_rows":184,"n_cols":8,"rows_kept":184,"cut":false,"hidden":true,"merged":[[13,0,13,4],[15,2,15,6],[17,0,17,4],[25,0,25,2],[30,0,30,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This tab allocates the CBR Class B balance to transition customers (i.e Class A customers who were former Class B customers and Class B customers who were former Class A customers) who contributed to the current CBR Class B balance. The tables below calculate specific amounts for each transition customer. The general CBR Class B rate rider is not to be charged to the transition customers that are allocated amounts in the table below. Consistent with with prior decisions, distributors are generally expected to settle the amount through 12 equal adjustments to bills."]
[]
["Year(s) in which CBR Class B Balance accumulated",{"$f":"'5.3 CBR B'!B13","v":"2016 and 2015"},"(Note: Account 1580, Sub-account CBR Class B was established starting in 2015)"]
[]
["Allocation of total Consumption (kWh) between Class B and Class A/B Transition Customers"]
[null,null,"Total",2016,2015]
["Total Class B Consumption for Years During Balance Accumulation (Total  Consumption Less WMP Consumption and Consumption for Class A who were Class A for the full year)","A",{"$f":"SUM(D20:E20)","v":0}]
["All Class B Consumption (i.e. full year or partial year) for Transition Customers","B",{"$f":"SUM(D21:E21)","v":0},{"$f":"D184","v":0},{"$f":"E184","v":0}]
["Transition Customers' Portion of Total Consumption ","C=B/A",{"$f":"IFERROR(C21/C20,0)","v":0},{"$f":"D20-D21","v":0},{"$f":"E20-E21","v":0}]
[]
[]
[]
["Allocation of Total CBR Class B Balance $"]
["Total CBR Class B Balance ","D",{"$f":"'2. 2016 Continuity Schedule'!BT28","v":101708}]
["Transition Customers Portion of CBR Class B Balance","E=D*C",{"$f":"+C22*C27","v":0}]
["CBR Class B Balance to be disposed to Current Class B Customers through Rate Rider","F=D-E",{"$f":"+C27-C28","v":101708}]
[]
["Allocation of CBR Class B Balances to Transition Customers"]
["# of Class A/B Transition Customers",null,{"$f":"COUNTIF(C34:C183,\"<>0\")","v":0}]
["Customer ",null,"Total Metered Class B Consumption (kWh)  for Transition Customers During the Period They were Class B Customers","Metered Class B Consumption (kWh)  for Transition Customers During the Period They were Class B Customers in 2016","Metered Class B Consumption (kWh)  for Transition Customers During the Period They were Class B Customers 2015  ","% of kWh","Customer Specific CBR Class B Allocation During the Period They Were a Class B Customer","Monthly Equal Payments"]
["Customer 1",null,{"$f":"SUM(D34:E34)","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F32:G32=\"B\")*('5.1 Class A Consumption Data'!B30<>\"N/A\"),'5.1 Class A Consumption Data'!F30:G30))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H32:I32=\"B\")*('5.1 Class A Consumption Data'!B30<>\"N/A\"),'5.1 Class A Consumption Data'!H30:I30))","v":0},{"$f":"IFERROR(+C34/($C$184),0)","v":0},{"$f":"+F34*$C$28","v":0},{"$f":"+G34/12","v":0}]
["Customer 2",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F35:G35=\"B\")*('5.1 Class A Consumption Data'!B33<>\"N/A\"),'5.1 Class A Consumption Data'!F33:G33))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H35:I35=\"B\")*('5.1 Class A Consumption Data'!B33<>\"N/A\"),'5.1 Class A Consumption Data'!H33:I33))","v":0},0,0,0]
["Customer 3",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F38:G38=\"B\")*('5.1 Class A Consumption Data'!B36<>\"N/A\"),'5.1 Class A Consumption Data'!F36:G36))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H38:I38=\"B\")*('5.1 Class A Consumption Data'!B36<>\"N/A\"),'5.1 Class A Consumption Data'!H36:I36))","v":0},0,0,0]
["Customer 4",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F41:G41=\"B\")*('5.1 Class A Consumption Data'!B39<>\"N/A\"),'5.1 Class A Consumption Data'!F39:G39))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H41:I41=\"B\")*('5.1 Class A Consumption Data'!B39<>\"N/A\"),'5.1 Class A Consumption Data'!H39:I39))","v":0},0,0,0]
["Customer 5",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F44:G44=\"B\")*('5.1 Class A Consumption Data'!B42<>\"N/A\"),'5.1 Class A Consumption Data'!F42:G42))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H44:I44=\"B\")*('5.1 Class A Consumption Data'!B42<>\"N/A\"),'5.1 Class A Consumption Data'!H42:I42))","v":0},0,0,0]
["Customer 6",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F47:G47=\"B\")*('5.1 Class A Consumption Data'!B45<>\"N/A\"),'5.1 Class A Consumption Data'!F45:G45))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H47:I47=\"B\")*('5.1 Class A Consumption Data'!B45<>\"N/A\"),'5.1 Class A Consumption Data'!H45:I45))","v":0},0,0,0]
["Customer 7",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F50:G50=\"B\")*('5.1 Class A Consumption Data'!B48<>\"N/A\"),'5.1 Class A Consumption Data'!F48:G48))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H50:I50=\"B\")*('5.1 Class A Consumption Data'!B48<>\"N/A\"),'5.1 Class A Consumption Data'!H48:I48))","v":0},0,0,0]
["Customer 8",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F53:G53=\"B\")*('5.1 Class A Consumption Data'!B51<>\"N/A\"),'5.1 Class A Consumption Data'!F51:G51))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H53:I53=\"B\")*('5.1 Class A Consumption Data'!B51<>\"N/A\"),'5.1 Class A Consumption Data'!H51:I51))","v":0},0,0,0]
["Customer 9",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F56:G56=\"B\")*('5.1 Class A Consumption Data'!B54<>\"N/A\"),'5.1 Class A Consumption Data'!F54:G54))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H56:I56=\"B\")*('5.1 Class A Consumption Data'!B54<>\"N/A\"),'5.1 Class A Consumption Data'!H54:I54))","v":0},0,0,0]
["Customer 10",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F59:G59=\"B\")*('5.1 Class A Consumption Data'!B57<>\"N/A\"),'5.1 Class A Consumption Data'!F57:G57))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H59:I59=\"B\")*('5.1 Class A Consumption Data'!B57<>\"N/A\"),'5.1 Class A Consumption Data'!H57:I57))","v":0},0,0,0]
["Customer 11",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F62:G62=\"B\")*('5.1 Class A Consumption Data'!B60<>\"N/A\"),'5.1 Class A Consumption Data'!F60:G60))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H62:I62=\"B\")*('5.1 Class A Consumption Data'!B60<>\"N/A\"),'5.1 Class A Consumption Data'!H60:I60))","v":0},0,0,0]
["Customer 12",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F65:G65=\"B\")*('5.1 Class A Consumption Data'!B63<>\"N/A\"),'5.1 Class A Consumption Data'!F63:G63))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H65:I65=\"B\")*('5.1 Class A Consumption Data'!B63<>\"N/A\"),'5.1 Class A Consumption Data'!H63:I63))","v":0},0,0,0]
["Customer 13",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F68:G68=\"B\")*('5.1 Class A Consumption Data'!B66<>\"N/A\"),'5.1 Class A Consumption Data'!F66:G66))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H68:I68=\"B\")*('5.1 Class A Consumption Data'!B66<>\"N/A\"),'5.1 Class A Consumption Data'!H66:I66))","v":0},0,0,0]
["Customer 14",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F71:G71=\"B\")*('5.1 Class A Consumption Data'!B69<>\"N/A\"),'5.1 Class A Consumption Data'!F69:G69))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H71:I71=\"B\")*('5.1 Class A Consumption Data'!B69<>\"N/A\"),'5.1 Class A Consumption Data'!H69:I69))","v":0},0,0,0]
["Customer 15",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F74:G74=\"B\")*('5.1 Class A Consumption Data'!B72<>\"N/A\"),'5.1 Class A Consumption Data'!F72:G72))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H74:I74=\"B\")*('5.1 Class A Consumption Data'!B72<>\"N/A\"),'5.1 Class A Consumption Data'!H72:I72))","v":0},0,0,0]
["Customer 16",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F77:G77=\"B\")*('5.1 Class A Consumption Data'!B75<>\"N/A\"),'5.1 Class A Consumption Data'!F75:G75))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H77:I77=\"B\")*('5.1 Class A Consumption Data'!B75<>\"N/A\"),'5.1 Class A Consumption Data'!H75:I75))","v":0},0,0,0]
["Customer 17",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F80:G80=\"B\")*('5.1 Class A Consumption Data'!B78<>\"N/A\"),'5.1 Class A Consumption Data'!F78:G78))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H80:I80=\"B\")*('5.1 Class A Consumption Data'!B78<>\"N/A\"),'5.1 Class A Consumption Data'!H78:I78))","v":0},0,0,0]
["Customer 18",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F83:G83=\"B\")*('5.1 Class A Consumption Data'!B81<>\"N/A\"),'5.1 Class A Consumption Data'!F81:G81))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H83:I83=\"B\")*('5.1 Class A Consumption Data'!B81<>\"N/A\"),'5.1 Class A Consumption Data'!H81:I81))","v":0},0,0,0]
["Customer 19",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F86:G86=\"B\")*('5.1 Class A Consumption Data'!B84<>\"N/A\"),'5.1 Class A Consumption Data'!F84:G84))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H86:I86=\"B\")*('5.1 Class A Consumption Data'!B84<>\"N/A\"),'5.1 Class A Consumption Data'!H84:I84))","v":0},0,0,0]
["Customer 20",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F89:G89=\"B\")*('5.1 Class A Consumption Data'!B87<>\"N/A\"),'5.1 Class A Consumption Data'!F87:G87))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H89:I89=\"B\")*('5.1 Class A Consumption Data'!B87<>\"N/A\"),'5.1 Class A Consumption Data'!H87:I87))","v":0},0,0,0]
["Customer 21",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F92:G92=\"B\")*('5.1 Class A Consumption Data'!B90<>\"N/A\"),'5.1 Class A Consumption Data'!F90:G90))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H92:I92=\"B\")*('5.1 Class A Consumption Data'!B90<>\"N/A\"),'5.1 Class A Consumption Data'!H90:I90))","v":0},0,0,0]
["Customer 22",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F95:G95=\"B\")*('5.1 Class A Consumption Data'!B93<>\"N/A\"),'5.1 Class A Consumption Data'!F93:G93))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H95:I95=\"B\")*('5.1 Class A Consumption Data'!B93<>\"N/A\"),'5.1 Class A Consumption Data'!H93:I93))","v":0},0,0,0]
["Customer 23",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F98:G98=\"B\")*('5.1 Class A Consumption Data'!B96<>\"N/A\"),'5.1 Class A Consumption Data'!F96:G96))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H98:I98=\"B\")*('5.1 Class A Consumption Data'!B96<>\"N/A\"),'5.1 Class A Consumption Data'!H96:I96))","v":0},0,0,0]
["Customer 24",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F101:G101=\"B\")*('5.1 Class A Consumption Data'!B99<>\"N/A\"),'5.1 Class A Consumption Data'!F99:G99))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H101:I101=\"B\")*('5.1 Class A Consumption Data'!B99<>\"N/A\"),'5.1 Class A Consumption Data'!H99:I99))","v":0},0,0,0]
["Customer 25",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F104:G104=\"B\")*('5.1 Class A Consumption Data'!B102<>\"N/A\"),'5.1 Class A Consumption Data'!F102:G102))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H104:I104=\"B\")*('5.1 Class A Consumption Data'!B102<>\"N/A\"),'5.1 Class A Consumption Data'!H102:I102))","v":0},0,0,0]
["Customer 26",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F107:G107=\"B\")*('5.1 Class A Consumption Data'!B105<>\"N/A\"),'5.1 Class A Consumption Data'!F105:G105))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H107:I107=\"B\")*('5.1 Class A Consumption Data'!B105<>\"N/A\"),'5.1 Class A Consumption Data'!H105:I105))","v":0},0,0,0]
["Customer 27",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F110:G110=\"B\")*('5.1 Class A Consumption Data'!B108<>\"N/A\"),'5.1 Class A Consumption Data'!F108:G108))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H110:I110=\"B\")*('5.1 Class A Consumption Data'!B108<>\"N/A\"),'5.1 Class A Consumption Data'!H108:I108))","v":0},0,0,0]
["Customer 28",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F113:G113=\"B\")*('5.1 Class A Consumption Data'!B111<>\"N/A\"),'5.1 Class A Consumption Data'!F111:G111))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H113:I113=\"B\")*('5.1 Class A Consumption Data'!B111<>\"N/A\"),'5.1 Class A Consumption Data'!H111:I111))","v":0},0,0,0]
["Customer 29",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F116:G116=\"B\")*('5.1 Class A Consumption Data'!B114<>\"N/A\"),'5.1 Class A Consumption Data'!F114:G114))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H116:I116=\"B\")*('5.1 Class A Consumption Data'!B114<>\"N/A\"),'5.1 Class A Consumption Data'!H114:I114))","v":0},0,0,0]
["Customer 30",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F119:G119=\"B\")*('5.1 Class A Consumption Data'!B117<>\"N/A\"),'5.1 Class A Consumption Data'!F117:G117))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H119:I119=\"B\")*('5.1 Class A Consumption Data'!B117<>\"N/A\"),'5.1 Class A Consumption Data'!H117:I117))","v":0},0,0,0]
["Customer 31",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F122:G122=\"B\")*('5.1 Class A Consumption Data'!B120<>\"N/A\"),'5.1 Class A Consumption Data'!F120:G120))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H122:I122=\"B\")*('5.1 Class A Consumption Data'!B120<>\"N/A\"),'5.1 Class A Consumption Data'!H120:I120))","v":0},0,0,0]
["Customer 32",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F125:G125=\"B\")*('5.1 Class A Consumption Data'!B123<>\"N/A\"),'5.1 Class A Consumption Data'!F123:G123))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H125:I125=\"B\")*('5.1 Class A Consumption Data'!B123<>\"N/A\"),'5.1 Class A Consumption Data'!H123:I123))","v":0},0,0,0]
["Customer 33",null,{"$f":"SUM(D66:E66)","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F128:G128=\"B\")*('5.1 Class A Consumption Data'!B126<>\"N/A\"),'5.1 Class A Consumption Data'!F126:G126))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H128:I128=\"B\")*('5.1 Class A Consumption Data'!B126<>\"N/A\"),'5.1 Class A Consumption Data'!H126:I126))","v":0},{"$f":"IFERROR(+C66/($C$184),0)","v":0},{"$f":"+F66*$C$28","v":0},{"$f":"+G66/12","v":0}]
["Customer 34",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F131:G131=\"B\")*('5.1 Class A Consumption Data'!B129<>\"N/A\"),'5.1 Class A Consumption Data'!F129:G129))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H131:I131=\"B\")*('5.1 Class A Consumption Data'!B129<>\"N/A\"),'5.1 Class A Consumption Data'!H129:I129))","v":0},0,0,0]
["Customer 35",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F134:G134=\"B\")*('5.1 Class A Consumption Data'!B132<>\"N/A\"),'5.1 Class A Consumption Data'!F132:G132))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H134:I134=\"B\")*('5.1 Class A Consumption Data'!B132<>\"N/A\"),'5.1 Class A Consumption Data'!H132:I132))","v":0},0,0,0]
["Customer 36",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F137:G137=\"B\")*('5.1 Class A Consumption Data'!B135<>\"N/A\"),'5.1 Class A Consumption Data'!F135:G135))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H137:I137=\"B\")*('5.1 Class A Consumption Data'!B135<>\"N/A\"),'5.1 Class A Consumption Data'!H135:I135))","v":0},0,0,0]
["Customer 37",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F140:G140=\"B\")*('5.1 Class A Consumption Data'!B138<>\"N/A\"),'5.1 Class A Consumption Data'!F138:G138))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H140:I140=\"B\")*('5.1 Class A Consumption Data'!B138<>\"N/A\"),'5.1 Class A Consumption Data'!H138:I138))","v":0},0,0,0]
["Customer 38",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F143:G143=\"B\")*('5.1 Class A Consumption Data'!B141<>\"N/A\"),'5.1 Class A Consumption Data'!F141:G141))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H143:I143=\"B\")*('5.1 Class A Consumption Data'!B141<>\"N/A\"),'5.1 Class A Consumption Data'!H141:I141))","v":0},0,0,0]
["Customer 39",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F146:G146=\"B\")*('5.1 Class A Consumption Data'!B144<>\"N/A\"),'5.1 Class A Consumption Data'!F144:G144))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H146:I146=\"B\")*('5.1 Class A Consumption Data'!B144<>\"N/A\"),'5.1 Class A Consumption Data'!H144:I144))","v":0},0,0,0]
["Customer 40",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F149:G149=\"B\")*('5.1 Class A Consumption Data'!B147<>\"N/A\"),'5.1 Class A Consumption Data'!F147:G147))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H149:I149=\"B\")*('5.1 Class A Consumption Data'!B147<>\"N/A\"),'5.1 Class A Consumption Data'!H147:I147))","v":0},0,0,0]
["Customer 41",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F152:G152=\"B\")*('5.1 Class A Consumption Data'!B150<>\"N/A\"),'5.1 Class A Consumption Data'!F150:G150))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H152:I152=\"B\")*('5.1 Class A Consumption Data'!B150<>\"N/A\"),'5.1 Class A Consumption Data'!H150:I150))","v":0},0,0,0]
["Customer 42",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F155:G155=\"B\")*('5.1 Class A Consumption Data'!B153<>\"N/A\"),'5.1 Class A Consumption Data'!F153:G153))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H155:I155=\"B\")*('5.1 Class A Consumption Data'!B153<>\"N/A\"),'5.1 Class A Consumption Data'!H153:I153))","v":0},0,0,0]
["Customer 43",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F158:G158=\"B\")*('5.1 Class A Consumption Data'!B156<>\"N/A\"),'5.1 Class A Consumption Data'!F156:G156))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H158:I158=\"B\")*('5.1 Class A Consumption Data'!B156<>\"N/A\"),'5.1 Class A Consumption Data'!H156:I156))","v":0},0,0,0]
["Customer 44",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F161:G161=\"B\")*('5.1 Class A Consumption Data'!B159<>\"N/A\"),'5.1 Class A Consumption Data'!F159:G159))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H161:I161=\"B\")*('5.1 Class A Consumption Data'!B159<>\"N/A\"),'5.1 Class A Consumption Data'!H159:I159))","v":0},0,0,0]
["Customer 45",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F164:G164=\"B\")*('5.1 Class A Consumption Data'!B162<>\"N/A\"),'5.1 Class A Consumption Data'!F162:G162))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H164:I164=\"B\")*('5.1 Class A Consumption Data'!B162<>\"N/A\"),'5.1 Class A Consumption Data'!H162:I162))","v":0},0,0,0]
["Customer 46",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F167:G167=\"B\")*('5.1 Class A Consumption Data'!B165<>\"N/A\"),'5.1 Class A Consumption Data'!F165:G165))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H167:I167=\"B\")*('5.1 Class A Consumption Data'!B165<>\"N/A\"),'5.1 Class A Consumption Data'!H165:I165))","v":0},0,0,0]
["Customer 47",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F170:G170=\"B\")*('5.1 Class A Consumption Data'!B168<>\"N/A\"),'5.1 Class A Consumption Data'!F168:G168))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H170:I170=\"B\")*('5.1 Class A Consumption Data'!B168<>\"N/A\"),'5.1 Class A Consumption Data'!H168:I168))","v":0},0,0,0]
["Customer 48",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F173:G173=\"B\")*('5.1 Class A Consumption Data'!B171<>\"N/A\"),'5.1 Class A Consumption Data'!F171:G171))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H173:I173=\"B\")*('5.1 Class A Consumption Data'!B171<>\"N/A\"),'5.1 Class A Consumption Data'!H171:I171))","v":0},0,0,0]
["Customer 49",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F176:G176=\"B\")*('5.1 Class A Consumption Data'!B174<>\"N/A\"),'5.1 Class A Consumption Data'!F174:G174))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H176:I176=\"B\")*('5.1 Class A Consumption Data'!B174<>\"N/A\"),'5.1 Class A Consumption Data'!H174:I174))","v":0},0,0,0]
["Customer 50",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F179:G179=\"B\")*('5.1 Class A Consumption Data'!B177<>\"N/A\"),'5.1 Class A Consumption Data'!F177:G177))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H179:I179=\"B\")*('5.1 Class A Consumption Data'!B177<>\"N/A\"),'5.1 Class A Consumption Data'!H177:I177))","v":0},0,0,0]
["Customer 51",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F182:G182=\"B\")*('5.1 Class A Consumption Data'!B180<>\"N/A\"),'5.1 Class A Consumption Data'!F180:G180))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H182:I182=\"B\")*('5.1 Class A Consumption Data'!B180<>\"N/A\"),'5.1 Class A Consumption Data'!H180:I180))","v":0},0,0,0]
["Customer 52",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F185:G185=\"B\")*('5.1 Class A Consumption Data'!B183<>\"N/A\"),'5.1 Class A Consumption Data'!F183:G183))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H185:I185=\"B\")*('5.1 Class A Consumption Data'!B183<>\"N/A\"),'5.1 Class A Consumption Data'!H183:I183))","v":0},0,0,0]
["Customer 53",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F188:G188=\"B\")*('5.1 Class A Consumption Data'!B186<>\"N/A\"),'5.1 Class A Consumption Data'!F186:G186))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H188:I188=\"B\")*('5.1 Class A Consumption Data'!B186<>\"N/A\"),'5.1 Class A Consumption Data'!H186:I186))","v":0},0,0,0]
["Customer 54",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F191:G191=\"B\")*('5.1 Class A Consumption Data'!B189<>\"N/A\"),'5.1 Class A Consumption Data'!F189:G189))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H191:I191=\"B\")*('5.1 Class A Consumption Data'!B189<>\"N/A\"),'5.1 Class A Consumption Data'!H189:I189))","v":0},0,0,0]
["Customer 55",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F194:G194=\"B\")*('5.1 Class A Consumption Data'!B192<>\"N/A\"),'5.1 Class A Consumption Data'!F192:G192))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H194:I194=\"B\")*('5.1 Class A Consumption Data'!B192<>\"N/A\"),'5.1 Class A Consumption Data'!H192:I192))","v":0},0,0,0]
["Customer 56",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F197:G197=\"B\")*('5.1 Class A Consumption Data'!B195<>\"N/A\"),'5.1 Class A Consumption Data'!F195:G195))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H197:I197=\"B\")*('5.1 Class A Consumption Data'!B195<>\"N/A\"),'5.1 Class A Consumption Data'!H195:I195))","v":0},0,0,0]
["Customer 57",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F200:G200=\"B\")*('5.1 Class A Consumption Data'!B198<>\"N/A\"),'5.1 Class A Consumption Data'!F198:G198))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H200:I200=\"B\")*('5.1 Class A Consumption Data'!B198<>\"N/A\"),'5.1 Class A Consumption Data'!H198:I198))","v":0},0,0,0]
["Customer 58",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F203:G203=\"B\")*('5.1 Class A Consumption Data'!B201<>\"N/A\"),'5.1 Class A Consumption Data'!F201:G201))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H203:I203=\"B\")*('5.1 Class A Consumption Data'!B201<>\"N/A\"),'5.1 Class A Consumption Data'!H201:I201))","v":0},0,0,0]
["Customer 59",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F206:G206=\"B\")*('5.1 Class A Consumption Data'!B204<>\"N/A\"),'5.1 Class A Consumption Data'!F204:G204))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H206:I206=\"B\")*('5.1 Class A Consumption Data'!B204<>\"N/A\"),'5.1 Class A Consumption Data'!H204:I204))","v":0},0,0,0]
["Customer 60",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F209:G209=\"B\")*('5.1 Class A Consumption Data'!B207<>\"N/A\"),'5.1 Class A Consumption Data'!F207:G207))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H209:I209=\"B\")*('5.1 Class A Consumption Data'!B207<>\"N/A\"),'5.1 Class A Consumption Data'!H207:I207))","v":0},0,0,0]
["Customer 61",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F212:G212=\"B\")*('5.1 Class A Consumption Data'!B210<>\"N/A\"),'5.1 Class A Consumption Data'!F210:G210))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H212:I212=\"B\")*('5.1 Class A Consumption Data'!B210<>\"N/A\"),'5.1 Class A Consumption Data'!H210:I210))","v":0},0,0,0]
["Customer 62",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F215:G215=\"B\")*('5.1 Class A Consumption Data'!B213<>\"N/A\"),'5.1 Class A Consumption Data'!F213:G213))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H215:I215=\"B\")*('5.1 Class A Consumption Data'!B213<>\"N/A\"),'5.1 Class A Consumption Data'!H213:I213))","v":0},0,0,0]
["Customer 63",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F218:G218=\"B\")*('5.1 Class A Consumption Data'!B216<>\"N/A\"),'5.1 Class A Consumption Data'!F216:G216))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H218:I218=\"B\")*('5.1 Class A Consumption Data'!B216<>\"N/A\"),'5.1 Class A Consumption Data'!H216:I216))","v":0},0,0,0]
["Customer 64",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F221:G221=\"B\")*('5.1 Class A Consumption Data'!B219<>\"N/A\"),'5.1 Class A Consumption Data'!F219:G219))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H221:I221=\"B\")*('5.1 Class A Consumption Data'!B219<>\"N/A\"),'5.1 Class A Consumption Data'!H219:I219))","v":0},0,0,0]
["Customer 65",null,{"$f":"SUM(D98:E98)","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F224:G224=\"B\")*('5.1 Class A Consumption Data'!B222<>\"N/A\"),'5.1 Class A Consumption Data'!F222:G222))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H224:I224=\"B\")*('5.1 Class A Consumption Data'!B222<>\"N/A\"),'5.1 Class A Consumption Data'!H222:I222))","v":0},{"$f":"IFERROR(+C98/($C$184),0)","v":0},{"$f":"+F98*$C$28","v":0},{"$f":"+G98/12","v":0}]
["Customer 66",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F227:G227=\"B\")*('5.1 Class A Consumption Data'!B225<>\"N/A\"),'5.1 Class A Consumption Data'!F225:G225))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H227:I227=\"B\")*('5.1 Class A Consumption Data'!B225<>\"N/A\"),'5.1 Class A Consumption Data'!H225:I225))","v":0},0,0,0]
["Customer 67",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F230:G230=\"B\")*('5.1 Class A Consumption Data'!B228<>\"N/A\"),'5.1 Class A Consumption Data'!F228:G228))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H230:I230=\"B\")*('5.1 Class A Consumption Data'!B228<>\"N/A\"),'5.1 Class A Consumption Data'!H228:I228))","v":0},0,0,0]
["Customer 68",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F233:G233=\"B\")*('5.1 Class A Consumption Data'!B231<>\"N/A\"),'5.1 Class A Consumption Data'!F231:G231))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H233:I233=\"B\")*('5.1 Class A Consumption Data'!B231<>\"N/A\"),'5.1 Class A Consumption Data'!H231:I231))","v":0},0,0,0]
["Customer 69",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F236:G236=\"B\")*('5.1 Class A Consumption Data'!B234<>\"N/A\"),'5.1 Class A Consumption Data'!F234:G234))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H236:I236=\"B\")*('5.1 Class A Consumption Data'!B234<>\"N/A\"),'5.1 Class A Consumption Data'!H234:I234))","v":0},0,0,0]
["Customer 70",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F239:G239=\"B\")*('5.1 Class A Consumption Data'!B237<>\"N/A\"),'5.1 Class A Consumption Data'!F237:G237))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H239:I239=\"B\")*('5.1 Class A Consumption Data'!B237<>\"N/A\"),'5.1 Class A Consumption Data'!H237:I237))","v":0},0,0,0]
["Customer 71",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F242:G242=\"B\")*('5.1 Class A Consumption Data'!B240<>\"N/A\"),'5.1 Class A Consumption Data'!F240:G240))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H242:I242=\"B\")*('5.1 Class A Consumption Data'!B240<>\"N/A\"),'5.1 Class A Consumption Data'!H240:I240))","v":0},0,0,0]
["Customer 72",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F245:G245=\"B\")*('5.1 Class A Consumption Data'!B243<>\"N/A\"),'5.1 Class A Consumption Data'!F243:G243))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H245:I245=\"B\")*('5.1 Class A Consumption Data'!B243<>\"N/A\"),'5.1 Class A Consumption Data'!H243:I243))","v":0},0,0,0]
["Customer 73",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F248:G248=\"B\")*('5.1 Class A Consumption Data'!B246<>\"N/A\"),'5.1 Class A Consumption Data'!F246:G246))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H248:I248=\"B\")*('5.1 Class A Consumption Data'!B246<>\"N/A\"),'5.1 Class A Consumption Data'!H246:I246))","v":0},0,0,0]
["Customer 74",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F251:G251=\"B\")*('5.1 Class A Consumption Data'!B249<>\"N/A\"),'5.1 Class A Consumption Data'!F249:G249))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H251:I251=\"B\")*('5.1 Class A Consumption Data'!B249<>\"N/A\"),'5.1 Class A Consumption Data'!H249:I249))","v":0},0,0,0]
["Customer 75",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F254:G254=\"B\")*('5.1 Class A Consumption Data'!B252<>\"N/A\"),'5.1 Class A Consumption Data'!F252:G252))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H254:I254=\"B\")*('5.1 Class A Consumption Data'!B252<>\"N/A\"),'5.1 Class A Consumption Data'!H252:I252))","v":0},0,0,0]
["Customer 76",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F257:G257=\"B\")*('5.1 Class A Consumption Data'!B255<>\"N/A\"),'5.1 Class A Consumption Data'!F255:G255))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H257:I257=\"B\")*('5.1 Class A Consumption Data'!B255<>\"N/A\"),'5.1 Class A Consumption Data'!H255:I255))","v":0},0,0,0]
["Customer 77",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F260:G260=\"B\")*('5.1 Class A Consumption Data'!B258<>\"N/A\"),'5.1 Class A Consumption Data'!F258:G258))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H260:I260=\"B\")*('5.1 Class A Consumption Data'!B258<>\"N/A\"),'5.1 Class A Consumption Data'!H258:I258))","v":0},0,0,0]
["Customer 78",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F263:G263=\"B\")*('5.1 Class A Consumption Data'!B261<>\"N/A\"),'5.1 Class A Consumption Data'!F261:G261))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H263:I263=\"B\")*('5.1 Class A Consumption Data'!B261<>\"N/A\"),'5.1 Class A Consumption Data'!H261:I261))","v":0},0,0,0]
["Customer 79",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F266:G266=\"B\")*('5.1 Class A Consumption Data'!B264<>\"N/A\"),'5.1 Class A Consumption Data'!F264:G264))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H266:I266=\"B\")*('5.1 Class A Consumption Data'!B264<>\"N/A\"),'5.1 Class A Consumption Data'!H264:I264))","v":0},0,0,0]
["Customer 80",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F269:G269=\"B\")*('5.1 Class A Consumption Data'!B267<>\"N/A\"),'5.1 Class A Consumption Data'!F267:G267))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H269:I269=\"B\")*('5.1 Class A Consumption Data'!B267<>\"N/A\"),'5.1 Class A Consumption Data'!H267:I267))","v":0},0,0,0]
["Customer 81",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F272:G272=\"B\")*('5.1 Class A Consumption Data'!B270<>\"N/A\"),'5.1 Class A Consumption Data'!F270:G270))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H272:I272=\"B\")*('5.1 Class A Consumption Data'!B270<>\"N/A\"),'5.1 Class A Consumption Data'!H270:I270))","v":0},0,0,0]
["Customer 82",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F275:G275=\"B\")*('5.1 Class A Consumption Data'!B273<>\"N/A\"),'5.1 Class A Consumption Data'!F273:G273))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H275:I275=\"B\")*('5.1 Class A Consumption Data'!B273<>\"N/A\"),'5.1 Class A Consumption Data'!H273:I273))","v":0},0,0,0]
["Customer 83",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F278:G278=\"B\")*('5.1 Class A Consumption Data'!B276<>\"N/A\"),'5.1 Class A Consumption Data'!F276:G276))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H278:I278=\"B\")*('5.1 Class A Consumption Data'!B276<>\"N/A\"),'5.1 Class A Consumption Data'!H276:I276))","v":0},0,0,0]
["Customer 84",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F281:G281=\"B\")*('5.1 Class A Consumption Data'!B279<>\"N/A\"),'5.1 Class A Consumption Data'!F279:G279))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H281:I281=\"B\")*('5.1 Class A Consumption Data'!B279<>\"N/A\"),'5.1 Class A Consumption Data'!H279:I279))","v":0},0,0,0]
["Customer 85",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F284:G284=\"B\")*('5.1 Class A Consumption Data'!B282<>\"N/A\"),'5.1 Class A Consumption Data'!F282:G282))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H284:I284=\"B\")*('5.1 Class A Consumption Data'!B282<>\"N/A\"),'5.1 Class A Consumption Data'!H282:I282))","v":0},0,0,0]
["Customer 86",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F287:G287=\"B\")*('5.1 Class A Consumption Data'!B285<>\"N/A\"),'5.1 Class A Consumption Data'!F285:G285))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H287:I287=\"B\")*('5.1 Class A Consumption Data'!B285<>\"N/A\"),'5.1 Class A Consumption Data'!H285:I285))","v":0},0,0,0]
["Customer 87",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F290:G290=\"B\")*('5.1 Class A Consumption Data'!B288<>\"N/A\"),'5.1 Class A Consumption Data'!F288:G288))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H290:I290=\"B\")*('5.1 Class A Consumption Data'!B288<>\"N/A\"),'5.1 Class A Consumption Data'!H288:I288))","v":0},0,0,0]
["Customer 88",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F293:G293=\"B\")*('5.1 Class A Consumption Data'!B291<>\"N/A\"),'5.1 Class A Consumption Data'!F291:G291))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H293:I293=\"B\")*('5.1 Class A Consumption Data'!B291<>\"N/A\"),'5.1 Class A Consumption Data'!H291:I291))","v":0},0,0,0]
["Customer 89",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F296:G296=\"B\")*('5.1 Class A Consumption Data'!B294<>\"N/A\"),'5.1 Class A Consumption Data'!F294:G294))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H296:I296=\"B\")*('5.1 Class A Consumption Data'!B294<>\"N/A\"),'5.1 Class A Consumption Data'!H294:I294))","v":0},0,0,0]
["Customer 90",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F299:G299=\"B\")*('5.1 Class A Consumption Data'!B297<>\"N/A\"),'5.1 Class A Consumption Data'!F297:G297))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H299:I299=\"B\")*('5.1 Class A Consumption Data'!B297<>\"N/A\"),'5.1 Class A Consumption Data'!H297:I297))","v":0},0,0,0]
["Customer 91",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F302:G302=\"B\")*('5.1 Class A Consumption Data'!B300<>\"N/A\"),'5.1 Class A Consumption Data'!F300:G300))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H302:I302=\"B\")*('5.1 Class A Consumption Data'!B300<>\"N/A\"),'5.1 Class A Consumption Data'!H300:I300))","v":0},0,0,0]
["Customer 92",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F305:G305=\"B\")*('5.1 Class A Consumption Data'!B303<>\"N/A\"),'5.1 Class A Consumption Data'!F303:G303))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H305:I305=\"B\")*('5.1 Class A Consumption Data'!B303<>\"N/A\"),'5.1 Class A Consumption Data'!H303:I303))","v":0},0,0,0]
["Customer 93",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F308:G308=\"B\")*('5.1 Class A Consumption Data'!B306<>\"N/A\"),'5.1 Class A Consumption Data'!F306:G306))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H308:I308=\"B\")*('5.1 Class A Consumption Data'!B306<>\"N/A\"),'5.1 Class A Consumption Data'!H306:I306))","v":0},0,0,0]
["Customer 94",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F311:G311=\"B\")*('5.1 Class A Consumption Data'!B309<>\"N/A\"),'5.1 Class A Consumption Data'!F309:G309))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H311:I311=\"B\")*('5.1 Class A Consumption Data'!B309<>\"N/A\"),'5.1 Class A Consumption Data'!H309:I309))","v":0},0,0,0]
["Customer 95",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F314:G314=\"B\")*('5.1 Class A Consumption Data'!B312<>\"N/A\"),'5.1 Class A Consumption Data'!F312:G312))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H314:I314=\"B\")*('5.1 Class A Consumption Data'!B312<>\"N/A\"),'5.1 Class A Consumption Data'!H312:I312))","v":0},0,0,0]
["Customer 96",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F317:G317=\"B\")*('5.1 Class A Consumption Data'!B315<>\"N/A\"),'5.1 Class A Consumption Data'!F315:G315))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H317:I317=\"B\")*('5.1 Class A Consumption Data'!B315<>\"N/A\"),'5.1 Class A Consumption Data'!H315:I315))","v":0},0,0,0]
["Customer 97",null,{"$f":"SUM(D130:E130)","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F320:G320=\"B\")*('5.1 Class A Consumption Data'!B318<>\"N/A\"),'5.1 Class A Consumption Data'!F318:G318))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H320:I320=\"B\")*('5.1 Class A Consumption Data'!B318<>\"N/A\"),'5.1 Class A Consumption Data'!H318:I318))","v":0},{"$f":"IFERROR(+C130/($C$184),0)","v":0},{"$f":"+F130*$C$28","v":0},{"$f":"+G130/12","v":0}]
["Customer 98",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F323:G323=\"B\")*('5.1 Class A Consumption Data'!B321<>\"N/A\"),'5.1 Class A Consumption Data'!F321:G321))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H323:I323=\"B\")*('5.1 Class A Consumption Data'!B321<>\"N/A\"),'5.1 Class A Consumption Data'!H321:I321))","v":0},0,0,0]
["Customer 99",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F326:G326=\"B\")*('5.1 Class A Consumption Data'!B324<>\"N/A\"),'5.1 Class A Consumption Data'!F324:G324))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H326:I326=\"B\")*('5.1 Class A Consumption Data'!B324<>\"N/A\"),'5.1 Class A Consumption Data'!H324:I324))","v":0},0,0,0]
["Customer 100",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F329:G329=\"B\")*('5.1 Class A Consumption Data'!B327<>\"N/A\"),'5.1 Class A Consumption Data'!F327:G327))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H329:I329=\"B\")*('5.1 Class A Consumption Data'!B327<>\"N/A\"),'5.1 Class A Consumption Data'!H327:I327))","v":0},0,0,0]
["Customer 101",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F332:G332=\"B\")*('5.1 Class A Consumption Data'!B330<>\"N/A\"),'5.1 Class A Consumption Data'!F330:G330))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H332:I332=\"B\")*('5.1 Class A Consumption Data'!B330<>\"N/A\"),'5.1 Class A Consumption Data'!H330:I330))","v":0},0,0,0]
["Customer 102",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F335:G335=\"B\")*('5.1 Class A Consumption Data'!B333<>\"N/A\"),'5.1 Class A Consumption Data'!F333:G333))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H335:I335=\"B\")*('5.1 Class A Consumption Data'!B333<>\"N/A\"),'5.1 Class A Consumption Data'!H333:I333))","v":0},0,0,0]
["Customer 103",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F338:G338=\"B\")*('5.1 Class A Consumption Data'!B336<>\"N/A\"),'5.1 Class A Consumption Data'!F336:G336))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H338:I338=\"B\")*('5.1 Class A Consumption Data'!B336<>\"N/A\"),'5.1 Class A Consumption Data'!H336:I336))","v":0},0,0,0]
["Customer 104",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F341:G341=\"B\")*('5.1 Class A Consumption Data'!B339<>\"N/A\"),'5.1 Class A Consumption Data'!F339:G339))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H341:I341=\"B\")*('5.1 Class A Consumption Data'!B339<>\"N/A\"),'5.1 Class A Consumption Data'!H339:I339))","v":0},0,0,0]
["Customer 105",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F344:G344=\"B\")*('5.1 Class A Consumption Data'!B342<>\"N/A\"),'5.1 Class A Consumption Data'!F342:G342))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H344:I344=\"B\")*('5.1 Class A Consumption Data'!B342<>\"N/A\"),'5.1 Class A Consumption Data'!H342:I342))","v":0},0,0,0]
["Customer 106",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F347:G347=\"B\")*('5.1 Class A Consumption Data'!B345<>\"N/A\"),'5.1 Class A Consumption Data'!F345:G345))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H347:I347=\"B\")*('5.1 Class A Consumption Data'!B345<>\"N/A\"),'5.1 Class A Consumption Data'!H345:I345))","v":0},0,0,0]
["Customer 107",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F350:G350=\"B\")*('5.1 Class A Consumption Data'!B348<>\"N/A\"),'5.1 Class A Consumption Data'!F348:G348))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H350:I350=\"B\")*('5.1 Class A Consumption Data'!B348<>\"N/A\"),'5.1 Class A Consumption Data'!H348:I348))","v":0},0,0,0]
["Customer 108",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F353:G353=\"B\")*('5.1 Class A Consumption Data'!B351<>\"N/A\"),'5.1 Class A Consumption Data'!F351:G351))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H353:I353=\"B\")*('5.1 Class A Consumption Data'!B351<>\"N/A\"),'5.1 Class A Consumption Data'!H351:I351))","v":0},0,0,0]
["Customer 109",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F356:G356=\"B\")*('5.1 Class A Consumption Data'!B354<>\"N/A\"),'5.1 Class A Consumption Data'!F354:G354))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H356:I356=\"B\")*('5.1 Class A Consumption Data'!B354<>\"N/A\"),'5.1 Class A Consumption Data'!H354:I354))","v":0},0,0,0]
["Customer 110",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F359:G359=\"B\")*('5.1 Class A Consumption Data'!B357<>\"N/A\"),'5.1 Class A Consumption Data'!F357:G357))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H359:I359=\"B\")*('5.1 Class A Consumption Data'!B357<>\"N/A\"),'5.1 Class A Consumption Data'!H357:I357))","v":0},0,0,0]
["Customer 111",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F362:G362=\"B\")*('5.1 Class A Consumption Data'!B360<>\"N/A\"),'5.1 Class A Consumption Data'!F360:G360))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H362:I362=\"B\")*('5.1 Class A Consumption Data'!B360<>\"N/A\"),'5.1 Class A Consumption Data'!H360:I360))","v":0},0,0,0]
["Customer 112",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F365:G365=\"B\")*('5.1 Class A Consumption Data'!B363<>\"N/A\"),'5.1 Class A Consumption Data'!F363:G363))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H365:I365=\"B\")*('5.1 Class A Consumption Data'!B363<>\"N/A\"),'5.1 Class A Consumption Data'!H363:I363))","v":0},0,0,0]
["Customer 113",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F368:G368=\"B\")*('5.1 Class A Consumption Data'!B366<>\"N/A\"),'5.1 Class A Consumption Data'!F366:G366))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H368:I368=\"B\")*('5.1 Class A Consumption Data'!B366<>\"N/A\"),'5.1 Class A Consumption Data'!H366:I366))","v":0},0,0,0]
["Customer 114",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F371:G371=\"B\")*('5.1 Class A Consumption Data'!B369<>\"N/A\"),'5.1 Class A Consumption Data'!F369:G369))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H371:I371=\"B\")*('5.1 Class A Consumption Data'!B369<>\"N/A\"),'5.1 Class A Consumption Data'!H369:I369))","v":0},0,0,0]
["Customer 115",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F374:G374=\"B\")*('5.1 Class A Consumption Data'!B372<>\"N/A\"),'5.1 Class A Consumption Data'!F372:G372))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H374:I374=\"B\")*('5.1 Class A Consumption Data'!B372<>\"N/A\"),'5.1 Class A Consumption Data'!H372:I372))","v":0},0,0,0]
["Customer 116",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F377:G377=\"B\")*('5.1 Class A Consumption Data'!B375<>\"N/A\"),'5.1 Class A Consumption Data'!F375:G375))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H377:I377=\"B\")*('5.1 Class A Consumption Data'!B375<>\"N/A\"),'5.1 Class A Consumption Data'!H375:I375))","v":0},0,0,0]
["Customer 117",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F380:G380=\"B\")*('5.1 Class A Consumption Data'!B378<>\"N/A\"),'5.1 Class A Consumption Data'!F378:G378))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H380:I380=\"B\")*('5.1 Class A Consumption Data'!B378<>\"N/A\"),'5.1 Class A Consumption Data'!H378:I378))","v":0},0,0,0]
["Customer 118",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F383:G383=\"B\")*('5.1 Class A Consumption Data'!B381<>\"N/A\"),'5.1 Class A Consumption Data'!F381:G381))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H383:I383=\"B\")*('5.1 Class A Consumption Data'!B381<>\"N/A\"),'5.1 Class A Consumption Data'!H381:I381))","v":0},0,0,0]
["Customer 119",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F386:G386=\"B\")*('5.1 Class A Consumption Data'!B384<>\"N/A\"),'5.1 Class A Consumption Data'!F384:G384))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H386:I386=\"B\")*('5.1 Class A Consumption Data'!B384<>\"N/A\"),'5.1 Class A Consumption Data'!H384:I384))","v":0},0,0,0]
["Customer 120",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F389:G389=\"B\")*('5.1 Class A Consumption Data'!B387<>\"N/A\"),'5.1 Class A Consumption Data'!F387:G387))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H389:I389=\"B\")*('5.1 Class A Consumption Data'!B387<>\"N/A\"),'5.1 Class A Consumption Data'!H387:I387))","v":0},0,0,0]
["Customer 121",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F392:G392=\"B\")*('5.1 Class A Consumption Data'!B390<>\"N/A\"),'5.1 Class A Consumption Data'!F390:G390))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H392:I392=\"B\")*('5.1 Class A Consumption Data'!B390<>\"N/A\"),'5.1 Class A Consumption Data'!H390:I390))","v":0},0,0,0]
["Customer 122",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F395:G395=\"B\")*('5.1 Class A Consumption Data'!B393<>\"N/A\"),'5.1 Class A Consumption Data'!F393:G393))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H395:I395=\"B\")*('5.1 Class A Consumption Data'!B393<>\"N/A\"),'5.1 Class A Consumption Data'!H393:I393))","v":0},0,0,0]
["Customer 123",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F398:G398=\"B\")*('5.1 Class A Consumption Data'!B396<>\"N/A\"),'5.1 Class A Consumption Data'!F396:G396))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H398:I398=\"B\")*('5.1 Class A Consumption Data'!B396<>\"N/A\"),'5.1 Class A Consumption Data'!H396:I396))","v":0},0,0,0]
["Customer 124",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F401:G401=\"B\")*('5.1 Class A Consumption Data'!B399<>\"N/A\"),'5.1 Class A Consumption Data'!F399:G399))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H401:I401=\"B\")*('5.1 Class A Consumption Data'!B399<>\"N/A\"),'5.1 Class A Consumption Data'!H399:I399))","v":0},0,0,0]
["Customer 125",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F404:G404=\"B\")*('5.1 Class A Consumption Data'!B402<>\"N/A\"),'5.1 Class A Consumption Data'!F402:G402))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H404:I404=\"B\")*('5.1 Class A Consumption Data'!B402<>\"N/A\"),'5.1 Class A Consumption Data'!H402:I402))","v":0},0,0,0]
["Customer 126",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F407:G407=\"B\")*('5.1 Class A Consumption Data'!B405<>\"N/A\"),'5.1 Class A Consumption Data'!F405:G405))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H407:I407=\"B\")*('5.1 Class A Consumption Data'!B405<>\"N/A\"),'5.1 Class A Consumption Data'!H405:I405))","v":0},0,0,0]
["Customer 127",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F410:G410=\"B\")*('5.1 Class A Consumption Data'!B408<>\"N/A\"),'5.1 Class A Consumption Data'!F408:G408))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H410:I410=\"B\")*('5.1 Class A Consumption Data'!B408<>\"N/A\"),'5.1 Class A Consumption Data'!H408:I408))","v":0},0,0,0]
["Customer 128",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F413:G413=\"B\")*('5.1 Class A Consumption Data'!B411<>\"N/A\"),'5.1 Class A Consumption Data'!F411:G411))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H413:I413=\"B\")*('5.1 Class A Consumption Data'!B411<>\"N/A\"),'5.1 Class A Consumption Data'!H411:I411))","v":0},0,0,0]
["Customer 129",null,{"$f":"SUM(D162:E162)","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F416:G416=\"B\")*('5.1 Class A Consumption Data'!B414<>\"N/A\"),'5.1 Class A Consumption Data'!F414:G414))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H416:I416=\"B\")*('5.1 Class A Consumption Data'!B414<>\"N/A\"),'5.1 Class A Consumption Data'!H414:I414))","v":0},{"$f":"IFERROR(+C162/($C$184),0)","v":0},{"$f":"+F162*$C$28","v":0},{"$f":"+G162/12","v":0}]
["Customer 130",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F419:G419=\"B\")*('5.1 Class A Consumption Data'!B417<>\"N/A\"),'5.1 Class A Consumption Data'!F417:G417))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H419:I419=\"B\")*('5.1 Class A Consumption Data'!B417<>\"N/A\"),'5.1 Class A Consumption Data'!H417:I417))","v":0},0,0,0]
["Customer 131",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F422:G422=\"B\")*('5.1 Class A Consumption Data'!B420<>\"N/A\"),'5.1 Class A Consumption Data'!F420:G420))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H422:I422=\"B\")*('5.1 Class A Consumption Data'!B420<>\"N/A\"),'5.1 Class A Consumption Data'!H420:I420))","v":0},0,0,0]
["Customer 132",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F425:G425=\"B\")*('5.1 Class A Consumption Data'!B423<>\"N/A\"),'5.1 Class A Consumption Data'!F423:G423))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H425:I425=\"B\")*('5.1 Class A Consumption Data'!B423<>\"N/A\"),'5.1 Class A Consumption Data'!H423:I423))","v":0},0,0,0]
["Customer 133",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F428:G428=\"B\")*('5.1 Class A Consumption Data'!B426<>\"N/A\"),'5.1 Class A Consumption Data'!F426:G426))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H428:I428=\"B\")*('5.1 Class A Consumption Data'!B426<>\"N/A\"),'5.1 Class A Consumption Data'!H426:I426))","v":0},0,0,0]
["Customer 134",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F431:G431=\"B\")*('5.1 Class A Consumption Data'!B429<>\"N/A\"),'5.1 Class A Consumption Data'!F429:G429))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H431:I431=\"B\")*('5.1 Class A Consumption Data'!B429<>\"N/A\"),'5.1 Class A Consumption Data'!H429:I429))","v":0},0,0,0]
["Customer 135",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F434:G434=\"B\")*('5.1 Class A Consumption Data'!B432<>\"N/A\"),'5.1 Class A Consumption Data'!F432:G432))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H434:I434=\"B\")*('5.1 Class A Consumption Data'!B432<>\"N/A\"),'5.1 Class A Consumption Data'!H432:I432))","v":0},0,0,0]
["Customer 136",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F437:G437=\"B\")*('5.1 Class A Consumption Data'!B435<>\"N/A\"),'5.1 Class A Consumption Data'!F435:G435))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H437:I437=\"B\")*('5.1 Class A Consumption Data'!B435<>\"N/A\"),'5.1 Class A Consumption Data'!H435:I435))","v":0},0,0,0]
["Customer 137",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F440:G440=\"B\")*('5.1 Class A Consumption Data'!B438<>\"N/A\"),'5.1 Class A Consumption Data'!F438:G438))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H440:I440=\"B\")*('5.1 Class A Consumption Data'!B438<>\"N/A\"),'5.1 Class A Consumption Data'!H438:I438))","v":0},0,0,0]
["Customer 138",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F443:G443=\"B\")*('5.1 Class A Consumption Data'!B441<>\"N/A\"),'5.1 Class A Consumption Data'!F441:G441))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H443:I443=\"B\")*('5.1 Class A Consumption Data'!B441<>\"N/A\"),'5.1 Class A Consumption Data'!H441:I441))","v":0},0,0,0]
["Customer 139",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F446:G446=\"B\")*('5.1 Class A Consumption Data'!B444<>\"N/A\"),'5.1 Class A Consumption Data'!F444:G444))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H446:I446=\"B\")*('5.1 Class A Consumption Data'!B444<>\"N/A\"),'5.1 Class A Consumption Data'!H444:I444))","v":0},0,0,0]
["Customer 140",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F449:G449=\"B\")*('5.1 Class A Consumption Data'!B447<>\"N/A\"),'5.1 Class A Consumption Data'!F447:G447))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H449:I449=\"B\")*('5.1 Class A Consumption Data'!B447<>\"N/A\"),'5.1 Class A Consumption Data'!H447:I447))","v":0},0,0,0]
["Customer 141",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F452:G452=\"B\")*('5.1 Class A Consumption Data'!B450<>\"N/A\"),'5.1 Class A Consumption Data'!F450:G450))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H452:I452=\"B\")*('5.1 Class A Consumption Data'!B450<>\"N/A\"),'5.1 Class A Consumption Data'!H450:I450))","v":0},0,0,0]
["Customer 142",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F455:G455=\"B\")*('5.1 Class A Consumption Data'!B453<>\"N/A\"),'5.1 Class A Consumption Data'!F453:G453))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H455:I455=\"B\")*('5.1 Class A Consumption Data'!B453<>\"N/A\"),'5.1 Class A Consumption Data'!H453:I453))","v":0},0,0,0]
["Customer 143",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F458:G458=\"B\")*('5.1 Class A Consumption Data'!B456<>\"N/A\"),'5.1 Class A Consumption Data'!F456:G456))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H458:I458=\"B\")*('5.1 Class A Consumption Data'!B456<>\"N/A\"),'5.1 Class A Consumption Data'!H456:I456))","v":0},0,0,0]
["Customer 144",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F461:G461=\"B\")*('5.1 Class A Consumption Data'!B459<>\"N/A\"),'5.1 Class A Consumption Data'!F459:G459))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H461:I461=\"B\")*('5.1 Class A Consumption Data'!B459<>\"N/A\"),'5.1 Class A Consumption Data'!H459:I459))","v":0},0,0,0]
["Customer 145",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F464:G464=\"B\")*('5.1 Class A Consumption Data'!B462<>\"N/A\"),'5.1 Class A Consumption Data'!F462:G462))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H464:I464=\"B\")*('5.1 Class A Consumption Data'!B462<>\"N/A\"),'5.1 Class A Consumption Data'!H462:I462))","v":0},0,0,0]
["Customer 146",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F467:G467=\"B\")*('5.1 Class A Consumption Data'!B465<>\"N/A\"),'5.1 Class A Consumption Data'!F465:G465))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H467:I467=\"B\")*('5.1 Class A Consumption Data'!B465<>\"N/A\"),'5.1 Class A Consumption Data'!H465:I465))","v":0},0,0,0]
["Customer 147",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F470:G470=\"B\")*('5.1 Class A Consumption Data'!B468<>\"N/A\"),'5.1 Class A Consumption Data'!F468:G468))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H470:I470=\"B\")*('5.1 Class A Consumption Data'!B468<>\"N/A\"),'5.1 Class A Consumption Data'!H468:I468))","v":0},0,0,0]
["Customer 148",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F473:G473=\"B\")*('5.1 Class A Consumption Data'!B471<>\"N/A\"),'5.1 Class A Consumption Data'!F471:G471))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H473:I473=\"B\")*('5.1 Class A Consumption Data'!B471<>\"N/A\"),'5.1 Class A Consumption Data'!H471:I471))","v":0},0,0,0]
["Customer 149",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F476:G476=\"B\")*('5.1 Class A Consumption Data'!B474<>\"N/A\"),'5.1 Class A Consumption Data'!F474:G474))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H476:I476=\"B\")*('5.1 Class A Consumption Data'!B474<>\"N/A\"),'5.1 Class A Consumption Data'!H474:I474))","v":0},0,0,0]
["Customer 150",null,0,{"$f":"SUM(IF(('5.1 Class A Consumption Data'!F479:G479=\"B\")*('5.1 Class A Consumption Data'!B477<>\"N/A\"),'5.1 Class A Consumption Data'!F477:G477))","v":0},{"$f":"SUM(IF(('5.1 Class A Consumption Data'!H479:I479=\"B\")*('5.1 Class A Consumption Data'!B477<>\"N/A\"),'5.1 Class A Consumption Data'!H477:I477))","v":0},0,0,0]
["Total",null,{"$f":"SUM(C34:C183)","v":0},0,0,0,0,0]

{"sheet":"6. Rate Rider Calculations","index":10,"n_rows":228,"n_cols":14,"rows_kept":228,"cut":false,"hidden":false,"merged":[[96,1,97,1],[96,2,97,2],[96,4,97,4],[96,5,97,5],[96,3,97,3],[122,5,123,5],[205,1,206,1],[205,2,206,2],[205,3,206,3],[205,4,206,4],[205,5,206,5],[69,4,70,4],[69,5,70,5],[177,1,178,1],[177,2,178,2],[177,3,178,3],[177,4,178,4],[177,5,178,5],[149,1,150,1],[149,2,150,2],[149,3,150,3],[149,4,150,4],[149,5,150,5],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[69,6,70,6],[69,8,75,10],[17,4,18,4],[17,5,18,5],[43,4,44,4],[43,5,44,5],[66,1,66,5],[43,2,44,2],[43,3,44,3],[17,1,18,1],[17,2,18,2],[43,1,44,1],[17,3,18,3],[69,1,70,1],[69,2,70,2],[69,3,70,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," Please indicate the Rate Rider Recovery Period (in years)",null,1]
[]
[]
[null,"Rate Rider Calculation for Group 1 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 Group 1 Balance (excluding 1589)","Rate Rider for Deferral/Variance Accounts"]
[]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B21), \"\", '4. Billing Determinants'!$B21)","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C20=\"\", 0, IF(C20=\"kWh\", '4. Billing Determinants'!E21, IF(C20=\"kW\", '4. Billing Determinants'!F21, '4. Billing Determinants'!D21)))","v":135812999},{"$f":"IFERROR(IF(OR(VLOOKUP(B20,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B20,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B20, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B46, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B20, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":113584.94117937284},{"$f":"IF(ISERROR(E20/D20), 0, IF(C20=\"# of Customers\", E20/D20/12/$D$13, E20/D20/$D$13))","v":8.3633335553817527E-4},null,{"$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'!$B22)","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C21=\"\", 0, IF(C21=\"kWh\", '4. Billing Determinants'!E22, IF(C21=\"kW\", '4. Billing Determinants'!F22, '4. Billing Determinants'!D22)))","v":47996002},{"$f":"IFERROR(IF(OR(VLOOKUP(B21,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B21,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B21, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B47, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B21, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":49365.575532977688},{"$f":"IF(ISERROR(E21/D21), 0, IF(C21=\"# of Customers\", E21/D21/12/$D$13, E21/D21/$D$13))","v":1.02853515867796E-3},null,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B23), \"\", '4. Billing Determinants'!$B23)","v":"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C22=\"\", 0, IF(C22=\"kWh\", '4. Billing Determinants'!E23, IF(C22=\"kW\", '4. Billing Determinants'!F23, '4. Billing Determinants'!D23)))","v":272809.7},{"$f":"IFERROR(IF(OR(VLOOKUP(B22,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B22,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B22, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B48, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B22, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":162803.25726320676},0.59676491438246793,null,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B24), \"\", '4. Billing Determinants'!$B24)","v":"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C23=\"\", 0, IF(C23=\"kWh\", '4. Billing Determinants'!E24, IF(C23=\"kW\", '4. Billing Determinants'!F24, '4. Billing Determinants'!D24)))","v":197271},{"$f":"IFERROR(IF(OR(VLOOKUP(B23,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B23,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B23, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B49, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B23, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":29805.29842654505},0.15108808910861227,null,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B25), \"\", '4. Billing Determinants'!$B25)","v":"LARGE USE SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C24=\"\", 0, IF(C24=\"kWh\", '4. Billing Determinants'!E25, IF(C24=\"kW\", '4. Billing Determinants'!F25, '4. Billing Determinants'!D25)))","v":177134},{"$f":"IFERROR(IF(OR(VLOOKUP(B24,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B24,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B24, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B50, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B24, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":77045.89561831404},0.43495825543551231,null,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B26), \"\", '4. Billing Determinants'!$B26)","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C25=\"\", 0, IF(C25=\"kWh\", '4. Billing Determinants'!E26, IF(C25=\"kW\", '4. Billing Determinants'!F26, '4. Billing Determinants'!D26)))","v":514359},{"$f":"IFERROR(IF(OR(VLOOKUP(B25,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B25,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B25, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B51, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B25, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":-342.87132688974737},-6.6659925633603641E-4,null,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B27), \"\", '4. Billing Determinants'!$B27)","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C26=\"\", 0, IF(C26=\"kWh\", '4. Billing Determinants'!E27, IF(C26=\"kW\", '4. Billing Determinants'!F27, '4. Billing Determinants'!D27)))","v":220513.5},{"$f":"IFERROR(IF(OR(VLOOKUP(B26,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B26,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B26, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B52, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B26, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":-146.87282199417581},-6.6604911714782003E-4,null,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B28), \"\", '4. Billing Determinants'!$B28)","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C27=\"\", 0, IF(C27=\"kWh\", '4. Billing Determinants'!E28, IF(C27=\"kW\", '4. Billing Determinants'!F28, '4. Billing Determinants'!D28)))","v":5395},{"$f":"IFERROR(IF(OR(VLOOKUP(B27,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B27,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B27, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B53, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B27, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":2631.8640521831367},0.48783392996907077,null,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!$B29), \"\", '4. Billing Determinants'!$B29)","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C29), \"\", '4. Billing Determinants'!C29)","v":"kW"},{"$f":"IF(C28=\"\", 0, IF(C28=\"kWh\", '4. Billing Determinants'!E29, IF(C28=\"kW\", '4. Billing Determinants'!F29, '4. Billing Determinants'!D29)))","v":36389},{"$f":"IFERROR(IF(OR(VLOOKUP(B28,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B28,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B28, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B54, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B28, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":10483.580476284522},0.2880975150810553,null,"$/kW"]
[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":"IFERROR(IF(OR(VLOOKUP(B29,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B29,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B29, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B55, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B29, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B30,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B30,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B30, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B56, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B30, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B31,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B31,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B31, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B57, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B31, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B32,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B32,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B32, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B58, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B32, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B33,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B33,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B33, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B59, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B33, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B34,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B34,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B34, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B60, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B34, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B35,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B35,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B35, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B61, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B35, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B36,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B36,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B36, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B62, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B36, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B37,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B37,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B37, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B63, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B37, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B38,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B38,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B38, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B64, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B38, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B39,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B39,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),HLOOKUP($B39, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE) + HLOOKUP($B65, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE),HLOOKUP($B39, '5. Allocation of Balances'!$D$4:$Z$76, 63,FALSE)),0)","v":0},0,null,""]
[null,"Total",null,null,{"$f":"SUM(E20:E39)","v":445230.66840000008}]
[]
[null,"Rate Rider Calculation for Group 1 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 Group 1 Balance - Non-WMP","Rate Rider for Deferral/Variance Accounts"]
[]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B21), \"\", '4. Billing Determinants'!B21)","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C46=\"\", 0, IF(C46=\"kWh\", '4. Billing Determinants'!L21, IF(C46=\"kW\", '4. Billing Determinants'!M21, '4. Billing Determinants'!D21)))","v":135812999},{"$f":"IFERROR(IF(OR(VLOOKUP(B46,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B46,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B46, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},{"$f":"IF(ISERROR(E46/D46), 0, IF(C46=\"# of Customers\", E46/D46/12/$D$13, E46/D46/$D$13))","v":0},null,{"$f":"IF(C46=\"\", \"\", IF(C46=\"# of Customers\", \"per customer per month\", \"$/\"&C46))","v":"$/kWh"}]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B22), \"\", '4. Billing Determinants'!B22)","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C47=\"\", 0, IF(C47=\"kWh\", '4. Billing Determinants'!L22, IF(C47=\"kW\", '4. Billing Determinants'!M22, '4. Billing Determinants'!D22)))","v":47996002},{"$f":"IFERROR(IF(OR(VLOOKUP(B47,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B47,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B47, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},{"$f":"IF(ISERROR(E47/D47), 0, IF(C47=\"# of Customers\", E47/D47/12/$D$13, E47/D47/$D$13))","v":0},null,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B23), \"\", '4. Billing Determinants'!B23)","v":"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C48=\"\", 0, IF(C48=\"kWh\", '4. Billing Determinants'!L23, IF(C48=\"kW\", '4. Billing Determinants'!M23, '4. Billing Determinants'!D23)))","v":272809.7},{"$f":"IFERROR(IF(OR(VLOOKUP(B48,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B48,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B48, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B24), \"\", '4. Billing Determinants'!B24)","v":"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C49=\"\", 0, IF(C49=\"kWh\", '4. Billing Determinants'!L24, IF(C49=\"kW\", '4. Billing Determinants'!M24, '4. Billing Determinants'!D24)))","v":197271},{"$f":"IFERROR(IF(OR(VLOOKUP(B49,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B49,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B49, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B25), \"\", '4. Billing Determinants'!B25)","v":"LARGE USE SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C50=\"\", 0, IF(C50=\"kWh\", '4. Billing Determinants'!L25, IF(C50=\"kW\", '4. Billing Determinants'!M25, '4. Billing Determinants'!D25)))","v":177134},{"$f":"IFERROR(IF(OR(VLOOKUP(B50,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B50,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B50, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B26), \"\", '4. Billing Determinants'!B26)","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C51=\"\", 0, IF(C51=\"kWh\", '4. Billing Determinants'!L26, IF(C51=\"kW\", '4. Billing Determinants'!M26, '4. Billing Determinants'!D26)))","v":514359},{"$f":"IFERROR(IF(OR(VLOOKUP(B51,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B51,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B51, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B27), \"\", '4. Billing Determinants'!B27)","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C52=\"\", 0, IF(C52=\"kWh\", '4. Billing Determinants'!L27, IF(C52=\"kW\", '4. Billing Determinants'!M27, '4. Billing Determinants'!D27)))","v":220513.5},{"$f":"IFERROR(IF(OR(VLOOKUP(B52,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B52,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B52, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,"$/kWh"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B28), \"\", '4. Billing Determinants'!B28)","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C53=\"\", 0, IF(C53=\"kWh\", '4. Billing Determinants'!L28, IF(C53=\"kW\", '4. Billing Determinants'!M28, '4. Billing Determinants'!D28)))","v":5395},{"$f":"IFERROR(IF(OR(VLOOKUP(B53,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B53,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B53, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,"$/kW"]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B29), \"\", '4. Billing Determinants'!B29)","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},{"$f":"IF(ISBLANK('4. Billing Determinants'!C29), \"\", '4. Billing Determinants'!C29)","v":"kW"},{"$f":"IF(C54=\"\", 0, IF(C54=\"kWh\", '4. Billing Determinants'!L29, IF(C54=\"kW\", '4. Billing Determinants'!M29, '4. Billing Determinants'!D29)))","v":36389},{"$f":"IFERROR(IF(OR(VLOOKUP(B54,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B54,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B54, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,"$/kW"]
[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":"IFERROR(IF(OR(VLOOKUP(B55,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B55,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B55, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B56,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B56,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B56, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B57,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B57,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B57, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B58,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B58,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B58, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B59,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B59,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B59, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B60,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B60,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B60, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B61,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B61,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B61, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B62,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B62,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B62, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B63,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B63,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B63, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B64,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B64,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B64, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,{"$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},{"$f":"IFERROR(IF(OR(VLOOKUP(B65,'4. Billing Determinants'!$B$21:$K$40,9,0)=0,VLOOKUP(B65,'4. Billing Determinants'!$B$21:$K$40,10,0)=0),0,HLOOKUP($B65, '5. Allocation of Balances'!$D$4:$Z$76, 64,FALSE)),0)","v":0},0,null,""]
[null,"Total",null,null,{"$f":"SUM(E46:E65)","v":0}]
[null,"Only for rate classes with WMP customers are the Deferral/Variance Account Rate Riders for Non-WMP calculated separately in the table above. For all rate classes without WMP customers, balances in Accounts 1580 and 1588 are included in Deferral/Variance Account Rate Riders calculated in the first table above and disposed through a combined Deferral/Variance Account and Rate Rider."]
[null,"Rate Rider Calculation for Account 1580, sub-account CBR Class B"]
[null,"1580, Sub-account CBR Class B"]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","kW / kWh / # of Customers","Allocated Sub-account 1580 CBR Class B Balance ","Rate Rider for Sub-account 1580 CBR Class B","Revised Rate Rider for Deferral/Variance Accounts"]
[]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B21), \"\", '4. Billing Determinants'!B21)","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C72=\"\", 0, IF(C72=\"kWh\", '5.3 CBR B'!I17, IF(C72=\"kW\", '5.3 CBR B'!J17,'4. Billing Determinants'!D21)))","v":135812999},{"$f":"HLOOKUP($B72, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":37245.432387119698},{"$f":"IF(ISERROR(E72/D72), 0, IF(C72=\"# of Customers\", E72/D72/12/$D$13, E72/D72/$D$13))","v":2.7424055621597533E-4},0,{"$f":"IF(C72=\"\", \"\", IF(C72=\"# of Customers\", \"per customer per month\", \"$/\"&C72))","v":"$/kWh"},null,null,null,null,{"$f":"ROUND(F72,4)","v":2.9999999999999997E-4},{"$f":"ROUND(E72,4)","v":37245.432399999998}]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B22), \"\", '4. Billing Determinants'!B22)","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C73=\"\", 0, IF(C73=\"kWh\", '5.3 CBR B'!I18, IF(C73=\"kW\", '5.3 CBR B'!J18,'4. Billing Determinants'!D22)))","v":47996002},{"$f":"HLOOKUP($B73, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":13162.450284623063},{"$f":"IF(ISERROR(E73/D73), 0, IF(C73=\"# of Customers\", E73/D73/12/$D$13, E73/D73/$D$13))","v":2.7424055621597527E-4},0,"$/kWh",null,null,null,null,{"$f":"ROUND(F73,4)","v":2.9999999999999997E-4},{"$f":"ROUND(E73,4)","v":13162.4503}]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B23), \"\", '4. Billing Determinants'!B23)","v":"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C74=\"\", 0, IF(C74=\"kWh\", '5.3 CBR B'!I19, IF(C74=\"kW\", '5.3 CBR B'!J19,'4. Billing Determinants'!D23)))","v":272809.7},{"$f":"HLOOKUP($B74, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":30664.889829552583},0.11240395715237611,0,"$/kW",null,null,null,null,0.1124,30664.889800000001]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B24), \"\", '4. Billing Determinants'!B24)","v":"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C75=\"\", 0, IF(C75=\"kWh\", '5.3 CBR B'!I20, IF(C75=\"kW\", '5.3 CBR B'!J20,'4. Billing Determinants'!D24)))","v":197271},{"$f":"HLOOKUP($B75, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":15510.839630677285},7.8627064447776326E-2,0,"$/kW",null,null,null,null,7.8600000000000003E-2,15510.839599999999]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B25), \"\", '4. Billing Determinants'!B25)","v":"LARGE USE SERVICE CLASSIFICATION"},"# of Customers",{"$f":"IF(C76=\"\", 0, IF(C76=\"kWh\", '5.3 CBR B'!I21, IF(C76=\"kW\", '5.3 CBR B'!J21,'4. Billing Determinants'!D25)))","v":1},{"$f":"HLOOKUP($B76, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"per customer per month",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B26), \"\", '4. Billing Determinants'!B26)","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C77=\"\", 0, IF(C77=\"kWh\", '5.3 CBR B'!I22, IF(C77=\"kW\", '5.3 CBR B'!J22,'4. Billing Determinants'!D26)))","v":514359},{"$f":"HLOOKUP($B77, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":141.05809825469282},2.7424055621597527E-4,0,"$/kWh",null,null,null,null,2.9999999999999997E-4,141.0581]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B27), \"\", '4. Billing Determinants'!B27)","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C78=\"\", 0, IF(C78=\"kWh\", '5.3 CBR B'!I23, IF(C78=\"kW\", '5.3 CBR B'!J23,'4. Billing Determinants'!D27)))","v":220513.5},{"$f":"HLOOKUP($B78, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":60.47374489313146},2.7424055621597527E-4,0,"$/kWh",null,null,null,null,2.9999999999999997E-4,60.473700000000001]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B28), \"\", '4. Billing Determinants'!B28)","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C79=\"\", 0, IF(C79=\"kWh\", '5.3 CBR B'!I24, IF(C79=\"kW\", '5.3 CBR B'!J24,'4. Billing Determinants'!D28)))","v":5395},{"$f":"HLOOKUP($B79, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":528.88470500642563},9.8032382763007533E-2,0,"$/kW",null,null,null,null,9.8000000000000004E-2,528.88469999999995]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B29), \"\", '4. Billing Determinants'!B29)","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},"kW",{"$f":"IF(C80=\"\", 0, IF(C80=\"kWh\", '5.3 CBR B'!I25, IF(C80=\"kW\", '5.3 CBR B'!J25,'4. Billing Determinants'!D29)))","v":36389},{"$f":"HLOOKUP($B80, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":4393.971319873126},0.12074998817975559,0,"$/kW",null,null,null,null,0.1207,4393.9713000000002]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B30), \"\", '4. Billing Determinants'!B30)","v":""},null,{"$f":"IF(C81=\"\", 0, IF(C81=\"kWh\", '5.3 CBR B'!I26, IF(C81=\"kW\", '5.3 CBR B'!J26,'4. Billing Determinants'!D30)))","v":0},{"$f":"HLOOKUP($B81, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B31), \"\", '4. Billing Determinants'!B31)","v":""},null,{"$f":"IF(C82=\"\", 0, IF(C82=\"kWh\", '5.3 CBR B'!I27, IF(C82=\"kW\", '5.3 CBR B'!J27,'4. Billing Determinants'!D31)))","v":0},{"$f":"HLOOKUP($B82, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B32), \"\", '4. Billing Determinants'!B32)","v":""},null,{"$f":"IF(C83=\"\", 0, IF(C83=\"kWh\", '5.3 CBR B'!I28, IF(C83=\"kW\", '5.3 CBR B'!J28,'4. Billing Determinants'!D32)))","v":0},{"$f":"HLOOKUP($B83, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B33), \"\", '4. Billing Determinants'!B33)","v":""},null,{"$f":"IF(C84=\"\", 0, IF(C84=\"kWh\", '5.3 CBR B'!I29, IF(C84=\"kW\", '5.3 CBR B'!J29,'4. Billing Determinants'!D33)))","v":0},{"$f":"HLOOKUP($B84, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B34), \"\", '4. Billing Determinants'!B34)","v":""},null,{"$f":"IF(C85=\"\", 0, IF(C85=\"kWh\", '5.3 CBR B'!I30, IF(C85=\"kW\", '5.3 CBR B'!J30,'4. Billing Determinants'!D34)))","v":0},{"$f":"HLOOKUP($B85, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B35), \"\", '4. Billing Determinants'!B35)","v":""},null,{"$f":"IF(C86=\"\", 0, IF(C86=\"kWh\", '5.3 CBR B'!I31, IF(C86=\"kW\", '5.3 CBR B'!J31,'4. Billing Determinants'!D35)))","v":0},{"$f":"HLOOKUP($B86, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B36), \"\", '4. Billing Determinants'!B36)","v":""},null,{"$f":"IF(C87=\"\", 0, IF(C87=\"kWh\", '5.3 CBR B'!I32, IF(C87=\"kW\", '5.3 CBR B'!J32,'4. Billing Determinants'!D36)))","v":0},{"$f":"HLOOKUP($B87, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B37), \"\", '4. Billing Determinants'!B37)","v":""},null,{"$f":"IF(C88=\"\", 0, IF(C88=\"kWh\", '5.3 CBR B'!I33, IF(C88=\"kW\", '5.3 CBR B'!J33,'4. Billing Determinants'!D37)))","v":0},{"$f":"HLOOKUP($B88, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B38), \"\", '4. Billing Determinants'!B38)","v":""},null,{"$f":"IF(C89=\"\", 0, IF(C89=\"kWh\", '5.3 CBR B'!I34, IF(C89=\"kW\", '5.3 CBR B'!J34,'4. Billing Determinants'!D38)))","v":0},{"$f":"HLOOKUP($B89, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B39), \"\", '4. Billing Determinants'!B39)","v":""},null,{"$f":"IF(C90=\"\", 0, IF(C90=\"kWh\", '5.3 CBR B'!I35, IF(C90=\"kW\", '5.3 CBR B'!J35,'4. Billing Determinants'!D39)))","v":0},{"$f":"HLOOKUP($B90, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,{"$f":"IF(ISBLANK('4. Billing Determinants'!B40), \"\", '4. Billing Determinants'!B40)","v":""},null,{"$f":"IF(C91=\"\", 0, IF(C91=\"kWh\", '5.3 CBR B'!I36, IF(C91=\"kW\", '5.3 CBR B'!J36,'4. Billing Determinants'!D40)))","v":0},{"$f":"HLOOKUP($B91, '5. Allocation of Balances'!$D$4:$Z$76, 61,FALSE)","v":0},0,0,"",null,null,null,null,0,0]
[null,"Total",null,null,{"$f":"SUM(E72:E91)","v":101708}]
[null,"Rate rider calculated separately only if Class A customers exist during the period the balance accumulated"]
[]
[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","kWh","Allocated Global Adjustment Balance","Rate Rider for RSVA - Power - Global Adjustment"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C99=\"\", 0, IF(C99=\"kWh\", '4. Billing Determinants'!S21, IF(C99=\"kW\", '4. Billing Determinants'!S21, '4. Billing Determinants'!D21)))","v":12783746.699999999},{"$f":"HLOOKUP($B99, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":83576.947501679882},{"$f":"IF(ISERROR(E99/D99), 0, IF(C99=\"# of Customers\", E99/D99/12/$D$13, E99/D99/$D$13))","v":6.5377505877584298E-3},null,{"$f":"IF(C99=\"\", \"\", IF(C99=\"# of Customers\", \"per customer per month\", \"$/\"&C99))","v":"$/kWh"}]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"IF(C100=\"\", 0, IF(C100=\"kWh\", '4. Billing Determinants'!S22, IF(C100=\"kW\", '4. Billing Determinants'!S22, '4. Billing Determinants'!D22)))","v":12698561},{"$f":"HLOOKUP($B100, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":83020.024641436277},{"$f":"IF(ISERROR(E100/D100), 0, IF(C100=\"# of Customers\", E100/D100/12/$D$13, E100/D100/$D$13))","v":6.5377505877584298E-3},null,"$/kWh"]
[null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","kWh",{"$f":"IF(C101=\"\", 0, IF(C101=\"kWh\", '4. Billing Determinants'!S23, IF(C101=\"kW\", '4. Billing Determinants'!S23, '4. Billing Determinants'!D23)))","v":58400127},{"$f":"HLOOKUP($B101, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":381805.46461941698},6.5377505877584306E-3,null,"$/kWh"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","kWh",{"$f":"IF(C102=\"\", 0, IF(C102=\"kWh\", '4. Billing Determinants'!S24, IF(C102=\"kW\", '4. Billing Determinants'!S24, '4. Billing Determinants'!D24)))","v":56559248},{"$f":"HLOOKUP($B102, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":369770.25685517478},6.5377505877584298E-3,null,"$/kWh"]
[null,"LARGE USE SERVICE CLASSIFICATION","kWh",{"$f":"IF(C103=\"\", 0, IF(C103=\"kWh\", '4. Billing Determinants'!S25, IF(C103=\"kW\", '4. Billing Determinants'!S25, '4. Billing Determinants'!D25)))","v":0},{"$f":"HLOOKUP($B103, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,"$/kWh"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"IF(C104=\"\", 0, IF(C104=\"kWh\", '4. Billing Determinants'!S26, IF(C104=\"kW\", '4. Billing Determinants'!S26, '4. Billing Determinants'!D26)))","v":54758},{"$f":"HLOOKUP($B104, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":357.99414668447611},6.5377505877584298E-3,null,"$/kWh"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kWh",{"$f":"IF(C105=\"\", 0, IF(C105=\"kWh\", '4. Billing Determinants'!S27, IF(C105=\"kW\", '4. Billing Determinants'!S27, '4. Billing Determinants'!D27)))","v":31202},{"$f":"HLOOKUP($B105, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":203.99089383923854},6.5377505877584298E-3,null,"$/kWh"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kWh",{"$f":"IF(C106=\"\", 0, IF(C106=\"kWh\", '4. Billing Determinants'!S28, IF(C106=\"kW\", '4. Billing Determinants'!S28, '4. Billing Determinants'!D28)))","v":1290090},{"$f":"HLOOKUP($B106, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":8434.2866557612724},6.5377505877584298E-3,null,"$/kWh"]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kWh",{"$f":"IF(C107=\"\", 0, IF(C107=\"kWh\", '4. Billing Determinants'!S29, IF(C107=\"kW\", '4. Billing Determinants'!S29, '4. Billing Determinants'!D29)))","v":16022325},{"$f":"HLOOKUP($B107, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":104749.96468600658},6.5377505877584298E-3,null,"$/kWh"]
[null,"","kWh",{"$f":"IF(C108=\"\", 0, IF(C108=\"kWh\", '4. Billing Determinants'!S30, IF(C108=\"kW\", '4. Billing Determinants'!S30, '4. Billing Determinants'!D30)))","v":0},{"$f":"HLOOKUP($B108, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,"$/kWh"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C109=\"\", 0, IF(C109=\"kWh\", '4. Billing Determinants'!S31, IF(C109=\"kW\", '4. Billing Determinants'!S31, '4. Billing Determinants'!D31)))","v":0},{"$f":"HLOOKUP($B109, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C110=\"\", 0, IF(C110=\"kWh\", '4. Billing Determinants'!S32, IF(C110=\"kW\", '4. Billing Determinants'!S32, '4. Billing Determinants'!D32)))","v":0},{"$f":"HLOOKUP($B110, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C111=\"\", 0, IF(C111=\"kWh\", '4. Billing Determinants'!S33, IF(C111=\"kW\", '4. Billing Determinants'!S33, '4. Billing Determinants'!D33)))","v":0},{"$f":"HLOOKUP($B111, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C112=\"\", 0, IF(C112=\"kWh\", '4. Billing Determinants'!S34, IF(C112=\"kW\", '4. Billing Determinants'!S34, '4. Billing Determinants'!D34)))","v":0},{"$f":"HLOOKUP($B112, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C113=\"\", 0, IF(C113=\"kWh\", '4. Billing Determinants'!S35, IF(C113=\"kW\", '4. Billing Determinants'!S35, '4. Billing Determinants'!D35)))","v":0},{"$f":"HLOOKUP($B113, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C114=\"\", 0, IF(C114=\"kWh\", '4. Billing Determinants'!S36, IF(C114=\"kW\", '4. Billing Determinants'!S36, '4. Billing Determinants'!D36)))","v":0},{"$f":"HLOOKUP($B114, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C115=\"\", 0, IF(C115=\"kWh\", '4. Billing Determinants'!S37, IF(C115=\"kW\", '4. Billing Determinants'!S37, '4. Billing Determinants'!D37)))","v":0},{"$f":"HLOOKUP($B115, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C116=\"\", 0, IF(C116=\"kWh\", '4. Billing Determinants'!S38, IF(C116=\"kW\", '4. Billing Determinants'!S38, '4. Billing Determinants'!D38)))","v":0},{"$f":"HLOOKUP($B116, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C117=\"\", 0, IF(C117=\"kWh\", '4. Billing Determinants'!S39, IF(C117=\"kW\", '4. Billing Determinants'!S39, '4. Billing Determinants'!D39)))","v":0},{"$f":"HLOOKUP($B117, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C118=\"\", 0, IF(C118=\"kWh\", '4. Billing Determinants'!S40, IF(C118=\"kW\", '4. Billing Determinants'!S40, '4. Billing Determinants'!D40)))","v":0},{"$f":"HLOOKUP($B118, '5. Allocation of Balances'!$D$4:$Z$76, 65,FALSE)","v":0},0,null,""]
[null,"Total",null,null,{"$f":"SUM(E99:E118)","v":1031918.9299999996}]
[]
[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,null,null,null,null,null,{"$f":"IF(C125=\"\", \"\", IF(C125=\"# of Customers\", \"per customer per month\", \"$/\"&C125))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(C126=\"\", \"\", IF(C126=\"# of Customers\", \"per customer per month\", \"$/\"&C126))","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,{"$f":"B29","v":""},null,null,null,null,""]
[null,"",null,null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},null,null,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},null,null,null,""]
[null,"Total"]
[]
[]
[null,"Rate Rider Calculation for Group 2 Accounts"]
[]
[null,"Rate Class \n(Enter Rate Classes in cells below)","Units","# of Customers","Allocated Group 2 Balance","Rate Rider for Group 2 Accounts"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"# of Customers",{"$f":"IF(C152=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B152),1)),'4. Billing Determinants'!D21, IF(C152=\"kWh\",'4. Billing Determinants'!E21, IF(C152=\"kW\",'4. Billing Determinants'!F21,'4. Billing Determinants'!D21))))","v":17119},{"$f":"HLOOKUP($B152, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":96384.91010135792},{"$f":"IF(ISERROR(E152/D152), 0, IF(C152=\"# of Customers\", E152/D152/12/$D$13, E152/D152/$D$13))","v":0.46919071451485639},null,{"$f":"IF(C152=\"\", \"\", IF(C152=\"# of Customers\", \"per customer per month\", \"$/\"&C152))","v":"per customer per month"}]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"IF(C153=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B153),1)),'4. Billing Determinants'!D22, IF(C153=\"kWh\",'4. Billing Determinants'!E22, IF(C153=\"kW\",'4. Billing Determinants'!F22,'4. Billing Determinants'!D22))))","v":47996002},{"$f":"HLOOKUP($B153, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":34062.205915904968},{"$f":"IF(ISERROR(E153/D153), 0, IF(C153=\"# of Customers\", E153/D153/12/$D$13, E153/D153/$D$13))","v":7.0968840104442378E-4},null,"$/kWh"]
[null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","kW",{"$f":"IF(C154=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B154),1)),'4. Billing Determinants'!D23, IF(C154=\"kWh\",'4. Billing Determinants'!E23, IF(C154=\"kW\",'4. Billing Determinants'!F23,'4. Billing Determinants'!D23))))","v":272809.7},{"$f":"HLOOKUP($B154, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":79355.57355783564},0.29088252198450287,null,"$/kW"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","kW",{"$f":"IF(C155=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B155),1)),'4. Billing Determinants'!D24, IF(C155=\"kWh\",'4. Billing Determinants'!E24, IF(C155=\"kW\",'4. Billing Determinants'!F24,'4. Billing Determinants'!D24))))","v":197271},{"$f":"HLOOKUP($B155, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":40139.442277395021},0.20347360877876131,null,"$/kW"]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"IF(C156=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B156),1)),'4. Billing Determinants'!D25, IF(C156=\"kWh\",'4. Billing Determinants'!E25, IF(C156=\"kW\",'4. Billing Determinants'!F25,'4. Billing Determinants'!D25))))","v":177134},{"$f":"HLOOKUP($B156, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":76220.33484973041},0.43029759870905876,null,"$/kW"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"IF(C157=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B157),1)),'4. Billing Determinants'!D26, IF(C157=\"kWh\",'4. Billing Determinants'!E26, IF(C157=\"kW\",'4. Billing Determinants'!F26,'4. Billing Determinants'!D26))))","v":514359},{"$f":"HLOOKUP($B157, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":365.03461627280876},7.0968840104442378E-4,null,"$/kWh"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kWh",{"$f":"IF(C158=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B158),1)),'4. Billing Determinants'!D27, IF(C158=\"kWh\",'4. Billing Determinants'!E27, IF(C158=\"kW\",'4. Billing Determinants'!F27,'4. Billing Determinants'!D27))))","v":220513.5},{"$f":"HLOOKUP($B158, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":156.49587322370954},7.0968840104442378E-4,null,"$/kWh"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"IF(C159=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B159),1)),'4. Billing Determinants'!D28, IF(C159=\"kWh\",'4. Billing Determinants'!E28, IF(C159=\"kW\",'4. Billing Determinants'!F28,'4. Billing Determinants'!D28))))","v":5395},{"$f":"HLOOKUP($B159, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":1368.6645980154162},0.25369130639766752,null,"$/kW"]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kW",{"$f":"IF(C160=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B160),1)),'4. Billing Determinants'!D29, IF(C160=\"kWh\",'4. Billing Determinants'!E29, IF(C160=\"kW\",'4. Billing Determinants'!F29,'4. Billing Determinants'!D29))))","v":36389},{"$f":"HLOOKUP($B160, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":11370.858210264098},0.31248064553200411,null,"$/kW"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C56), \"\", '4. Billing Determinants'!C56)","v":""},{"$f":"IF(C161=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B161),1)),'4. Billing Determinants'!D30, IF(C161=\"kWh\",'4. Billing Determinants'!E30, IF(C161=\"kW\",'4. Billing Determinants'!F30,'4. Billing Determinants'!D30))))","v":0},{"$f":"HLOOKUP($B161, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C57), \"\", '4. Billing Determinants'!C57)","v":""},{"$f":"IF(C162=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B162),1)),'4. Billing Determinants'!D31, IF(C162=\"kWh\",'4. Billing Determinants'!E31, IF(C162=\"kW\",'4. Billing Determinants'!F31,'4. Billing Determinants'!D31))))","v":0},{"$f":"HLOOKUP($B162, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C58), \"\", '4. Billing Determinants'!C58)","v":""},{"$f":"IF(C163=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B163),1)),'4. Billing Determinants'!D32, IF(C163=\"kWh\",'4. Billing Determinants'!E32, IF(C163=\"kW\",'4. Billing Determinants'!F32,'4. Billing Determinants'!D32))))","v":0},{"$f":"HLOOKUP($B163, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C59), \"\", '4. Billing Determinants'!C59)","v":""},{"$f":"IF(C164=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B164),1)),'4. Billing Determinants'!D33, IF(C164=\"kWh\",'4. Billing Determinants'!E33, IF(C164=\"kW\",'4. Billing Determinants'!F33,'4. Billing Determinants'!D33))))","v":0},{"$f":"HLOOKUP($B164, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C60), \"\", '4. Billing Determinants'!C60)","v":""},{"$f":"IF(C165=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B165),1)),'4. Billing Determinants'!D34, IF(C165=\"kWh\",'4. Billing Determinants'!E34, IF(C165=\"kW\",'4. Billing Determinants'!F34,'4. Billing Determinants'!D34))))","v":0},{"$f":"HLOOKUP($B165, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C61), \"\", '4. Billing Determinants'!C61)","v":""},{"$f":"IF(C166=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B166),1)),'4. Billing Determinants'!D35, IF(C166=\"kWh\",'4. Billing Determinants'!E35, IF(C166=\"kW\",'4. Billing Determinants'!F35,'4. Billing Determinants'!D35))))","v":0},{"$f":"HLOOKUP($B166, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C62), \"\", '4. Billing Determinants'!C62)","v":""},{"$f":"IF(C167=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B167),1)),'4. Billing Determinants'!D36, IF(C167=\"kWh\",'4. Billing Determinants'!E36, IF(C167=\"kW\",'4. Billing Determinants'!F36,'4. Billing Determinants'!D36))))","v":0},{"$f":"HLOOKUP($B167, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C63), \"\", '4. Billing Determinants'!C63)","v":""},{"$f":"IF(C168=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B168),1)),'4. Billing Determinants'!D37, IF(C168=\"kWh\",'4. Billing Determinants'!E37, IF(C168=\"kW\",'4. Billing Determinants'!F37,'4. Billing Determinants'!D37))))","v":0},{"$f":"HLOOKUP($B168, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C64), \"\", '4. Billing Determinants'!C64)","v":""},{"$f":"IF(C169=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B169),1)),'4. Billing Determinants'!D38, IF(C169=\"kWh\",'4. Billing Determinants'!E38, IF(C169=\"kW\",'4. Billing Determinants'!F38,'4. Billing Determinants'!D38))))","v":0},{"$f":"HLOOKUP($B169, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C65), \"\", '4. Billing Determinants'!C65)","v":""},{"$f":"IF(C170=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B170),1)),'4. Billing Determinants'!D39, IF(C170=\"kWh\",'4. Billing Determinants'!E39, IF(C170=\"kW\",'4. Billing Determinants'!F39,'4. Billing Determinants'!D39))))","v":0},{"$f":"HLOOKUP($B170, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C66), \"\", '4. Billing Determinants'!C66)","v":""},{"$f":"IF(C171=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B171),1)),'4. Billing Determinants'!D40, IF(C171=\"kWh\",'4. Billing Determinants'!E40, IF(C171=\"kW\",'4. Billing Determinants'!F40,'4. Billing Determinants'!D40))))","v":0},{"$f":"HLOOKUP($B171, '5. Allocation of Balances'!$D$4:$Z$76, 69,FALSE)","v":0},0,null,""]
[null,"Total",null,null,{"$f":"SUM(E152:E171)","v":339423.51999999996}]
[]
[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","# of Customers","Allocated Accounts 1575 and 1576 Balances","Rate Rider for Accounts 1575 and 1576"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"# of Customers",{"$f":"IF(C180=\"\",0, IF(C180=\"kWh\",'4. Billing Determinants'!E21, IF(C180=\"kW\",'4. Billing Determinants'!F21,'4. Billing Determinants'!D21)))","v":17119},{"$f":"HLOOKUP($B180, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-297831.16779018944},{"$f":"IF(ISERROR(E180/D180), 0, IF(C180=\"# of Customers\", E180/D180/12/$D$176, E180/D180/$D$176))","v":-1.4498080485142699},null,{"$f":"IF(C180=\"\", \"\", IF(C180=\"# of Customers\", \"per customer per month\", \"$/\"&C180))","v":"per customer per month"}]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"IF(C181=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B181),1)),'4. Billing Determinants'!D22, IF(C181=\"kWh\",'4. Billing Determinants'!E22, IF(C181=\"kW\",'4. Billing Determinants'!F22,'4. Billing Determinants'!D22))))","v":47996002},{"$f":"HLOOKUP($B181, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-105252.85083293292},{"$f":"IF(ISERROR(E181/D181), 0, IF(C181=\"# of Customers\", E181/D181/12/$D$176, E181/D181/$D$176))","v":-2.1929503801781849E-3},null,"$/kWh"]
[null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","kW",{"$f":"IF(C182=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B182),1)),'4. Billing Determinants'!D23, IF(C182=\"kWh\",'4. Billing Determinants'!E23, IF(C182=\"kW\",'4. Billing Determinants'!F23,'4. Billing Determinants'!D23))))","v":272809.7},{"$f":"HLOOKUP($B182, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-245210.20062721925},-0.89883241185052898,null,"$/kW"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","kW",{"$f":"IF(C183=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B183),1)),'4. Billing Determinants'!D24, IF(C183=\"kWh\",'4. Billing Determinants'!E24, IF(C183=\"kW\",'4. Billing Determinants'!F24,'4. Billing Determinants'!D24))))","v":197271},{"$f":"HLOOKUP($B183, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-124031.62440419225},-0.62873724168373579,null,"$/kW"]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"IF(C184=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B184),1)),'4. Billing Determinants'!D25, IF(C184=\"kWh\",'4. Billing Determinants'!E25, IF(C184=\"kW\",'4. Billing Determinants'!F25,'4. Billing Determinants'!D25))))","v":177134},{"$f":"HLOOKUP($B184, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-235522.25461208023},-1.3296275961254205,null,"$/kW"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"IF(C185=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B185),1)),'4. Billing Determinants'!D26, IF(C185=\"kWh\",'4. Billing Determinants'!E26, IF(C185=\"kW\",'4. Billing Determinants'!F26,'4. Billing Determinants'!D26))))","v":514359},{"$f":"HLOOKUP($B185, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-1127.9637645980711},-2.1929503801781849E-3,null,"$/kWh"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kWh",{"$f":"IF(C186=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B186),1)),'4. Billing Determinants'!D27, IF(C186=\"kWh\",'4. Billing Determinants'!E27, IF(C186=\"kW\",'4. Billing Determinants'!F27,'4. Billing Determinants'!D27))))","v":220513.5},{"$f":"HLOOKUP($B186, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-483.57516365942217},-2.1929503801781849E-3,null,"$/kWh"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"IF(C187=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B187),1)),'4. Billing Determinants'!D28, IF(C187=\"kWh\",'4. Billing Determinants'!E28, IF(C187=\"kW\",'4. Billing Determinants'!F28,'4. Billing Determinants'!D28))))","v":5395},{"$f":"HLOOKUP($B187, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-4229.1991050399774},-0.7839108628433693,null,"$/kW"]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kW",{"$f":"IF(C188=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B188),1)),'4. Billing Determinants'!D29, IF(C188=\"kWh\",'4. Billing Determinants'!E29, IF(C188=\"kW\",'4. Billing Determinants'!F29,'4. Billing Determinants'!D29))))","v":36389},{"$f":"HLOOKUP($B188, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":-35136.163700088437},-0.9655710159687938,null,"$/kW"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C30), \"\", '4. Billing Determinants'!C30)","v":""},{"$f":"IF(C189=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B189),1)),'4. Billing Determinants'!D30, IF(C189=\"kWh\",'4. Billing Determinants'!E30, IF(C189=\"kW\",'4. Billing Determinants'!F30,'4. Billing Determinants'!D30))))","v":0},{"$f":"HLOOKUP($B189, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C190=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B190),1)),'4. Billing Determinants'!D31, IF(C190=\"kWh\",'4. Billing Determinants'!E31, IF(C190=\"kW\",'4. Billing Determinants'!F31,'4. Billing Determinants'!D31))))","v":0},{"$f":"HLOOKUP($B190, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C191=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B191),1)),'4. Billing Determinants'!D32, IF(C191=\"kWh\",'4. Billing Determinants'!E32, IF(C191=\"kW\",'4. Billing Determinants'!F32,'4. Billing Determinants'!D32))))","v":0},{"$f":"HLOOKUP($B191, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C192=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B192),1)),'4. Billing Determinants'!D33, IF(C192=\"kWh\",'4. Billing Determinants'!E33, IF(C192=\"kW\",'4. Billing Determinants'!F33,'4. Billing Determinants'!D33))))","v":0},{"$f":"HLOOKUP($B192, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C193=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B193),1)),'4. Billing Determinants'!D34, IF(C193=\"kWh\",'4. Billing Determinants'!E34, IF(C193=\"kW\",'4. Billing Determinants'!F34,'4. Billing Determinants'!D34))))","v":0},{"$f":"HLOOKUP($B193, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C194=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B194),1)),'4. Billing Determinants'!D35, IF(C194=\"kWh\",'4. Billing Determinants'!E35, IF(C194=\"kW\",'4. Billing Determinants'!F35,'4. Billing Determinants'!D35))))","v":0},{"$f":"HLOOKUP($B194, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C195=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B195),1)),'4. Billing Determinants'!D36, IF(C195=\"kWh\",'4. Billing Determinants'!E36, IF(C195=\"kW\",'4. Billing Determinants'!F36,'4. Billing Determinants'!D36))))","v":0},{"$f":"HLOOKUP($B195, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C196=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B196),1)),'4. Billing Determinants'!D37, IF(C196=\"kWh\",'4. Billing Determinants'!E37, IF(C196=\"kW\",'4. Billing Determinants'!F37,'4. Billing Determinants'!D37))))","v":0},{"$f":"HLOOKUP($B196, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C197=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B197),1)),'4. Billing Determinants'!D38, IF(C197=\"kWh\",'4. Billing Determinants'!E38, IF(C197=\"kW\",'4. Billing Determinants'!F38,'4. Billing Determinants'!D38))))","v":0},{"$f":"HLOOKUP($B197, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C198=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B198),1)),'4. Billing Determinants'!D39, IF(C198=\"kWh\",'4. Billing Determinants'!E39, IF(C198=\"kW\",'4. Billing Determinants'!F39,'4. Billing Determinants'!D39))))","v":0},{"$f":"HLOOKUP($B198, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C199=\"\",0,IF(ISNUMBER(SEARCH(\"RESIDENTIAL\",UPPER(B199),1)),'4. Billing Determinants'!D40, IF(C199=\"kWh\",'4. Billing Determinants'!E40, IF(C199=\"kW\",'4. Billing Determinants'!F40,'4. Billing Determinants'!D40))))","v":0},{"$f":"HLOOKUP($B199, '5. Allocation of Balances'!$C$4:$Y$76, 73,FALSE)","v":0},0,null,""]
[null,"Total",null,null,{"$f":"SUM(E180:E199)","v":-1048825}]
[]
[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","Allocated\nAccount 1568 Balance","Rate Rider for Account 1568"]
[]
[null,{"$f":"B20","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",{"$f":"IF(C208=\"\",0, IF(C208=\"kWh\",'4. Billing Determinants'!E21, IF(C208=\"kW\",'4. Billing Determinants'!F21,'4. Billing Determinants'!D21)))","v":135812999},{"$f":"HLOOKUP($B208, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":95870},{"$f":"IF(ISERROR(E208/D208), 0, IF(C208=\"# of Customers\", E208/D208/12/$D$204, E208/D208/$D$204))","v":7.0589708426952564E-4},null,{"$f":"IF(C208=\"\", \"\", IF(C208=\"# of Customers\", \"per customer per month\", \"$/\"&C208))","v":"$/kWh"}]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"IF(C209=\"\",0, IF(C209=\"kWh\",'4. Billing Determinants'!E22, IF(C209=\"kW\",'4. Billing Determinants'!F22,'4. Billing Determinants'!D22)))","v":47996002},{"$f":"HLOOKUP($B209, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":89790},1.8707808204525035E-3,null,"$/kWh"]
[null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",{"$f":"IF(ISBLANK('4. Billing Determinants'!C23), \"\", '4. Billing Determinants'!C23)","v":"kW"},{"$f":"IF(C210=\"\",0, IF(C210=\"kWh\",'4. Billing Determinants'!E23, IF(C210=\"kW\",'4. Billing Determinants'!F23,'4. Billing Determinants'!D23)))","v":272809.7},{"$f":"HLOOKUP($B210, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":45371},0.16631006888684677,null,"$/kW"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",{"$f":"IF(ISBLANK('4. Billing Determinants'!C24), \"\", '4. Billing Determinants'!C24)","v":"kW"},{"$f":"IF(C211=\"\",0, IF(C211=\"kWh\",'4. Billing Determinants'!E24, IF(C211=\"kW\",'4. Billing Determinants'!F24,'4. Billing Determinants'!D24)))","v":197271},{"$f":"HLOOKUP($B211, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":132174},0.67001231808020434,null,"$/kW"]
[null,"LARGE USE SERVICE CLASSIFICATION",{"$f":"IF(ISBLANK('4. Billing Determinants'!C25), \"\", '4. Billing Determinants'!C25)","v":"kW"},{"$f":"IF(C212=\"\",0, IF(C212=\"kWh\",'4. Billing Determinants'!E25, IF(C212=\"kW\",'4. Billing Determinants'!F25,'4. Billing Determinants'!D25)))","v":177134},{"$f":"HLOOKUP($B212, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":102551},0.57894588277800985,null,"$/kW"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",{"$f":"IF(ISBLANK('4. Billing Determinants'!C26), \"\", '4. Billing Determinants'!C26)","v":"kW"},{"$f":"IF(C213=\"\",0, IF(C213=\"kWh\",'4. Billing Determinants'!E26, IF(C213=\"kW\",'4. Billing Determinants'!F26,'4. Billing Determinants'!D26)))","v":0},{"$f":"HLOOKUP($B213, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":-2773},0,null,"$/kW"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",{"$f":"IF(ISBLANK('4. Billing Determinants'!C27), \"\", '4. Billing Determinants'!C27)","v":"kW"},{"$f":"IF(C214=\"\",0, IF(C214=\"kWh\",'4. Billing Determinants'!E27, IF(C214=\"kW\",'4. Billing Determinants'!F27,'4. Billing Determinants'!D27)))","v":0},{"$f":"HLOOKUP($B214, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":402},0,null,"$/kW"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION",{"$f":"IF(ISBLANK('4. Billing Determinants'!C28), \"\", '4. Billing Determinants'!C28)","v":"kW"},{"$f":"IF(C215=\"\",0, IF(C215=\"kWh\",'4. Billing Determinants'!E28, IF(C215=\"kW\",'4. Billing Determinants'!F28,'4. Billing Determinants'!D28)))","v":5395},{"$f":"HLOOKUP($B215, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":-102705},-19.037071362372568,null,"$/kW"]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",{"$f":"IF(ISBLANK('4. Billing Determinants'!C29), \"\", '4. Billing Determinants'!C29)","v":"kW"},{"$f":"IF(C216=\"\",0, IF(C216=\"kWh\",'4. Billing Determinants'!E29, IF(C216=\"kW\",'4. Billing Determinants'!F29,'4. Billing Determinants'!D29)))","v":36389},{"$f":"HLOOKUP($B216, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":-1180},-3.2427381901123965E-2,null,"$/kW"]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C30), \"\", '4. Billing Determinants'!C30)","v":""},{"$f":"IF(C217=\"\",0, IF(C217=\"kWh\",'4. Billing Determinants'!E30, IF(C217=\"kW\",'4. Billing Determinants'!F30,'4. Billing Determinants'!D30)))","v":0},{"$f":"HLOOKUP($B217, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C31), \"\", '4. Billing Determinants'!C31)","v":""},{"$f":"IF(C218=\"\",0, IF(C218=\"kWh\",'4. Billing Determinants'!E31, IF(C218=\"kW\",'4. Billing Determinants'!F31,'4. Billing Determinants'!D31)))","v":0},{"$f":"HLOOKUP($B218, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C32), \"\", '4. Billing Determinants'!C32)","v":""},{"$f":"IF(C219=\"\",0, IF(C219=\"kWh\",'4. Billing Determinants'!E32, IF(C219=\"kW\",'4. Billing Determinants'!F32,'4. Billing Determinants'!D32)))","v":0},{"$f":"HLOOKUP($B219, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C33), \"\", '4. Billing Determinants'!C33)","v":""},{"$f":"IF(C220=\"\",0, IF(C220=\"kWh\",'4. Billing Determinants'!E33, IF(C220=\"kW\",'4. Billing Determinants'!F33,'4. Billing Determinants'!D33)))","v":0},{"$f":"HLOOKUP($B220, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C34), \"\", '4. Billing Determinants'!C34)","v":""},{"$f":"IF(C221=\"\",0, IF(C221=\"kWh\",'4. Billing Determinants'!E34, IF(C221=\"kW\",'4. Billing Determinants'!F34,'4. Billing Determinants'!D34)))","v":0},{"$f":"HLOOKUP($B221, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C35), \"\", '4. Billing Determinants'!C35)","v":""},{"$f":"IF(C222=\"\",0, IF(C222=\"kWh\",'4. Billing Determinants'!E35, IF(C222=\"kW\",'4. Billing Determinants'!F35,'4. Billing Determinants'!D35)))","v":0},{"$f":"HLOOKUP($B222, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C36), \"\", '4. Billing Determinants'!C36)","v":""},{"$f":"IF(C223=\"\",0, IF(C223=\"kWh\",'4. Billing Determinants'!E36, IF(C223=\"kW\",'4. Billing Determinants'!F36,'4. Billing Determinants'!D36)))","v":0},{"$f":"HLOOKUP($B223, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C37), \"\", '4. Billing Determinants'!C37)","v":""},{"$f":"IF(C224=\"\",0, IF(C224=\"kWh\",'4. Billing Determinants'!E37, IF(C224=\"kW\",'4. Billing Determinants'!F37,'4. Billing Determinants'!D37)))","v":0},{"$f":"HLOOKUP($B224, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C38), \"\", '4. Billing Determinants'!C38)","v":""},{"$f":"IF(C225=\"\",0, IF(C225=\"kWh\",'4. Billing Determinants'!E38, IF(C225=\"kW\",'4. Billing Determinants'!F38,'4. Billing Determinants'!D38)))","v":0},{"$f":"HLOOKUP($B225, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C39), \"\", '4. Billing Determinants'!C39)","v":""},{"$f":"IF(C226=\"\",0, IF(C226=\"kWh\",'4. Billing Determinants'!E39, IF(C226=\"kW\",'4. Billing Determinants'!F39,'4. Billing Determinants'!D39)))","v":0},{"$f":"HLOOKUP($B226, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"",{"$f":"IF(ISBLANK('4. Billing Determinants'!C40), \"\", '4. Billing Determinants'!C40)","v":""},{"$f":"IF(C227=\"\",0, IF(C227=\"kWh\",'4. Billing Determinants'!E40, IF(C227=\"kW\",'4. Billing Determinants'!F40,'4. Billing Determinants'!D40)))","v":0},{"$f":"HLOOKUP($B227, '5. Allocation of Balances'!$D$4:$Z$76, 56,FALSE)","v":0},0,null,""]
[null,"Total",null,null,{"$f":"SUM(E208:E227)","v":359500}]

{"sheet":"Summary Sheet","index":11,"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,{"$f":"VLOOKUP(A4, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":305022},{"$f":"VLOOKUP(A4, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"SUM(C4:D4)","v":305022},{"$f":"VLOOKUP(A4, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":3306.74},{"$f":"VLOOKUP(A4, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":1102.25},{"$f":"SUM(E4:G4)","v":309430.99},{"$f":"VLOOKUP(A4, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A4, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-305022}]
["Other Regulatory Assets - Sub-Account - Incremental Capital Charges",1508,{"$f":"VLOOKUP(A5, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A5, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"SUM(C5:D5)","v":0},{"$f":"VLOOKUP(A5, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A5, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"SUM(E5:G5)","v":0},{"$f":"VLOOKUP(A5, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A5, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Variance - Ontario Clean Energy Benefit Act8",1508,{"$f":"VLOOKUP(A6, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A6, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A6, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A6, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A6, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A6, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Other Regulatory Assets - Sub-Account - Financial Assistance Payment and Recovery Carrying Charges",1508,{"$f":"VLOOKUP(A7, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A7, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A7, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A7, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A7, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A7, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Other Regulatory Assets - Sub-Account - Other 4",1508,{"$f":"VLOOKUP(A8, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A8, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A8, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A8, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A8, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A8, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Retail Cost Variance Account - Retail",1518,{"$f":"VLOOKUP(A9, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A9, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A9, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A9, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A9, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A9, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Misc. Deferred Debits",1525,{"$f":"VLOOKUP(A10, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A10, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A10, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A10, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A10, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A10, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Renewable Generation Connection Capital Deferral Account",1531,{"$f":"VLOOKUP(A11, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A11, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A11, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A11, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A11, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A11, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Renewable Generation Connection OM&A Deferral Account",1532,{"$f":"VLOOKUP(A12, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A12, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A12, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A12, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A12, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A12, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Renewable Generation Connection Funding Adder Deferral Account ",1533,{"$f":"VLOOKUP(A13, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A13, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A13, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A13, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A13, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A13, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Smart Grid Capital Deferral Account",1534,{"$f":"VLOOKUP(A14, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A14, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A14, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A14, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A14, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A14, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Smart Grid OM&A Deferral Account",1535,{"$f":"VLOOKUP(A15, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A15, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A15, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A15, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A15, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A15, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Smart Grid Funding Adder Deferral Account",1536,{"$f":"VLOOKUP(A16, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A16, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A16, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A16, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A16, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A16, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Retail Cost Variance Account - STR",1548,{"$f":"VLOOKUP(A17, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A17, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A17, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A17, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A17, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A17, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["LV Variance Account",1550,{"$f":"VLOOKUP(A18, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":1341022},{"$f":"VLOOKUP(A18, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":13707},1354729,{"$f":"VLOOKUP(A18, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":14751},{"$f":"VLOOKUP(A18, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":4917},1374397,{"$f":"VLOOKUP(A18, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":1354729},{"$f":"VLOOKUP(A18, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Smart Metering Entity Charge Variance Account",1551,{"$f":"VLOOKUP(A19, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-11341},{"$f":"VLOOKUP(A19, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-49},-11390,{"$f":"VLOOKUP(A19, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-125},{"$f":"VLOOKUP(A19, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-42},-11557,{"$f":"VLOOKUP(A19, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-11389},{"$f":"VLOOKUP(A19, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":1}]
["Smart Meter Capital and Recovery Offset Variance - Sub-Account - Capital10",1555,{"$f":"VLOOKUP(A20, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A20, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A20, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A20, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A20, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A20, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Smart Meter Capital and Recovery Offset Variance - Sub-Account - Recoveries10",1555,{"$f":"VLOOKUP(A21, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A21, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A21, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A21, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A21, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A21, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Smart Meter Capital and Recovery Offset Variance - Sub-Account - Stranded Meter Costs10",1555,{"$f":"VLOOKUP(A22, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A22, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A22, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A22, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A22, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A22, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Smart Meter OM&A Variance10",1556,{"$f":"VLOOKUP(A23, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A23, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A23, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A23, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A23, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A23, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Deferred Payments in Lieu of Taxes",1562,{"$f":"VLOOKUP(A24, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A24, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A24, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Board-Approved CDM Variance Account",1567,{"$f":"VLOOKUP(A25, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A25, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A25, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A25, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A25, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A25, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["LRAM Variance Account",1568,{"$f":"VLOOKUP(A26, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A26, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A26, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A26, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A26, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A26, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Extra-Ordinary Event Costs",1572,{"$f":"VLOOKUP(A27, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A27, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A27, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A27, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A27, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A27, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Deferred Rate Impact Amounts",1574,{"$f":"VLOOKUP(A28, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A28, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A28, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A28, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A28, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A28, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["IFRS-CGAAP Transition PP&E Amounts Balance + Return Component9",1575,{"$f":"VLOOKUP(A29, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A29, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A29, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A29, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A29, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A29, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Accounting Changes Under CGAAP Balance + Return Component9",1576,{"$f":"VLOOKUP(A30, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A30, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A30, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["RSVA - Wholesale Market Service Charge",1580,{"$f":"VLOOKUP(A31, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A31, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A31, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A31, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A31, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A31, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["RSVA - One-time",1582,{"$f":"VLOOKUP(A32, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A32, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A32, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A32, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A32, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A32, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["RSVA - Retail Transmission Network Charge",1584,{"$f":"VLOOKUP(A33, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":55210},{"$f":"VLOOKUP(A33, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":305},55515,{"$f":"VLOOKUP(A33, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":607},{"$f":"VLOOKUP(A33, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":202},56324,{"$f":"VLOOKUP(A33, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":55516},{"$f":"VLOOKUP(A33, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":1}]
["RSVA - Retail Transmission Connection Charge",1586,{"$f":"VLOOKUP(A34, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":234472},{"$f":"VLOOKUP(A34, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":5284},239756,{"$f":"VLOOKUP(A34, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":2579},{"$f":"VLOOKUP(A34, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":860},243195,{"$f":"VLOOKUP(A34, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":239759},{"$f":"VLOOKUP(A34, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":3}]
["RSVA - Power (excluding Global Adjustment)",1588,{"$f":"VLOOKUP(A35, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A35, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A35, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A35, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A35, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A35, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["RSVA - Global Adjustment",1589,{"$f":"VLOOKUP(A36, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A36, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A36, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A36, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A36, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A36, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["PILs and Tax Variance for 2006 and Subsequent Years                                                                          (excludes sub-account and contra account below)",1592,{"$f":"VLOOKUP(A37, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A37, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A37, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A37, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A37, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A37, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["PILs and Tax Variance for 2006 and Subsequent Years - Sub-Account HST/OVAT                          Input Tax Credits (ITCs)",1592,{"$f":"VLOOKUP(A38, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A38, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A38, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A38, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A38, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A38, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Disposition and Recovery/Refund of Regulatory Balances (2008)7",1595,{"$f":"VLOOKUP(A39, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A39, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"VLOOKUP(A39, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":{"$error":"#N/A"}}]
["Disposition and Recovery/Refund of Regulatory Balances (2009)7",1595,{"$f":"VLOOKUP(A40, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A40, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A40, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A40, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A40, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A40, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Disposition and Recovery/Refund of Regulatory Balances (2010)7",1595,{"$f":"VLOOKUP(A41, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A41, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A41, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A41, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A41, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A41, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Disposition and Recovery/Refund of Regulatory Balances (2011)7",1595,{"$f":"VLOOKUP(A42, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A42, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A42, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A42, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A42, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A42, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]
["Disposition and Recovery/Refund of Regulatory Balances (2012)7",1595,{"$f":"VLOOKUP(A43, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-612925},{"$f":"VLOOKUP(A43, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":19030},-593895,{"$f":"VLOOKUP(A43, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-6742},{"$f":"VLOOKUP(A43, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-2247},-602884,{"$f":"VLOOKUP(A43, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-593896},{"$f":"VLOOKUP(A43, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":-1}]
["Other Deferred Credits",2425,{"$f":"VLOOKUP(A44, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BO$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A44, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BP$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A44, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BQ$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A44, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BR$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A44, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BU$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0},{"$f":"VLOOKUP(A44, '2. 2016 Continuity Schedule'!$C$20:$BV$106, MATCH('2. 2016 Continuity Schedule'!BV$20, '2. 2016 Continuity Schedule'!C$20:BV$20,0),FALSE)","v":0}]

{"sheet":"7. GA Analysis Instructions","index":12,"n_rows":79,"n_cols":3,"rows_kept":79,"cut":false,"hidden":false,"merged":[[38,1,38,2],[15,0,15,2],[19,0,19,2],[21,1,21,2],[24,1,24,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[34,1,34,2],[35,1,35,2],[37,1,37,2],[78,1,78,2],[39,1,39,2],[40,1,40,2],[48,1,48,2],[52,1,52,2],[53,1,53,2],[76,1,76,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Instructions on Account 1589 RSVA - Global Adjustment (GA) Analysis Workform"]
[]
["Purpose: "]
["To calculate an approximate expected balance in Account 1589 RSVA - GA and compare the expected amount to the amount being requested for disposition. Material differences between the two need to be reconciled and explained. Materiality is assessed on an annual basis based on a threshold of +/- 1% of the annual IESO GA charges. "]
[]
["Notes to GA Analysis:"]
["Refer to the GA Analysis Tab to complete the below steps."]
["Note that this is a generic analysis template, utilities may need to alter the analysis as needed for their specific circumstances. Any alternations to the analysis must be clearly disclosed and explained."]
[]
[1,"Indicate which years the balance requested for disposition pertains to (e.g. 2016 or 2016 and 2015)"]
[]
[]
[2,"Complete the Consumption Data Table for consumption (unadjusted for the loss factor) for each year that is being requested for disposition. The data should agree to the RRR data reported, where applicable (i.e. Total Metered excluding WMP, RPP and non-RPP)."]
[]
[]
[3,"GA Billing Rate "]
[null," • Indicate the GA rate that is used to bill customers (also used for unbilled revenue) in the drop down box. Note that the “Other” rate is to represent a combination of the first estimate, second estimate and/or actual rate."]
[null,"• In the GA Billing Rate Description textbox, provide a description of the GA billing rate that is used, i.e. first estimate, second estimate, or actual.  Explain how the GA billing rate is determined for billing cycles that span more than one load month. Confirm that the GA rate that is used is applied consistently for all billing and unbilled revenue transactions for non-RPP Class B customers in each customer class.* In addition, where the same GA rate is not used for non-RPP Class B customers in all customer classes, explain what GA rate is applied to each customer class.  "]
[null,"• Where a distributor does not apply the same GA rate to all non-RPP Class B customers, the distributor must adapt the GA Analysis for this and breakdown the monthly non-RPP Class B volumes for each GA rate that was applied."]
[null,"*O.Reg 429/04, section 16(3)"]
[]
[]
[4,"GA Analysis"]
[null,"• Distributors should create a copy of the GA Analysis table in a separate tab for each year that is being requested for disposition, calculate the expected GA balance and determine the reconciliation adjustments (see note 6) for each year."]
[]
[null,"• The GA Analysis calculates a reasonably expected balance in Account 1589 RSVA – GA. Distributors are charged by the IESO on a calendar/load month basis at the actual GA rate for relevant volumes each month. The methodology used in the GA Analysis is based on the calendar/load month consumption from revenue amounts (derived from billed and unbilled consumption). This is done by taking the billed kWh volumes (which would not be expected to align with the calendar/load month) and deducting the unbilled kWh consumption from the prior month and adding the unbilled kWh consumption of the current month. This approach to calculating monthly kWh volumes is used to represent calendar/load month consumption. "]
[null,"• Once calendar/load month kWh volumes are determined, the monthly GA rate(s) used to bill non-RPP Class B customers for each month as posted by the IESO can be multiplied by the consumption to determine expected GA revenue amounts. Therefore, a blended GA rate will not be required as the kWh volumes for revenues have been approximated on a calendar/load month basis as well. The expected GA revenues can then be compared to the actual GA rate charged by the IESO for each month multiplied by the consumption to determine a balance that can be expected in Account 1589 RSVA-GA. "]
[null,"• This methodology expects volume differences would not be significant. However, if unbilled consumption is not estimated with adequate precision by a distributor, this could impact the expected balance in Account 1589 RSVA-GA, which may have to be considered in the analysis by the distributor."]
[null,"• Note that distributors who have more precise monthly kWh volume data available based on allocation of billing data by calendar/load month may propose to use this data in the GA Analysis to calculate the expected GA balance. However, any such methodology that differs from the one described above must be disclosed and explained."]
[]
[null,"Column F :","The consumption column is for monthly non-RPP Class B (loss adjusted) consumption billed. Total annual consumption is expected to differ from the Consumption Data Table (note 2) by the loss factor. Utilities are expected to ensure that the difference in consumption between that in column F and the Consumption Data Table are reasonable."]
[null,"Column G, H :","Prior month unbilled consumption is to be deducted and current month unbilled consumption is to be added. Note that monthly non-RPP Class B unbilled consumption may not be readily available and may require estimates or allocations to be done."]
[null,"Column J :","Fill in the GA rate billed by linking the cells to the applicable cells in the GA Rates Per IESO Website Table. "]
[null,"Column L: ","Fill in the actual GA rate paid by linking the cells to the applicable cells in the GA Rates Per IESO Website Table."]
[]
[]
[5,"Enter the principal amount pertaining to the year requested for disposition from the application. If multiple years are requested for disposition, the annual amount would be the net change in the account balance in the year."]
[]
[]
[6,"Reconciling Items"]
[null,"The purpose of this section is to ensure that reconciling items have been appropriately factored into the GA Analysis. Reconciling items must be considered for each year requested for disposition. "]
[null,"For each reconciling item, indicate whether the item is a reconciling item to the utility's specific circumstances using the column \"Applicability of Reconciling Item\". Explain how each item applies or does not apply as a reconciling item.  Assess if each reconciling item is significant, if so they must be quantified."]
[]
[null,"Reconciling items may include:"]
[null,"1) ","Impacts to GA from RPP settlement true up amounts"]
[null,null,"Note that effective May 23, 2017, per the OEB’s letter titled Guidance on Disposition of Accounts 1588 and 1589, applicants must reflect RPP Settlement true-up claims pertaining to the period that is being requested for disposition in Account 1588 and Account 1589.   "]
[null,null,"a.    Prior year impacts should be removed, "]
[null,null,"b.    Current year impacts should be added."]
[null,"2)","Unbilled revenue differences between the unbilled and actual billed amounts, which could relate to rate used or consumption volumes "]
[null,null,"Analyses may have to be performed to identify the portion of the billed amounts that corresponded to the amount that was unbilled and recorded in the general ledger.  "]
[null,null,"a.    Prior year end unbilled revenue differences should be removed, "]
[null,null,"b.    Current year end unbilled revenue differences should be added."]
[null,"3) ","Accrual to actual differences in long term load transfers "]
[null,null,"Amounts pertaining to load transfers may be unknown at the end of the year and therefore, are accrued based on an estimate. A true-up to actuals would then be done in the following year. Note that per the December 21, 2015 Distribution System Code Amendment, all load transfer arrangements shall be eliminated by transferring the load transfer customers to the physical distributor by June 21, 2017."]
[null,null,"a.    Prior year end differences should be removed"]
[null,null,"b.    Current year end differences should be added."]
[null,"4)","GA balances pertaining to Class A customers must be excluded from the GA balance as the GA balance should only relate to Class B. "]
[null,null,"Transactions pertaining to Class A customers are recorded in Account 1589 RSVA-GA and should net to zero. However, there may be balances pertaining to Class A included in the account at the end of the year due to timing issues. For example, a balance pertaining to Class A customers may exist if revenues are not accrued on the same basis as expenses. If any such balances pertaining to Class A exist, the distributor must also ensure that these amounts are excluded from the Account 1589 RSVA-GA balance requested for disposition."]
[null,"5)","Significant prior period billing adjustments"]
[null,null,"Cancel and rebills for billing adjustments may be recorded in the current year revenue GL balance but would not be included in the current year consumption charged by the IESO."]
[null,"6-10)","Any other items that cause differences between the GA analysis and the amount requested for disposition. "]
[null,null,"Any remaining unreconciled balance that is greater than +/- 1% of the GA payments to the IESO annually must be analyzed and investigated to identify any additional reconciling items or to identify corrections to the balance requested for disposition."]
[]
[]
[7,"Complete the table to obtain the annual GA expected transactions and cumulative GA balance requested for disposition using each of the GA Analysis of Expected Balance tables (note 5) and Reconciling Items tables (note 6) completed for each year. "]
[]
[null,"Please provide any additional details in the Additional Notes and Comments textbox."]

{"sheet":"7.a GA Analysis Workform","index":13,"n_rows":140,"n_cols":24,"rows_kept":140,"cut":false,"hidden":false,"merged":[[121,4,121,8],[122,4,122,8],[118,4,118,8],[116,4,116,8],[117,4,117,8],[119,4,119,8],[120,4,120,8],[111,4,111,8],[112,4,112,8],[113,4,113,8],[114,4,114,8],[115,4,115,8],[86,14,86,16],[86,17,86,19],[86,20,86,22],[109,4,109,8],[110,4,110,8],[42,17,42,19],[42,20,42,22],[70,4,70,8],[19,1,19,2],[19,6,19,7],[25,1,25,7],[42,14,42,16],[65,4,65,8],[66,4,66,8],[67,4,67,8],[68,4,68,8],[69,4,69,8],[77,4,77,8],[78,4,78,8],[71,4,71,8],[72,4,72,8],[73,4,73,8],[74,4,74,8],[75,4,75,8],[76,4,76,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Input cells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
[null,"Drop down cells"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
["Note 1","Years Requested for Disposition","2015 and  2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[]
[]
["Note 2","Consumption Data Excluding for Loss Factor (Data to agree with RRR as applicable)"]
[null,"Year",null,2015,2016]
[null,"Total Metered excluding WMP","C = A+B",{"$f":"D22+D23","v":486409129},{"$f":"E22+E23","v":478271195},{"$f":"F22+F23","v":0},"kWh",1]
[null,"RPP ","A",199935187,169032573,null,"kWh",{"$f":"IFERROR(D22/$D$21,0)","v":0.41104324544862725}]
[null,"Non RPP","B = D+E",{"$f":"D24+D25","v":286473942},{"$f":"E24+E25","v":309238622},{"$f":"F24+F25","v":0},"kWh",{"$f":"IFERROR(D23/$D$21,0)","v":0.58895675455137275}]
[null,"Non-RPP Class A","D",100247112,107399719,null,"kWh",{"$f":"IFERROR(D24/$D$21,0)","v":0.2060962799076084}]
[null,"Non-RPP Class B*","E",186226830,201838903,null,"kWh",{"$f":"IFERROR(D25/$D$21,0)","v":0.38286047464376433}]
[null,"*Non-RPP Class B consumption reported in this table is not expected to directly agree with the Non-RPP Class B Including Loss Adjusted Billed Consumption in the GA Analysis of Expected Balance table below.  The difference should be equal to the loss factor."]
[]
["Note 3","GA Billing Rate"]
[]
[null,"GA is billed on the ","1st Estimate"]
[]
[null,"GA Billing Rate Description"]
[]
[]
[]
[]
[]
[]
[]
[]
["Note 4","GA Analysis of Expected Balance"]
[null,"Year",2015,null,null,null,null,null,null,null,null,null,null,"GA Rates per IESO website"]
[null,"Calendar Month","Non-RPP Class B Including Loss Adjusted Billed Consumption (kWh)","Deduct Previous Month Unbilled Loss Adjusted Consumption (kWh)","Add Current Month Unbilled Loss Adjusted Consumption (kWh)","Non-RPP Class B Including Loss Adjusted Consumption, Adjusted for Unbilled (kWh)","GA Rate Billed  ($/kWh)","$ Consumption at GA Rate Billed","GA Actual Rate Paid ($/kWh)","$ Consumption at Actual Rate Paid","Expected GA Variance ($)",null,null,null,2016,null,null,2015,null,null,2014]
[null,null,"F","G","H","I = F-G+H","J","K = I*J","L","M = I*L","=M-K",null,null,"($/kWh)","First Estimate","Second Estimate","Actual","First Estimate","Second Estimate","Actual","First Estimate","Second Estimate","Actual"]
[null,"January",19565823,null,null,{"$f":"C45-D45+E45","v":19565823},5.5490000000000005E-2,{"$f":"F45*G45","v":1085707.5182700001},5.0680000000000003E-2,{"$f":"F45*I45","v":991595.90964000009},{"$f":"J45-H45","v":-94111.608630000032},null,null,"January",8.4229999999999999E-2,9.214E-2,9.1789999999999997E-2,5.5490000000000005E-2,6.1609999999999998E-2,5.0680000000000003E-2,3.6260000000000001E-2,1.806E-2,1.261E-2]
[null,"February",18296169,null,null,{"$f":"C46-D46+E46","v":18296169},6.9809999999999997E-2,{"$f":"F46*G46","v":1277255.5578900001},3.9609999999999999E-2,{"$f":"F46*I46","v":724711.25408999994},{"$f":"J46-H46","v":-552544.30380000011},null,null,"February",0.10384,9.6780000000000005E-2,9.851E-2,6.9809999999999997E-2,4.095E-2,3.9609999999999999E-2,2.231E-2,1.1180000000000001E-2,1.3300000000000001E-2]
[null,"March",19147749,null,null,19147749,3.6040000000000003E-2,690084.87396,6.2899999999999998E-2,1204393.4120999998,514308.53813999984,null,null,"March",9.0219999999999995E-2,0.10299,0.1061,3.6040000000000003E-2,5.74E-2,6.2899999999999998E-2,1.103E-2,-8.0000000000000002E-3,-2.7E-4]
[null,"April",17411101,null,null,17411101,6.7049999999999998E-2,1167414.3220500001,9.5590000000000008E-2,1664327.1445900002,496912.82254000008,null,null,"April",0.12114999999999999,0.11176999999999999,0.11132,6.7049999999999998E-2,9.2679999999999998E-2,9.5590000000000008E-2,-9.6500000000000006E-3,5.4530000000000002E-2,5.1979999999999998E-2]
[null,"May",17971161,null,null,17971161,9.4159999999999994E-2,1692164.5197599998,9.6680000000000002E-2,1737451.8454800001,45287.325720000314,null,null,"May",0.10405,0.11493,0.10749,9.4159999999999994E-2,9.7299999999999998E-2,9.6680000000000002E-2,5.3560000000000003E-2,7.3520000000000002E-2,7.1959999999999996E-2]
[null,"June",18299558,null,null,18299558,9.2280000000000001E-2,1688683.21224,9.5400000000000013E-2,1745777.8332000002,57094.620960000204,null,null,"June",0.11650000000000001,9.3600000000000003E-2,9.5449999999999993E-2,9.2280000000000001E-2,9.7680000000000003E-2,9.5400000000000013E-2,7.1900000000000006E-2,6.6640000000000005E-2,6.0249999999999998E-2]
[null,"July",19849651,null,null,19849651,8.8880000000000001E-2,1764236.9808799999,7.8829999999999997E-2,1564747.9883299998,-199488.99255000008,null,null,"July",7.6670000000000002E-2,8.412E-2,8.3059999999999995E-2,8.8880000000000001E-2,8.4129999999999996E-2,7.8829999999999997E-2,5.9760000000000001E-2,5.7529999999999998E-2,6.2560000000000004E-2]
[null,"August",20101293,null,null,20101293,8.8050000000000003E-2,1769918.8486500001,8.0099999999999991E-2,1610113.5692999999,-159805.2793500002,null,null,"August",8.5690000000000002E-2,7.0499999999999993E-2,7.1029999999999996E-2,8.8050000000000003E-2,7.3550000000000004E-2,8.0099999999999991E-2,6.1079999999999995E-2,6.8970000000000004E-2,6.7610000000000003E-2]
[null,"September",19013012,null,null,19013012,8.270000000000001E-2,1572376.0924000002,6.7030000000000006E-2,1274442.1943600001,-297933.89804000012,null,null,"September",7.0599999999999996E-2,9.1480000000000006E-2,9.5310000000000006E-2,8.270000000000001E-2,7.1910000000000002E-2,6.7030000000000006E-2,8.0489999999999992E-2,8.072E-2,7.9629999999999992E-2]
[null,"October",18323921,null,null,18323921,6.3710000000000003E-2,1167417.00691,7.5439999999999993E-2,1382356.6002399998,214939.59332999983,null,null,"October",9.7199999999999995E-2,0.1178,0.11226,6.3710000000000003E-2,7.1929999999999994E-2,7.5439999999999993E-2,7.492E-2,0.10135,0.10014000000000001]
[null,"November ",17671988,null,null,17671988,7.6230000000000006E-2,1347135.6452400002,0.11320000000000001,2000469.0416000001,653333.3963599999,null,null,"November ",0.12271,0.115,0.11108999999999999,7.6230000000000006E-2,0.12447999999999999,0.11320000000000001,9.9010000000000001E-2,8.5040000000000004E-2,8.231999999999999E-2]
[null,"December",17013894,null,null,17013894,0.11462,1950132.5302800001,9.4709999999999989E-2,1611385.9007399997,-338746.62954000034,null,null,"December",0.10594000000000001,7.8719999999999998E-2,8.7080000000000005E-2,0.11462,8.8090000000000002E-2,9.4709999999999989E-2,7.3180000000000009E-2,5.7889999999999997E-2,7.4439999999999992E-2]
[null,"Net Change in Expected GA Balance in the Year",{"$f":"SUM(C45:C56)","v":222665320},{"$f":"SUM(D45:D56)","v":0},{"$f":"SUM(E45:E56)","v":0},{"$f":"SUM(F45:F56)","v":222665320},null,{"$f":"SUM(H45:H56)","v":17172527.10853},null,{"$f":"SUM(J45:J56)","v":17511772.693670001},{"$f":"SUM(K45:K56)","v":339245.58513999928}]
["Note 5",null,null,null,null,null,null,null,null,"Net Change in Account 1589 Principal Balance in the Year Requested for Disposition",677794]
[null,null,null,null,null,null,null,null,null,"Preliminary Difference ",{"$f":"K58-K57","v":338548.41486000072}]
[]
[]
[]
[]
["Note 6","Reconciling Items between Expected GA Balance and Amount Requested for Disposition"]
[]
[null," Item","Applicability of Reconciling Item (Y/N)","Amount (Quantify if it is a significant reconciling item)","Explanation"]
["1a","Remove impacts to GA from prior year RPP Settlement true up process that are booked in current year","N"]
["1b","Add impacts to GA from current year RPP Settlement true up process that are booked in subsequent year","N"]
["2a","Remove prior year end unbilled to actual revenue differences","Y",-1738190,"Data above is only actual per month consumption"]
["2b","Add current year end unbilled to actual revenue differences","Y",2218156,"Data above is only actual per month consumption"]
["3a","Remove difference between prior year accrual to forecast from long term load transfers"]
["3b","Add difference between current year accrual to forecast from long term load transfers","Not Material"]
[4,"Remove GA balances pertaining to Class A customers"]
[5,"Significant prior period billing adjustments included in current year GL balance but would not be included in the billing consumption used in the GA Analysis","Y",-80923,"Billing error corrected in 2016"]
[6,"Long Term Load Transfer",null,132500,"Remove Long Term Load Transfer 2015 billing as it is not included in the Non-RPP consumption"]
[7]
[8]
[9]
[10]
[null,"Total Reconciling Items",null,{"$f":"SUM(D67:D79)","v":531543}]
[null,"Preliminary Difference",null,{"$f":"K59","v":338548.41486000072}]
[null,"Unresolved Difference",null,{"$f":"D81-D80","v":-192994.58513999928}]
[null,"Unresolved Difference as % of Expected GA Payments to IESO",null,{"$f":"IF(ISERROR(D82/J57),0,D82/J57)","v":-1.1020848004140736E-2},{"$f":"IF(AND(D83<0.01,D83>-0.01),\"\",\"Unresolved differences of greater than + or - 1% should be explained\")","v":"Unresolved differences of greater than + or - 1% should be explained"}]
[]
["Note 4","GA Analysis of Expected Balance"]
[null,"Year",2016,null,null,null,null,null,null,null,null,null,null,"GA Rates per IESO website"]
[null,"Calendar Month","Non-RPP Class B Including Loss Adjusted Billed Consumption (kWh)","Deduct Previous Month Unbilled Loss Adjusted Consumption (kWh)","Add Current Month Unbilled Loss Adjusted Consumption (kWh)","Non-RPP Class B Including Loss Adjusted Consumption, Adjusted for Unbilled (kWh)","GA Rate Billed  ($/kWh)","$ Consumption at GA Rate Billed","GA Actual Rate Paid ($/kWh)","$ Consumption at Actual Rate Paid","Expected GA Variance ($)",null,null,null,2016,null,null,2015,null,null,2014]
[null,null,"F","G","H","I = F-G+H","J","K = I*J","L","M = I*L","=M-K",null,null,"($/kWh)","First Estimate","Second Estimate","Actual","First Estimate","Second Estimate","Actual","First Estimate","Second Estimate","Actual"]
[null,"January",18223362.670000002,null,null,{"$f":"C89-D89+E89","v":18223362.670000002},8.4229999999999999E-2,{"$f":"F89*G89","v":1534953.8376941001},9.1789999999999997E-2,{"$f":"F89*I89","v":1672722.4594793001},{"$f":"J89-H89","v":137768.62178519997},null,null,"January",8.4229999999999999E-2,9.214E-2,9.1789999999999997E-2,5.5490000000000005E-2,6.1609999999999998E-2,5.0680000000000003E-2,3.6260000000000001E-2,1.806E-2,1.261E-2]
[null,"February",17299042.93,null,null,{"$f":"C90-D90+E90","v":17299042.93},0.10384,{"$f":"F90*G90","v":1796332.6178512},9.851E-2,{"$f":"F90*I90","v":1704128.7190343},{"$f":"J90-H90","v":-92203.898816900095},null,null,"February",0.10384,9.6780000000000005E-2,9.851E-2,6.9809999999999997E-2,4.095E-2,3.9609999999999999E-2,2.231E-2,1.1180000000000001E-2,1.3300000000000001E-2]
[null,"March",17018100.41,null,null,17018100.41,9.0219999999999995E-2,1535373.0189902,0.1061,1805620.4535010001,270247.43451080006,null,null,"March",9.0219999999999995E-2,0.10299,0.1061,3.6040000000000003E-2,5.74E-2,6.2899999999999998E-2,1.103E-2,-8.0000000000000002E-3,-2.7E-4]
[null,"April",15941492.18,null,null,15941492.18,0.12114999999999999,1931311.777607,0.11132,1774606.9094775999,-156704.86812940007,null,null,"April",0.12114999999999999,0.11176999999999999,0.11132,6.7049999999999998E-2,9.2679999999999998E-2,9.5590000000000008E-2,-9.6500000000000006E-3,5.4530000000000002E-2,5.1979999999999998E-2]
[null,"May",16890627.77,null,null,16890627.77,0.10405,1757469.8194685001,0.10749,1815573.5789973,58103.759528799914,null,null,"May",0.10405,0.11493,0.10749,9.4159999999999994E-2,9.7299999999999998E-2,9.6680000000000002E-2,5.3560000000000003E-2,7.3520000000000002E-2,7.1959999999999996E-2]
[null,"June",16944863.57,null,null,16944863.57,0.11650000000000001,1974076.6059050001,9.5449999999999993E-2,1617387.2277565,-356689.37814850011,null,null,"June",0.11650000000000001,9.3600000000000003E-2,9.5449999999999993E-2,9.2280000000000001E-2,9.7680000000000003E-2,9.5400000000000013E-2,7.1900000000000006E-2,6.6640000000000005E-2,6.0249999999999998E-2]
[null,"July",18393864.670000002,null,null,18393864.670000002,7.6670000000000002E-2,1410257.6042489002,8.3059999999999995E-2,1527794.3994902,117536.79524129978,null,null,"July",7.6670000000000002E-2,8.412E-2,8.3059999999999995E-2,8.8880000000000001E-2,8.4129999999999996E-2,7.8829999999999997E-2,5.9760000000000001E-2,5.7529999999999998E-2,6.2560000000000004E-2]
[null,"August",19115236.91,null,null,19115236.91,8.5690000000000002E-2,1637984.6508179,7.1029999999999996E-2,1357755.2777173,-280229.37310059997,null,null,"August",8.5690000000000002E-2,7.0499999999999993E-2,7.1029999999999996E-2,8.8050000000000003E-2,7.3550000000000004E-2,8.0099999999999991E-2,6.1079999999999995E-2,6.8970000000000004E-2,6.7610000000000003E-2]
[null,"September",17525446.789999999,null,null,17525446.789999999,7.0599999999999996E-2,1237296.5433739999,9.5310000000000006E-2,1670350.3335549,433053.79018090013,null,null,"September",7.0599999999999996E-2,9.1480000000000006E-2,9.5310000000000006E-2,8.270000000000001E-2,7.1910000000000002E-2,6.7030000000000006E-2,8.0489999999999992E-2,8.072E-2,7.9629999999999992E-2]
[null,"October",17322951.469999999,null,null,17322951.469999999,9.7199999999999995E-2,1683790.8828839997,0.11226,1944674.5320221998,260883.6491382001,null,null,"October",9.7199999999999995E-2,0.1178,0.11226,6.3710000000000003E-2,7.1929999999999994E-2,7.5439999999999993E-2,7.492E-2,0.10135,0.10014000000000001]
[null,"November ",16743019.029999999,null,null,16743019.029999999,0.12271,2054535.8651713,0.11108999999999999,1859981.9840426999,-194553.8811286001,null,null,"November ",0.12271,0.115,0.11108999999999999,7.6230000000000006E-2,0.12447999999999999,0.11320000000000001,9.9010000000000001E-2,8.5040000000000004E-2,8.231999999999999E-2]
[null,"December",16859225.27,null,null,16859225.27,0.10594000000000001,1786066.3251038,8.7080000000000005E-2,1468101.3365116001,-317964.98859219998,null,null,"December",0.10594000000000001,7.8719999999999998E-2,8.7080000000000005E-2,0.11462,8.8090000000000002E-2,9.4709999999999989E-2,7.3180000000000009E-2,5.7889999999999997E-2,7.4439999999999992E-2]
[null,"Net Change in Expected GA Balance in the Year",{"$f":"SUM(C89:C100)","v":208277233.67000002},{"$f":"SUM(D89:D100)","v":0},{"$f":"SUM(E89:E100)","v":0},{"$f":"SUM(F89:F100)","v":208277233.67000002},null,{"$f":"SUM(H89:H100)","v":20339449.5491159},null,{"$f":"SUM(J89:J100)","v":20218697.2115849},{"$f":"SUM(K89:K100)","v":-120752.33753100038}]
["Note 5",null,null,null,null,null,null,null,null,"Net Change in Account 1589 Principal Balance in the Year Requested for Disposition",324933]
[null,null,null,null,null,null,null,null,null,"Preliminary Difference ",{"$f":"K102-K101","v":445685.33753100038}]
[]
[]
[]
[]
["Note 6","Reconciling Items between Expected GA Balance and Amount Requested for Disposition"]
[]
[null," Item","Applicability of Reconciling Item (Y/N)","Amount (Quantify if it is a significant reconciling item)","Explanation"]
["1a","Remove impacts to GA from prior year RPP Settlement true up process that are booked in current year","N"]
["1b","Add impacts to GA from current year RPP Settlement true up process that are booked in subsequent year","N"]
["2a","Remove prior year end unbilled to actual revenue differences","Y",-2218156,"Data above is only actual per month consumption"]
["2b","Add current year end unbilled to actual revenue differences","Y",2103038,"Data above is only actual per month consumption"]
["3a","Remove difference between prior year accrual to forecast from long term load transfers","Y",4086]
["3b","Add difference between current year accrual to forecast from long term load transfers","N",null,"Accrued Actuals"]
[4,"Remove GA balances pertaining to Class A customers","N"]
[5,"Significant prior period billing adjustments included in current year GL balance but would not be included in the billing consumption used in the GA Analysis","Y",80923,"Billing Error corrected in 2016"]
[6,"Long Term Load Transfer","Y",166249,"Remove Long Term Load Transfer 2015 billing as it is not included in the Non-RPP consumption above"]
[7]
[8]
[9]
[10]
[null,"Total Reconciling Items",null,{"$f":"SUM(D111:D123)","v":136140}]
[null,"Preliminary Difference",null,{"$f":"K103","v":445685.33753100038}]
[null,"Unresolved Difference",null,{"$f":"D125-D124","v":309545.33753100038}]
[null,"Unresolved Difference as % of Expected GA Payments to IESO",null,{"$f":"IF(ISERROR(D126/J101),0,D126/J101)","v":1.5309855738560507E-2},{"$f":"IF(AND(D127<0.01,D127>-0.01),\"\",\"Unresolved differences of greater than + or - 1% should be explained\")","v":"Unresolved differences of greater than + or - 1% should be explained"}]
[]
[]
["Note 7 ","Cumulative Expected GA Balance (if multiple years requested for disposition)"]
[]
[null,"Year","Annual Net Change in Expected GA Balance from GA Analysis (cell K47)","Annual Net Change in Principal GA Requesed for Disposition (cell K48)","Preliminary Difference (cell K49)","Total Reconciling Items (cell D70) ","Unresolved Difference","Payments to IESO (cell J47)","Unresolved Difference as % of Expected GA Payments to IESO"]
[null,2016,{"$f":"K101","v":-120752.33753100038},{"$f":"K102","v":324933},{"$f":"K103","v":445685.33753100038},{"$f":"D124","v":136140},{"$f":"E133-F133","v":309545.33753100038},{"$f":"J101","v":20218697.2115849},{"$f":"IF(ISERROR(G133/H133),0,G133/H133)","v":1.5309855738560507E-2}]
[null,2015,{"$f":"K57","v":339245.58513999928},{"$f":"K58","v":677794},{"$f":"K59","v":338548.41486000072},{"$f":"D80","v":531543},{"$f":"E134-F134","v":-192994.58513999928},{"$f":"J57","v":17511772.693670001},{"$f":"IF(ISERROR(G134/H134),0,G134/H134)","v":-1.1020848004140736E-2}]
[null,null,null,null,null,null,{"$f":"E135-F135","v":0},null,{"$f":"IF(ISERROR(G135/H135),0,G135/H135)","v":0}]
[null,null,null,null,null,null,{"$f":"E136-F136","v":0},null,{"$f":"IF(ISERROR(G136/H136),0,G136/H136)","v":0}]
[null,"Cumulative Balance ",{"$f":"SUM(C133:C136)","v":218493.24760899891},1002727,784233.75239100109,667683,116550.75239100109,37730469.9052549,"N/A"]
[]
[]
[null,"Additional Notes and Comments"]