{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["A","A_Multi","RTEs","CAPs","RTEs Test Data","CAPs Test Data","RTEs Test Results","RTEs Calcs Test Results","RTEs Inputs Test Results","RTEs Prior Year Test Results","CAPs Test Results","CAPs Calcs Test Results","CAPs Inputs Test Results","CAPs Prior Year Test Results","CAPs Additional Test Results"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":50,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"A","index":0,"n_rows":320,"n_cols":65,"rows_kept":320,"cut":false,"hidden":false,"merged":[]}
["Filing Date (enter w/leading '):",null,null,"06/16/2023","2023 Annual Filing"]
["Tariff Entity (4 character COSA code):",null,null,null,null,null,null,null,null,null,null,"EOPYDate (enter w/leading ')","6/30/2023"]
["Transmittal Number (enter w/leading '):",null,null,null,null,null,null,null,null,null,null,"Total # Juris ",1]
["Filing Name:",null,null,null,null,null,null,null,null,null,null,"Date of Last PCI Update","10/01/2022"]
[]
["1) Uses multiplicative SBI Upper limits"]
["2) ANALYZER starts in column BT."]
[]
[]
[]
["IND-1 chart, Page 1.  Arrow right for next chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCI-1 chart.  Arrow right for next chart.",null,null,null,null,null,null,null,null,null,"SUM-1 chart.  Arrow right for next chart. ",null,null,null,null,null,null,null,null,null,null,"EXG-1 chart, Page 1.  Arrow down for EXG-2 chart.  Arrow right for next chart.",null,null,null,null,null,null,null,null,null,null,null,"RTE-1 chart, Pages 1-5 Arrow down for additional RTE pages and FOOTNOTES page.   Arrow right for  ANALYZER.",null,null,null,null,null,null,null,null,null,null,"ANALYZER, Page 1 through 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,"Page down 60 for next page.",null,null,null,null,null,null,null,null,null,null,null,"Page down 60 for next page",null,null,null,null,null,null,null,null,null,null,"Page down 60 for next page"]
["To Print, Use Manual Compression = 63% and Landscape Mode.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode.",null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode.",null,null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode.",null,null,null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode"]
[]
["IND-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCI-1",null,null,null,null,null,null,null,null,null,"SUM-1",null,null,null,null,null,null,null,null,null,null,"EXG-1",null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,"ANALYZER"]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&$D$1","v":"Filing Date:                06/16/2023"}]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&$D$2","v":"Filing Entity:               "}]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,"   Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&$D$3","v":"Transmittal Number:   "}]
[{"$f":"NAME","v":0},null,null,null,null,"             Indices",null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,"   Price Cap Tariff Review Plan",null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$D$4","v":0}]
["Page 1 of 1",null,null,"7/1/2023",{"$f":"D20","v":"7/1/2023"},{"$f":"E20","v":"7/1/2023"},{"$f":"F20","v":"7/1/2023"},{"$f":"M4","v":"10/01/2022"},{"$f":"H20","v":"10/01/2022"},{"$f":"I20","v":"10/01/2022"},{"$f":"J20","v":"10/01/2022"},"In effect on","In effect on",null,null,null,"Page 1 of 1",null,null,null,"            PCI Development",null,null,null,null,null,"Page 1 of 1",null,null,null,"      Price Out Summary",null,null,null,null,null,null,"Page 1 of 1",null,null,null,null,"  Exogenous Cost Changes",null,null,null,null,null,null,"Page 1 of 5",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,"Page 1 of 4"]
[null,null,null,"PROPOSED","PROPOSED","PROPOSED","PROPOSED","EXISTING","EXISTING","EXISTING","EXISTING",{"$f":"$M$2","v":"6/30/2023"},{"$f":"$M$2","v":"6/30/2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Access Basket"]
[null,null,null,"PCI ","API","SBI","SBI LIMIT","PCI ","API","SBI","SBI LIMIT","PCI ","SBI",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"BASE PER DMD x",null,null,null,null,null,null,null,null,null,null,null,"TRUEUP PRIOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL--------------------------------------------","-"]
[null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)",null,null,null,null,null,null,null,null,null,"SPECIAL",null,null,null,null,null,null,"BASE PERIOD","","","CURR RATES minus","BASE PER DMD x",null,null,null,null,null,null,"REGULA-","EXCESS",null,"REMOVAL OF","SHARING /","CURRENT","TELECOMM.",null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD",null,null,"   GDPPI",{"$f":"W29","v":0}]
["","Special Access Basket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACCESS",null,null,null,null,null,null,"DEMAND x","BASE PERIOD","BASE PERIOD","BASE PER DMD x","PROP RATES minus",null,null,null,null,null,"SALE OF","TORY","DEFERRED","ITC","LOW END","LOW END","LOW END","RELAY",null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x"]
[720,"VG/WATS,Met,Tgh - Special  ",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,"Source",null,null,null,"BASKET",null,null,null,null,null,null,{"$f":"\"RATES AT \" & MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2)","v":"RATES AT 10/1/22"},"DEMAND x","DEMAND x",{"$f":"\"RATES AT \" & MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2)","v":"RATES AT 10/1/22"},"BASE PER DMD x",null,null,null,null,null,"EXCHANGES","FEES","TAXES","AMORTIZ.","ADJUSTMENT","ADJUSTMENT","ADJUSTMENT","SERVICES","REG/NON-REG",null,null,null,null,"PERIOD",{"$f":"MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2) & \" PCI\"","v":"10/1/22 PCI"},"CURRENT","PROPOSED",{"$f":"\"RATES AT \" & MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2)","v":"RATES AT 10/1/22"},"CURRENT",null,null,"   X for SP",{"$f":"W30","v":2}]
[730,"Audio & Video",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,"-","-",null,null,null,"-",null,null,null,null,null,null,"PCI UPDATE","CURRENT RATES","PROPOSED RATES","PCI UPDATE","CURRENT RATES",null,null,null,null,null,"-","-","-","-","-","-","-","-","-",null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES"]
[740,"High Cap & DDS - Special",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D) = (B) - (A)","(E) = (C) - (B)",null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)",null,null,null,null,"-","-","-","-","-","-",null,null,"EXOGENOUS CHANGES in thousands-------------------------","-"]
[750,"    DS-1 SubCat - Special",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Special Access Basket",null,null,null,null,null,null,null,null,null,"","SPECIAL Access Revenue Effect",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)",null,null,"   Sale of Exchanges",{"$f":"(AN29)/1000","v":0}]
[751,"         DS1 Spec Density Zone 1",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,600,"GDP-PI","Input",null,null,null,null,null,null,null,300,"VoiceGrade,WATS,Met&Tgh: Special",null,{"$f":"BE40","v":0},{"$f":"BF40","v":0},{"$f":"BG40","v":0},{"$f":"AE29-AD29","v":0},0,null,null,null,1360,"Revenue Effects",null,null,null,null,null,null,null,null,null,null,null,"Voice Grade,  Metallic, & Telegraph",null,null,null,null,null,null,null,null,null,"   Regulatory Fees",{"$f":"(AO29)/1000","v":0}]
[752,"         DS1 Spec Density Zone 2",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,610,"Productivity Factor (X)","col.A:3.0;  col.B:r600, exc. for COSA w/X extension",null,null,null,2,null,null,null,310,"Audio & Video",null,{"$f":"BE55","v":0},{"$f":"BF55","v":0},{"$f":"BG55","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Category - Special",null,null,null,null,null,null,null,null,null,"   Excess Deferred Taxes",{"$f":"(AP29)/1000","v":0}]
[753,"         DS1 Spec Density Zone 3",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,"",null,null,null,null,null,null,null,320,"High Caps & DDS: Special",null,{"$f":"BE279","v":0},{"$f":"BF279","v":0},{"$f":"BG279","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,"   ITC",{"$f":"(AQ29)/1000","v":0}]
[754,"         DS1 Spec Density Zone 4",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,620,"GDP-PI - X","r600-r610",null,null,null,{"$f":"W29-W30","v":-2},null,null,null,330,"Wideband",null,{"$f":"BE294","v":0},{"$f":"BF294","v":0},{"$f":"BG294","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Non-Density Zone",null,null,null,null,null,null,null,null,null,"   Removal Sharing/Low End Adj",{"$f":"(AR29)/1000","v":0}]
[755,"         DS1 Spec Density Zone 5",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,"","","",null,null,null,null,null,null,null,340,"Total Special Access",null,{"$f":"BE302","v":0},{"$f":"BF302","v":0},{"$f":"BG302","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4141,"VG,Met,Tgh SP NonDZ ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","   TrueUp of Sharing/Low End Adj",{"$f":"(AS29)/1000","v":0}]
[760,"    DS-3 SubCat - Special",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,680,"Existing PCI","Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4142,"VG,Met,Tgh SP NonDZ InterOfc Tprt - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","   Current Low End Adj",{"$f":"(AT29)/1000","v":0}]
[761,"         DS3 Spec Density Zone 1",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DESCRIPTION:","NANPA","TBNP","","","","","","","",null,4143,"VG,Met,Tgh SP NonDZ InterOfc Tprt - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","   Telecomm.Relay Svcs.",{"$f":"(AU29)/1000","v":0}]
[762,"         DS3 Spec Density Zone 2",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","(incl. reversal)","","","","","","","",null,4144,"VG,Met,Tgh SP NonDZ Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","   Reg / NonReg",{"$f":"(AV29)/1000","v":0}]
[763,"         DS3 Spec Density Zone 3",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,710,"Delta Z","EXG1,c.S",null,null,null,{"$f":"AW41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER (1)","OTHER (2)","OTHER (3)","OTHER (4)","OTHER (5)","OTHER (6)","OTHER (7)","OTHER (8)","OTHER (9)","TOTAL","","",null,null,null,null,null,null,null,null,null,"   Other (1) [NANPA]",{"$f":"(AN41)/1000","v":0}]
[764,"         DS3 Spec Density Zone 4",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,720,"R(t-1)","SUM1,c.A",null,null,null,{"$f":"AD33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-",4148,"Total VG,Met,Tgh SP NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE33:BE36)","v":0},{"$f":"SUM(BF33:BF36)","v":0},{"$f":"SUM(BG33:BG36)","v":0},"    N/A","   Other (2) [TBNP(incl. reversal)]",{"$f":"(AO41)/1000","v":0}]
[765,"         DS3 Spec Density Zone 5",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(J)","(K)","(L)","(M)","(N)","(O)","(P)","(Q)","(R)","(S)","","",null,null,null,null,null,null,null,null,null,"   Other (3)",{"$f":"(AP41)/1000","v":0}]
[790,"Wideband",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","SPECIAL Access Revenue Effect",null,null,null,null,null,null,null,null,null,null,4197,"Total VG/Met/Tgh SP Service Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE38","v":0},{"$f":"BF38","v":0},{"$f":"BG38","v":0},"    N/A","   Other (4)",{"$f":"(AQ41)/1000","v":0}]
[899,"Total Special Access",null,null,null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,"          N/A",null,null,null,740,"Delta Z/R","r710/r720*100",null,null,null,{"$f":"IF(W38=0,0,W37/W38*100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1360,"Revenue Effects",null,null,null,null,null,null,null,null,null,null,4198,"VG/Met/Tgh SP SBI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J25=0,BG40<>0),F25,IF(BF40=0,J25,J25*BG40/BF40))","v":0},"   Other (5)",{"$f":"(AR41)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,"W","100+r740",null,null,null,{"$f":"IF(W38=0,0,100+W41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,4199,"VG/Met/Tgh SP Upper SBI Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J25=0,BG40<>0),105,IF(L41=0,0,IF(BE40=0,M25*$W$54/L41*1.05,M25*$W$54/L41*1.05*(1+(SUM($AO$85:$AO$85)+BE40*IF(BE302=0,0,AO101/BE302))/BE40))))","v":0},"   Other (6)",{"$f":"(AS41)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,"W*(GDP-PI - X)","r750*r620/100",null,null,null,{"$f":"(W42*W32)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Other (7)",{"$f":"(AT41)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Other (8)",{"$f":"(AU41)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Audio & Video Service Category",null,null,null,null,null,null,null,null,null,"   Other (9)",{"$f":"(AV41)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-",null,null,null,null,null,null,null,null,null,"All","Special"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Non-Zone Audio & Video",null,null,null,null,null,null,null,null,null,"   TOTAL OF INDIVIDUALS",{"$f":"SUM(BJ28:BJ45)","v":0},{"$f":"(SUM(AN29:AV29)+SUM(AN41:AV41))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4361,"Audio/Video NonDZ Channel Term",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","   TOTAL EXOGENOUS (EXG1)",{"$f":"(AW$41)/1000","v":0},{"$f":"AW41/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4362,"Audio/Video NonDZ InterOfc Tprt - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","   TOTAL EXOGENOUS (EXG2 - other column)",{"$f":"(N(AO102))/1000","v":0},{"$f":"AO102/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4363,"Audio/Video NonDZ InterOfc Tprt - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4364,"Audio/Video NonDZ Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4368,"Total Audio/Video NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE48:BE51)","v":0},{"$f":"SUM(BF48:BF51)","v":0},{"$f":"SUM(BG48:BG51)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970,"Prop. PCI (NonExog Only: Annual Filing","col.B: r680*(1+r620/100)",null,null,null,{"$f":"W34*(1+W32/100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","       SBI Upper Limit calculations only)","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4397,"Total Audio/Video Service Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE53","v":0},{"$f":"BF53","v":0},{"$f":"BG53","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,980,"Proposed PCI","col.A&B: r680*(1+r760/100+r740/100)",null,null,null,{"$f":"IF(AND(W34=0,BG302<>0),0,+W34*(1+W43/100+W41/100))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4398,"Audio/Video SBI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J26=0,BG55<>0),F26,IF(BF55=0,J26,+J26*BG55/BF55))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4399,"Audio/Video Upper SBI Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J26=0,BG55<>0),105,IF(L41=0,0,IF(BE55=0,M26*$W$54/L41*1.05,M26*$W$54/L41*1.05*(1+(SUM($AO$86:$AO$86)+BE55*IF(BE302=0,0,AO101/BE302))/BE55))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Cap & DDS Service Category - Special"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note:","Display whole numbers for rows 300 through 340.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS1,  Special Access Density Zone 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,4401,"DS1 Spec DZ1 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4402,"DS1 Spec DZ1 InterOfc Transport - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4403,"DS1 Spec DZ1 InterOfc Transport - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4404,"DS1 Spec DZ1 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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) Display indexes and factors as percent to four decimal places (e.g., display 100% as 100.000).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4417,"Total DS1 Spec DZ1 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE63:BE66)","v":0},{"$f":"SUM(BF63:BF66)","v":0},{"$f":"SUM(BG63:BG66)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","(2) Display revenues as whole numbers.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4418,"DS1 Spec DZ1 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J29=0,BG68<>0),F29,IF(BF68=0,J29,J29*BG68/BF68))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4419,"DS1 Spec DZ1 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J29=0,BG68<>0),115,IF(L41=0,0,IF(BE68=0,M29*$W$54/L41*1.15,M29*$W$54/L41*1.15*(1+($AO$89+BE68*(IF(BE279=0,0,AO87/BE279)+IF(BE159=0,0,AO88/BE159)+IF(BE302=0,0,AO101/BE302)))/BE68))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE:","   (1) Total may not equal sum of changes due to interactive effects.",null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","   (2) Display whole numbers.",null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXG-2",null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,"ANALYZER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1",null,null,null,null,"Special Access Net Exogenous Cost Shifts",null,null,null,null,null,null,"Page 2 of 5",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,"Page 2 of 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,"Special Access Basket"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Exog",null,null,"from EXG1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IND-1","RTE-1","Delta","Flag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,"SPECIAL ACCESS--------------------------------------","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Special Access Basket",null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null," VG, MT, TG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,"VG,MT,TGH SP (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,"PERIOD",{"$f":"MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2) & \" PCI\"","v":"10/1/22 PCI"},"CURRENT","PROPOSED",{"$f":"\"RATES AT \" & MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2)","v":"RATES AT 10/1/22"},"CURRENT","PROPOSED","INDEX ","         Proposed Sub-Index",{"$f":"F25","v":0},{"$f":"BH41","v":0},{"$f":"ROUND(N(BJ85)-N(BK85),4)","v":0},{"$f":"IF(BL85>0,\"     HIGH\",IF(BL85<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,"Audio & Video (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS","         Sub-Index Upper Limit",{"$f":"G25","v":0},{"$f":"BH42","v":0},{"$f":"ROUND(N(BJ86)-N(BK86),4)","v":0},{"$f":"IF(BL86>0,\"     HIGH\",IF(BL86<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,"High Cap & DDS SP (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ85,4)>TRUNC(BJ86,4),\"     HIGH\",\"       *\")","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,730,"    DS-1 SubCat SP (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK85),4)>TRUNC(N(BK86),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731,"         DS1 Spec Density Zone 1",null,0,null,null,"          N/A",null,null,null,null,null,null,"High Cap & DDS Service Category - Special"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732,"         DS1 Spec Density Zone 2",null,0,null,null,"          N/A",null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null," Audio & Video"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733,"         DS1 Spec Density Zone 3",null,0,null,null,"          N/A",null,null,null,null,null,"","DS1,  Special Access Density Zone 2:",null,null,null,null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F26","v":0},{"$f":"BH56","v":0},{"$f":"ROUND(N(BJ91)-N(BK91),4)","v":0},{"$f":"IF(BL91>0,\"     HIGH\",IF(BL91<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,"         DS1 Spec Density Zone 4",null,0,null,null,"          N/A",null,null,null,null,null,4421,"DS1 Spec DZ2 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         Sub-Index Upper Limit",{"$f":"G26","v":0},{"$f":"BH57","v":0},{"$f":"ROUND(N(BJ92)-N(BK92),4)","v":0},{"$f":"IF(BL92>0,\"     HIGH\",IF(BL92<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,"         DS1 Spec Density Zone 5",null,0,null,null,"          N/A",null,null,null,null,null,4422,"DS1 Spec DZ2 InterOfc Transport - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ91,4)>TRUNC(BJ92,4),\"     HIGH\",\"       *\")","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,740,"    DS-3 SubCat SP (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,4423,"DS1 Spec DZ2 InterOfc Transport - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK91),4)>TRUNC(N(BK92),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741,"         DS3 Spec Density Zone 1",null,0,null,null,"          N/A",null,null,null,null,null,4424,"DS1 Spec DZ2 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,"         DS3 Spec Density Zone 2",null,0,null,null,"          N/A",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null," HiCap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743,"         DS3 Spec Density Zone 3",null,0,null,null,"          N/A",null,null,null,null,null,4437,"Total DS1 Spec DZ2 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE92:BE95)","v":0},{"$f":"SUM(BF92:BF95)","v":0},{"$f":"SUM(BG92:BG95)","v":0},"    N/A","      DS1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744,"         DS3 Spec Density Zone 4",null,0,null,null,"          N/A",null,null,null,null,null,4438,"DS1 Spec DZ2 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J30=0,BG97<>0),F30,IF(BF97=0,J30,J30*BG97/BF97))","v":0},"         Proposed Sub-Index",{"$f":"F28","v":0},{"$f":"BH160","v":0},{"$f":"ROUND(N(BJ98)-N(BK98),4)","v":0},{"$f":"IF(BL98>0,\"     HIGH\",IF(BL98<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,"         DS3 Spec Density Zone 5",null,0,null,null,"          N/A",null,null,null,null,null,4439,"DS1 Spec DZ2 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J30=0,BG97<>0),115,IF(L41=0,0,IF(BE97=0,M30*$W$54/L41*1.15,M30*$W$54/L41*1.15*(1+($AO$90+BE97*(IF(BE279=0,0,AO87/BE279)+IF(BE159=0,0,AO88/BE159)+IF(BE302=0,0,AO101/BE302)))/BE97))))","v":0},"         Sub-Index Upper Limit",{"$f":"G28","v":0},{"$f":"BH161","v":0},{"$f":"ROUND(N(BJ99)-N(BK99),4)","v":0},{"$f":"IF(BL99>0,\"     HIGH\",IF(BL99<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,"Wideband (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ98,4)>TRUNC(BJ99,4),\"     HIGH\",\"       *\")","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,770,"SP Undesignated to Svc Bands",null,0,null,null,"          N/A",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK98),4)>TRUNC(N(BK99),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,"Total Special Access",null,0,null,null,{"$f":"AW41","v":0},null,null,null,null,null,"","DS1,  Special Access Density Zone 3:",null,null,null,null,null,null,null,null,null,"      DS3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4441,"DS1 Spec DZ3 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         Proposed Sub-Index",{"$f":"F34","v":0},{"$f":"BH253","v":0},{"$f":"ROUND(N(BJ103)-N(BK103),4)","v":0},{"$f":"IF(BL103>0,\"     HIGH\",IF(BL103<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4442,"DS1 Spec DZ3 InterOfc Transport - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         Sub-Index Upper Limit",{"$f":"G34","v":0},{"$f":"BH254","v":0},{"$f":"ROUND(N(BJ104)-N(BK104),4)","v":0},{"$f":"IF(BL104>0,\"     HIGH\",IF(BL104<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4443,"DS1 Spec DZ3 InterOfc Transport - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ103,4)>TRUNC(BJ104,4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4444,"DS1 Spec DZ3 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK103),4)>TRUNC(N(BK104),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"      Total HiCap/DDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4457,"Total DS1 Spec DZ3 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE103:BE106)","v":0},{"$f":"SUM(BF103:BF106)","v":0},{"$f":"SUM(BG103:BG106)","v":0},"    N/A","         Proposed Sub-Index",{"$f":"F27","v":0},{"$f":"BH280","v":0},{"$f":"ROUND(N(BJ108)-N(BK108),4)","v":0},{"$f":"IF(BL108>0,\"     HIGH\",IF(BL108<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4458,"DS1 Spec DZ3 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J31=0,BG108<>0),F31,IF(BF108=0,J31,J31*BG108/BF108))","v":0},"         Sub-Index Upper Limit",{"$f":"G27","v":0},{"$f":"BH281","v":0},{"$f":"ROUND(N(BJ109)-N(BK109),4)","v":0},{"$f":"IF(BL109>0,\"     HIGH\",IF(BL109<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4459,"DS1 Spec DZ3 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J31=0,BG108<>0),115,IF(L41=0,0,IF(BE108=0,M31*$W$54/L41*1.15,M31*$W$54/L41*1.15*(1+($AO$91+BE108*(IF(BE279=0,0,AO87/BE279)+IF(BE159=0,0,AO88/BE159)+IF(BE302=0,0,AO101/BE302)))/BE108))))","v":0},"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ108,4)>TRUNC(BJ109,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK108),4)>TRUNC(N(BK109),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS1,  Special Access Density Zone 4:",null,null,null,null,null,null,null,null,null," Wideband"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4461,"DS1 Spec DZ4 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         Proposed Sub-Index",{"$f":"F40","v":0},{"$f":"BH295","v":0},{"$f":"ROUND(N(BJ114)-N(BK114),4)","v":0},{"$f":"IF(BL114>0,\"     HIGH\",IF(BL114<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4462,"DS1 Spec DZ4 InterOfc Transport - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         Sub-Index Upper Limit",{"$f":"G40","v":0},{"$f":"BH296","v":0},{"$f":"ROUND(N(BJ115)-N(BK115),4)","v":0},{"$f":"IF(BL115>0,\"     HIGH\",IF(BL115<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4463,"DS1 Spec DZ4 InterOfc Transport - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ114,4)>TRUNC(BJ115,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4464,"DS1 Spec DZ4 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK114),4)>TRUNC(N(BK115),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4477,"Total DS1 Spec DZ4 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE114:BE117)","v":0},{"$f":"SUM(BF114:BF117)","v":0},{"$f":"SUM(BG114:BG117)","v":0},"    N/A"," Total Special Access"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4478,"DS1 Spec DZ4 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J32=0,BG119<>0),F32,IF(BF119=0,J32,J32*BG119/BF119))","v":0},"      Special Access API",{"$f":"E41","v":0},{"$f":"BH304","v":0},{"$f":"ROUND(N(BJ120)-N(BK120),4)","v":0},{"$f":"IF(BL120>0,\"     HIGH\",IF(BL120<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4479,"DS1 Spec DZ4 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J32=0,BG119<>0),115,IF(L41=0,0,IF(BE119=0,M32*$W$54/L41*1.15,M32*$W$54/L41*1.15*(1+($AO$92+BE119*(IF(BE279=0,0,AO87/BE279)+IF(BE159=0,0,AO88/BE159)+IF(BE302=0,0,AO101/BE302)))/BE119))))","v":0},"      Special Access PCI",{"$f":"D41","v":0},{"$f":"BH305","v":0},{"$f":"ROUND(N(BJ121)-N(BK121),4)","v":0},{"$f":"IF(BL121>0,\"     HIGH\",IF(BL121<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      IND-1 API Above PCI?",null,null,null,{"$f":"IF(TRUNC(BJ120,4)>TRUNC(BJ121,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      RTE API Above PCI?",null,null,null,{"$f":"IF(TRUNC(N(BK120),4)>TRUNC(N(BK121),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","DS1,  Special Access Density Zone 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,4481,"DS1 Spec DZ5 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4482,"DS1 Spec DZ5 InterOfc Transport - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4483,"DS1 Spec DZ5 InterOfc Transport - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4484,"DS1 Spec DZ5 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4497,"Total DS1 Spec DZ5 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE125:BE128)","v":0},{"$f":"SUM(BF125:BF128)","v":0},{"$f":"SUM(BG125:BG128)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4498,"DS1 Spec DZ5 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J33=0,BG130<>0),F33,IF(BF130=0,J33,J33*BG130/BF130))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4499,"DS1 Spec DZ5 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J33=0,BG130<>0),115,IF(L41=0,0,IF(BE130=0,M33*$W$54/L41*1.15,M33*$W$54/L41*1.15*(1+($AO$93+BE130*(IF(BE279=0,0,AO87/BE279)+IF(BE159=0,0,AO88/BE159)+IF(BE302=0,0,AO101/BE302)))/BE130))))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,"ANALYZER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 5",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,"Page 3 of 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,"Special Access Basket"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IND-1","RTE-1","Delta","Flag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,"SPECIAL ACCESS--------------------------------------","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,"      DS1  Special Access Density Zone 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,"PERIOD",{"$f":"MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2) & \" PCI\"","v":"10/1/22 PCI"},"CURRENT","PROPOSED",{"$f":"\"RATES AT \" & MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2)","v":"RATES AT 10/1/22"},"CURRENT","PROPOSED","INDEX ","         Proposed Sub-Index",{"$f":"F29","v":0},{"$f":"BH69","v":0},{"$f":"ROUND(N(BJ145)-N(BK145),4)","v":0},{"$f":"IF(BL145>0,\"     HIGH\",IF(BL145<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS","         Sub-Index Upper Limit",{"$f":"G29","v":0},{"$f":"BH70","v":0},{"$f":"ROUND(N(BJ146)-N(BK146),4)","v":0},{"$f":"IF(BL146>0,\"     HIGH\",IF(BL146<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ145,4)>TRUNC(BJ146,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK145),4)>TRUNC(N(BK146),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","High Cap & DDS Service Category - Special"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,"      DS1  Special Access Density Zone 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS1, Non-Density Zone Special:",null,null,null,null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F30","v":0},{"$f":"BH98","v":0},{"$f":"ROUND(N(BJ151)-N(BK151),4)","v":0},{"$f":"IF(BL151>0,\"     HIGH\",IF(BL151<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4571,"DS1 SP NonDZ ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","         Sub-Index Upper Limit",{"$f":"+G30","v":0},{"$f":"BH99","v":0},{"$f":"ROUND(N(BJ152)-N(BK152),4)","v":0},{"$f":"IF(BL152>0,\"     HIGH\",IF(BL152<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4572,"DS1 SP NonDZ InterOfc Transport - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ151,4)>TRUNC(BJ152,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4573,"DS1 SP NonDZ InterOfc Transport - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"      N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK151),4)>TRUNC(N(BK152),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4574,"DS1 SP NonDZ Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"      DS1  Special Access Density Zone 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4578,"Total DS1 SP NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE152:BE155)","v":0},{"$f":"SUM(BF152:BF155)","v":0},{"$f":"SUM(BG152:BG155)","v":0},"    N/A","         Proposed Sub-Index",{"$f":"F31","v":0},{"$f":"BH109","v":0},{"$f":"ROUND(N(BJ157)-N(BK157),4)","v":0},{"$f":"IF(BL157>0,\"     HIGH\",IF(BL157<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"+G31","v":0},{"$f":"BH110","v":0},{"$f":"ROUND(N(BJ158)-N(BK158),4)","v":0},{"$f":"IF(BL158>0,\"     HIGH\",IF(BL158<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4597,"TOTAL DS1 Special Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE68+BE97+BE108+BE119+BE130+BE157","v":0},{"$f":"BF68+BF97+BF108+BF119+BF130+BF157","v":0},{"$f":"BG68+BG97+BG108+BG119+BG130+BG157","v":0},"    N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ157,4)>TRUNC(BJ158,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4598,"DS1 Special Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J28=0,BG159<>0),F28,IF(BF159=0,J28,J28*BG159/BF159))","v":0},"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK157),4)>TRUNC(N(BK158),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4599,"DS1 Special Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J28=0,BG159<>0),105,IF(L41=0,0,IF(BE159=0,M28*$W$54/L41*1.05,M28*$W$54/L41*1.05*(1+(SUM($AO$88:$AO$93)+BE159*(IF(BE279=0,0,AO87/BE279)+IF(BE302=0,0,AO101/BE302)))/BE159))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      DS1  Special Access Density Zone 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F32","v":0},{"$f":"BH120","v":0},{"$f":"ROUND(N(BJ163)-N(BK163),4)","v":0},{"$f":"IF(BL163>0,\"     HIGH\",IF(BL163<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Cap & DDS Service Category - Special",null,null,null,null,null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G32","v":0},{"$f":"BH121","v":0},{"$f":"ROUND(N(BJ164)-N(BK164),4)","v":0},{"$f":"IF(BL164>0,\"     HIGH\",IF(BL164<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ163,4)>TRUNC(BJ164,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 1:",null,null,null,null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK163),4)>TRUNC(N(BK164),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4601,"DS3 Spec DZ1 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4602,"DS3 Spec DZ1 InterOfc Transport - Fixed",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A","      DS1  Special Access Density Zone 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4603,"DS3 Spec DZ1 InterOfc Transport - Variable",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A","         Proposed Sub-Index",{"$f":"F33","v":0},{"$f":"BH131","v":0},{"$f":"ROUND(N(BJ169)-N(BK169),4)","v":0},{"$f":"IF(BL169>0,\"     HIGH\",IF(BL169<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4604,"DS3 Spec DZ1 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","         Sub-Index Upper Limit",{"$f":"G33","v":0},{"$f":"BH132","v":0},{"$f":"ROUND(N(BJ170)-N(BK170),4)","v":0},{"$f":"IF(BL170>0,\"     HIGH\",IF(BL170<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ169,4)>TRUNC(BJ170,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4617,"Total DS3 Spec DZ1 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE167:BE170)","v":0},{"$f":"SUM(BF167:BF170)","v":0},{"$f":"SUM(BG167:BG170)","v":0},"    N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK169),4)>TRUNC(N(BK170),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4618,"DS3 Spec DZ1 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J35=0,BG172<>0),F35,IF(BF172=0,J35,J35*BG172/BF172))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4619,"DS3 Spec DZ1 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J35=0,BG172<>0),115,IF(L41=0,0,IF(BE172=0,M35*$W$54/L41*1.15,M35*$W$54/L41*1.15*(1+($AO$95+BE172*(IF(BE279=0,0,AO87/BE279)+IF(BE252=0,0,AO94/BE252)+IF(BE302=0,0,AO101/BE302)))/BE172))))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 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,4621,"DS3 Spec DZ2 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4622,"DS3 Spec DZ2 InterOfc Transport - Fixed",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4623,"DS3 Spec DZ2 InterOfc Transport - Variable",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4624,"DS3 Spec DZ2 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4637,"Total DS3 Spec DZ2 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE178:BE181)","v":0},{"$f":"SUM(BF178:BF181)","v":0},{"$f":"SUM(BG178:BG181)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4638,"DS3 Spec DZ2 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J36=0,BG183<>0),F36,IF(BF183=0,J36,J36*BG183/BF183))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4639,"DS3 Spec DZ2 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J36=0,BG183<>0),115,IF(L41=0,0,IF(BE183=0,M36*$W$54/L41*1.15,M36*$W$54/L41*1.15*(1+($AO$96+BE183*(IF(BE279=0,0,AO87/BE279)+IF(BE252=0,0,AO94/BE252)+IF(BE302=0,0,AO101/BE302)))/BE183))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,"ANALYZER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 4 of 5",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,"Page 4 of 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,"Special Access Basket"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IND-1","RTE-1","Delta","Flag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,"SPECIAL ACCESS--------------------------------------","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,"      DS3  Special Access Density Zone 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,"PERIOD",{"$f":"MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2) & \" PCI\"","v":"10/1/22 PCI"},"CURRENT","PROPOSED",{"$f":"\"RATES AT \" & MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2)","v":"RATES AT 10/1/22"},"CURRENT","PROPOSED","INDEX ","         Proposed Sub-Index",{"$f":"F35","v":0},{"$f":"BH173","v":0},{"$f":"ROUND(N(BJ205)-N(BK205),4)","v":0},{"$f":"IF(BL205>0,\"     HIGH\",IF(BL205<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS","         Sub-Index Upper Limit",{"$f":"+G35","v":0},{"$f":"BH174","v":0},{"$f":"ROUND(N(BJ206)-N(BK206),4)","v":0},{"$f":"IF(BL206>0,\"     HIGH\",IF(BL206<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ205,4)>TRUNC(BJ206,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK205),4)>TRUNC(N(BK206),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Cap & DDS Service Category - Special"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,"      DS3  Special Access Density Zone 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 3:",null,null,null,null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F36","v":0},{"$f":"BH184","v":0},{"$f":"ROUND(N(BJ211)-N(BK211),4)","v":0},{"$f":"IF(BL211>0,\"     HIGH\",IF(BL211<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4641,"DS3 Spec DZ3 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","         Sub-Index Upper Limit",{"$f":"G36","v":0},{"$f":"BH185","v":0},{"$f":"ROUND(N(BJ212)-N(BK212),4)","v":0},{"$f":"IF(BL212>0,\"     HIGH\",IF(BL212<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4642,"DS3 Spec DZ3 InterOfc Transport - Fixed",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ211,4)>TRUNC(BJ212,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4643,"DS3 Spec DZ3 InterOfc Transport - Variable",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK211),4)>TRUNC(N(BK212),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4644,"DS3 Spec DZ3 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"      DS3  Special Access Density Zone 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4657,"Total DS3 Spec DZ3 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE212:BE215)","v":0},{"$f":"SUM(BF212:BF215)","v":0},{"$f":"SUM(BG212:BG215)","v":0},"    N/A","         Proposed Sub-Index",{"$f":"F37","v":0},{"$f":"BH218","v":0},{"$f":"ROUND(N(BJ217)-N(BK217),4)","v":0},{"$f":"IF(BL217>0,\"     HIGH\",IF(BL217<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4658,"DS3 Spec DZ3 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J37=0,BG217<>0),F37,IF(BF217=0,J37,J37*BG217/BF217))","v":0},"         Sub-Index Upper Limit",{"$f":"G37","v":0},{"$f":"BH219","v":0},{"$f":"ROUND(N(BJ218)-N(BK218),4)","v":0},{"$f":"IF(BL218>0,\"     HIGH\",IF(BL218<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4659,"DS3 Spec DZ3 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J37=0,BG217<>0),115,IF(L41=0,0,IF(BE217=0,M37*$W$54/L41*1.15,M37*$W$54/L41*1.15*(1+($AO$97+BE217*(IF(BE279=0,0,AO87/BE279)+IF(BE252=0,0,AO94/BE252)+IF(BE302=0,0,AO101/BE302)))/BE217))))","v":0},"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ217,4)>TRUNC(BJ218,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK217),4)>TRUNC(N(BK218),4),\"     HIGH\",\"       *\")","v":"       *"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 4:",null,null,null,null,null,null,null,null,null,"      DS3  Special Access Density Zone 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4661,"DS3 Spec DZ4 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","         Proposed Sub-Index",{"$f":"F38","v":0},{"$f":"BH229","v":0},{"$f":"ROUND(N(BJ223)-N(BK223),4)","v":0},{"$f":"IF(BL223>0,\"     HIGH\",IF(BL223<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4662,"DS3 Spec DZ4 InterOfc Transport - Fixed",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A","         Sub-Index Upper Limit",{"$f":"G38","v":0},{"$f":"BH230","v":0},{"$f":"ROUND(N(BJ224)-N(BK224),4)","v":0},{"$f":"IF(BL224>0,\"     HIGH\",IF(BL224<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4663,"DS3 Spec DZ4 InterOfc Transport - Variable",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ223,4)>TRUNC(BJ224,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4664,"DS3 Spec DZ4 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK223),4)>TRUNC(N(BK224),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4677,"Total DS3 Spec DZ4 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE223:BE226)","v":0},{"$f":"SUM(BF223:BF226)","v":0},{"$f":"SUM(BG223:BG226)","v":0},"    N/A","      DS3  Special Access Density Zone 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,4678,"DS3 Spec DZ4 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J38=0,BG228<>0),F38,IF(BF228=0,J38,J38*BG228/BF228))","v":0},"         Proposed Sub-Index",{"$f":"F39","v":0},{"$f":"BH240","v":0},{"$f":"ROUND(N(BJ229)-N(BK229),4)","v":0},{"$f":"IF(BL229>0,\"     HIGH\",IF(BL229<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4679,"DS3 Spec DZ4 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J38=0,BG228<>0),115,IF(L41=0,0,IF(BE228=0,M38*$W$54/L41*1.15,M38*$W$54/L41*1.15*(1+($AO$98+BE228*(IF(BE279=0,0,AO87/BE279)+IF(BE252=0,0,AO94/BE252)+IF(BE302=0,0,AO101/BE302)))/BE228))))","v":0},"         Sub-Index Upper Limit",{"$f":"G39","v":0},{"$f":"BH241","v":0},{"$f":"ROUND(N(BJ230)-N(BK230),4)","v":0},{"$f":"IF(BL230>0,\"     HIGH\",IF(BL230<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BJ229,4)>TRUNC(BJ230,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BK229),4)>TRUNC(N(BK230),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 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,4681,"DS3 Spec DZ5 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4682,"DS3 Spec DZ5 InterOfc Transport - Fixed",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4683,"DS3 Spec DZ5 InterOfc Transport - Variable",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4684,"DS3 Spec DZ5 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4697,"Total DS3 Spec DZ5 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE234:BE237)","v":0},{"$f":"SUM(BF234:BF237)","v":0},{"$f":"SUM(BG234:BG237)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4698,"DS3 Spec DZ5 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J39=0,BG239<>0),F39,IF(BF239=0,J39,J39*BG239/BF239))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4699,"DS3 Spec DZ5 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J39=0,BG239<>0),115,IF(L41=0,0,IF(BE239=0,M39*$W$54/L41*1.15,M39*$W$54/L41*1.15*(1+($AO$99+BE239*(IF(BE279=0,0,AO87/BE279)+IF(BE252=0,0,AO94/BE252)+IF(BE302=0,0,AO101/BE302)))/BE239))))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS3, Non-Density Zone Special:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4771,"DS3 SP NonDZ ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4772,"DS3 SP NonDZ InterOfc Transport - Fixed",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4773,"DS3 SP NonDZ InterOfc Transport - Variable",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4774,"DS3 SP NonDZ Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4778,"Total DS3 SP NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE245:BE248)","v":0},{"$f":"SUM(BF245:BF248)","v":0},{"$f":"SUM(BG245:BG248)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4797,"TOTAL DS3 Special Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE172+BE183+BE217+BE228+BE239+BE250","v":0},{"$f":"BF172+BF183+BF217+BF228+BF239+BF250","v":0},{"$f":"BG172+BG183+BG217+BG228+BG239+BG250","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4798,"DS3 Special Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J34=0,BG252<>0),F34,IF(BF252=0,J34,J34*BG252/BF252))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4799,"DS3 Special Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J34=0,BG252<>0),105,IF(L41=0,0,IF(BE252=0,M34*$W$54/L41*1.05,M34*$W$54/L41*1.05*(1+(SUM($AO$94:$AO$99)+BE252*(IF(BE279=0,0,AO87/BE279)+IF(BE302=0,0,AO101/BE302)))/BE252))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTE-1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 5 of 5",null,null,null,null,"Price Caps Tariff Review Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Access Basket"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERIOD",{"$f":"MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2) & \" PCI\"","v":"10/1/22 PCI"},"CURRENT","PROPOSED",{"$f":"\"RATES AT \" & MONTH($M$4) & \"/\"& DAY($M$4) & \"/\" & RIGHT(YEAR($M$4),2)","v":"RATES AT 10/1/22"},"CURRENT","PROPOSED","INDEX "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","High Cap & DDS Service Category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DDS&Other Non-Zone - Special:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4971,"DDS&Other SP Non-Zone Channel Term",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4972,"DDS&Other SP Non-Zone InterOfc Tprt - Fixed",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4973,"DDS&Other SP Non-Zone InterOfc Tprt - Variable",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4974,"DDS&Other SP Non-Zone Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4978,"Total DDS & Other SP NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE272:BE275)","v":0},{"$f":"SUM(BF272:BF275)","v":0},{"$f":"SUM(BG272:BG275)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4997,"TOTAL HC/DDS Service Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE277+BE252+BE159","v":0},{"$f":"BF277+BF252+BF159","v":0},{"$f":"BG277+BG252+BG159","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4998,"HC/DDS SBI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J27=0,BG279<>0),F27,IF(BF279=0,J27,J27*BG279/BF279))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4999,"HC/DDS Upper SBI Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J27=0,BG279<>0),105,IF(L41=0,0,IF(BE279=0,M27*$W$54/L41*1.05,M27*$W$54/L41*1.05*(1+(SUM($AO$87:$AO$99)+BE279*IF(BE302=0,0,AO101/BE302))/BE279))))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Wideband Service Category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Non-Zone WB:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5171,"WB Channel Term",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5172,"WB InterOfc Transport - Fixed",null,null,"          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5173,"WB InterOfc Transport - Variable",null,null,"          N/A","          N/A","          N/A",null,null,null,"      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5174,"WB Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5178,"Total WB NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE287:BE290)","v":0},{"$f":"SUM(BF287:BF290)","v":0},{"$f":"SUM(BG287:BG290)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5197,"Total Wideband Service Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE292","v":0},{"$f":"BF292","v":0},{"$f":"BG292","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5198,"Wideband SBI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J40=0,BG294<>0),F40,IF(BF294=0,J40,J40*BG294/BF294))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5199,"Wideband Upper SBI Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J40=0,BG294<>0),105,IF(L41=0,0,IF(BE294=0,M40*$W$54/L41*1.05,M40*$W$54/L41*1.05*(1+(SUM($AO$100:$AO$100)+BE294*IF(BE302=0,0,AO101/BE302))/BE294))))","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5970,"Total Special Access Basket",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE40+BE55+BE279+BE294","v":0},{"$f":"BF40+BF55+BF279+BF294","v":0},{"$f":"BG40+BG55+BG279+BG294","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5980,"Total Special Access API",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(I41=0,BG302<>0),E41,IF(BF302=0,I41,I41*BG302/BF302))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5990,"Total Special Access PCI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"$W$56","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOOTNOTES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"NAME","v":0},null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1",null,"           Footnotes"]

{"sheet":"A_Multi","index":1,"n_rows":380,"n_cols":81,"rows_kept":380,"cut":false,"hidden":true,"merged":[]}
["Filing Date (enter w/leading '):",null,null,null,"20xx Annual Filing"]
["Tariff Entity (4 character COSA code):",null,null,null,null,null,null,null,null,null,null,"EOPYDate (enter w/leading ')"]
["Transmittal Number (enter w/leading '):",null,null,null,null,null,null,null,null,null,null,"Total # Juris "]
["Filing Name:"]
[]
["1) Uses multiplicative SBI Upper limits",null,null,null,"Jurisdictional SLCs?"]
["2) ANALYZER starts in column BT",null,null,null,"Jurisdictional PICCs?"]
[null,null,null,null,"Jurisdictional MOU?"]
[null,null,null,null,"Jurisdictional Targeting?"]
[null,null,null,null,"Mixed Jurisdictional SPM?"]
["IND-1 chart, Page 1.  Arrow right for next chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCI-1 chart.     Arrow right for next chart.",null,null,null,null,null,null,null,null,null,"SUM-1 chart.  Arrow right for next chart. ",null,null,null,null,null,null,null,null,null,null,"EXG-1 chart, Page 1.  Arrow down for next page and EXG-2 chart.  Arrow right for next chart.",null,null,null,null,null,null,null,null,null,null,null,"RTE-1 chart, Pages 1-10.  Arrow right for Pages 1-6.",null,null,null,null,null,null,null,null,null,null,"CAP-1 chart.  Arrow down for additional CAP charts and FOOTNOTES pages.   Arrow right for  ANALYZER.",null,null,null,null,null,null,null,null,"ANALYZER, Page 1 through 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,"Page down 60 for next page.",null,null,null,null,null,null,null,null,null,null,null,"Page down 60 for next page",null,null,null,null,null,null,null,null,null,null,"Page down 60 for next page"]
["To Print, Use Manual Compression = 63% and Landscape Mode.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode.",null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode.",null,null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode.",null,null,null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode",null,null,null,null,null,null,null,null,null,null,"To Print, Use Manual Compression = 63% and Landscape Mode"]
[]
["IND-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCI-1",null,null,null,null,null,null,null,null,null,"SUM-1",null,null,null,null,null,null,null,null,null,null,"EXG-1",null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,"CAP-1",null,null,null,null,null,null,null,null,"ANALYZER"]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&$D$1","v":"Filing Date:                "}]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&$D$2","v":"Filing Entity:               "}]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,"   Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,"",null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&$D$3","v":"Transmittal Number:   "}]
[{"$f":"NAME","v":0},null,null,null,null,"             Indices",null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,"   Price Cap Tariff Review Plan",null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,{"$f":"$D$4","v":0}]
["Page 1 of 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1",null,null,null,"            PCI Development",null,null,null,null,null,"Page 1 of 1",null,null,null,"      Price Out Summary",null,null,null,null,null,null,"Page 1 of 1",null,null,null,null,"  Exogenous Cost Changes",null,null,null,null,null,null,"Page 1 of 6",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,"Page 1 of 2",null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,"Page 1 of 5"]
[null,null,null,"PROPOSED","PROPOSED","PROPOSED","PROPOSED","EXISTING","EXISTING","EXISTING","EXISTING",{"$f":"$M$2","v":"00:00:00"},{"$f":"$M$2","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Line Basket",null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[null,null,null,"PCI ","API","SBI","SBI LIMIT","PCI ","API","SBI","SBI LIMIT","PCI ","SBI",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"BASE PER DMD x",null,null,null,null,null,null,null,null,null,null,null,"TRUEUP PRIOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL--------------------------------------------","-"]
[null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)",null,null,null,null,null,null,null,null,null,"SPECIAL",null,null,null,null,null,null,"BASE PERIOD","","","CURR RATES minus","BASE PER DMD x",null,null,null,null,null,null,"REGULA-","EXCESS",null,"REMOVAL OF","SHARING /","CURRENT","TELECOMM.",null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone","   GDPPI",{"$f":"W29","v":0}]
["","Special Access Basket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACCESS",null,null,null,null,null,null,"DEMAND x","BASE PERIOD","BASE PERIOD","BASE PER DMD x","PROP RATES minus",null,null,null,null,null,"SALE OF","TORY","DEFERRED","ITC","LOW END","LOW END","LOW END","RELAY",null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)"]
[720,"VG/WATS,Met,Tgh - Special  ",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,"Source",null,null,null,"BASKET",null,null,null,null,null,null,"RATES AT LAST","DEMAND x","DEMAND x","RATES AT LAST","BASE PER DMD x",null,null,null,null,null,"EXCHANGES","FEES","TAXES","AMORTIZ.","ADJUSTMENT","ADJUSTMENT","ADJUSTMENT","SERVICES","REG/NON-REG",null,null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ","","EUCL Demand Inputs","",null,null,null,null,null,null,"   X for SP",{"$f":"W30","v":2}]
[730,"Audio & Video",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,"-","-",null,null,null,"-",null,null,null,null,null,null,"PCI UPDATE","CURRENT RATES","PROPOSED RATES","PCI UPDATE","CURRENT RATES",null,null,null,null,null,"-","-","-","-","-","-","-","-","-",null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS",100,"Total Primary Res & SLB & LifeLine Lines","RTE1: b:r102a;c:r112a;d:r122a;e:r132a;f:r142a",{"$f":"SUM(BM26:BQ26)","v":0},{"$f":"BA30","v":0},{"$f":"BA37","v":0},{"$f":"BA42","v":0},{"$f":"BA47","v":0},{"$f":"BA52","v":0}]
[740,"High Cap & DDS - Special",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D) = (B) - (A)","(E) = (C) - (B)",null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)",null,null,null,"-","-","-","-","-","-","-","-","-",110,"Total NonPrim Res & BRI ISDN Lines","RTE1: b:r104a;c:r114a;d:r124a;e:r134a;f:r144a",{"$f":"SUM(BM27:BQ27)","v":0},{"$f":"BA31","v":0},{"$f":"BA38","v":0},{"$f":"BA43","v":0},{"$f":"BA48","v":0},{"$f":"BA53","v":0},"EXOGENOUS CHANGES in thousands-------------------------","-"]
[750,"    DS-1 SubCat - Special",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Common Line Basket",null,null,null,null,null,null,null,null,null,"","COMMON LINE  Revenue Effect",null,null,null,null,null,null,null,null,null,null,"","End User Common Line (EUCL)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)",120,"Total MLB&PRI ISDN (include PRI * 5, & Include Centrex)","RTE1: b:r106a;c:r116a;d:r126a;e:r136a;f:r146a",{"$f":"SUM(BM28:BQ28)","v":0},{"$f":"BA32","v":0},{"$f":"BA39","v":0},{"$f":"BA44","v":0},{"$f":"BA49","v":0},{"$f":"BA54","v":0},"   Sale of Exchanges",{"$f":"(AN29+AN32)/1000","v":0}]
[751,"         DS1 Spec Density Zone 1",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,600,"GDP-PI","Input",null,null,null,null,null,null,null,100,"End User Common Line",null,{"$f":"SUM(BE30:BE54)","v":0},{"$f":"SUM(BF30:BF54)","v":0},{"$f":"SUM(BG30:BG54)","v":0},{"$f":"AE29-AD29","v":0},0,null,null,null,160,"Revenue Effects",null,null,null,null,null,null,null,null,null,null,"","No Zone or Zone A:",null,null,null,null,null,null,null,null,null,130,"Total Local Exchange Lines","r100+r110+r120",{"$f":"SUM(BM29:BQ29)","v":0},{"$f":"SUM(BM26:BM28)","v":0},{"$f":"SUM(BN26:BN28)","v":0},{"$f":"SUM(BO26:BO28)","v":0},{"$f":"SUM(BP26:BP28)","v":0},{"$f":"SUM(BQ26:BQ28)","v":0},"   Regulatory Fees",{"$f":"(AO29+AO32)/1000","v":0}]
[752,"         DS1 Spec Density Zone 2",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,610,"Productivity Factor (X)","col.A:3.0;  col.B:r600, exc. for COSA w/X extension",null,null,null,2,null,null,null,110,"Common Line per MOU",null,{"$f":"SUM(BE63:BE66)","v":0},{"$f":"SUM(BF63:BF66)","v":0},{"$f":"SUM(BG63:BG66)","v":0},0,0,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,102,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"RTEs!D30","v":0},{"$f":"RTEs!E30","v":0},{"$f":"RTEs!F30","v":0},{"$f":"RTEs!G30","v":0},{"$f":"RTEs!H30","v":0},{"$f":"RTEs!I30","v":0},{"$f":"RTEs!J30","v":0},"    N/A","","","",null,null,null,null,null,null,"   Excess Deferred Taxes",{"$f":"(AP29+AP32)/1000","v":0}]
[753,"         DS1 Spec Density Zone 3",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,"",null,null,null,null,null,null,null,112,"PICC Common Line",null,{"$f":"SUM(BE59:BE60)","v":0},{"$f":"SUM(BF59:BF60)","v":0},{"$f":"SUM(BG59:BG60)","v":0},0,0,null,null,null,"","SPECIAL Access Revenue Effect",null,null,null,null,null,null,null,null,null,null,104,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"RTEs!D31","v":0},{"$f":"RTEs!E31","v":0},{"$f":"RTEs!F31","v":0},{"$f":"RTEs!G31","v":0},{"$f":"RTEs!H31","v":0},{"$f":"RTEs!I31","v":0},{"$f":"RTEs!J31","v":0},"    N/A","","PICC Demand Inputs","",null,null,null,null,null,null,"   ITC",{"$f":"(AQ29+AQ32)/1000","v":0}]
[754,"         DS1 Spec Density Zone 4",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,620,"GDP-PI - X","r600-r610",null,null,null,{"$f":"W29-W30","v":-2},null,null,null,115,"Other Common Line",null,{"$f":"BE69","v":0},0,0,0,0,null,null,null,1360,"Revenue Effects",null,null,null,null,null,null,null,null,null,null,106,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"RTEs!D32","v":0},{"$f":"RTEs!E32","v":0},{"$f":"RTEs!F32","v":0},{"$f":"RTEs!G32","v":0},{"$f":"RTEs!H32","v":0},{"$f":"RTEs!I32","v":0},{"$f":"RTEs!J32","v":0},"    N/A",200,"Total MLB&PRI ISDN (include PRI * 5, & exclude Centrex)","RTE1r155a",{"$f":"BA59","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Removal Sharing/Low End Adj",{"$f":"(AR29+AR32)/1000","v":0}]
[755,"         DS1 Spec Density Zone 5",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,"","","",null,null,null,null,null,null,null,118,"USAC Receipts",null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"Special Access Surcharge",null,{"$f":"RTEs!D33","v":0},{"$f":"RTEs!E33","v":0},{"$f":"RTEs!F33","v":0},{"$f":"RTEs!G33","v":0},{"$f":"RTEs!H33","v":0},{"$f":"RTEs!I33","v":0},{"$f":"RTEs!J33","v":0},"    N/A",210,"Total Business Centrex Lines in groups with 9 or more lines","Input or Sum of Jurisdictions",{"$f":"CAPs!D33","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   TrueUp of Sharing/Low End Adj",{"$f":"(AS29+AS32)/1000","v":0}]
[760,"    DS-3 SubCat - Special",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,680,"Existing PCI","Input",null,null,null,null,null,null,null,120,"Total Common Line",null,{"$f":"BE72","v":0},{"$f":"BF72","v":0},{"$f":"BG72","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"Other EUCL",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"RTEs!H34","v":0},{"$f":"RTEs!I34","v":0},{"$f":"RTEs!J34","v":0},"    N/A",220,"Total Business Groups with less than 9 lines in the group","Input or Sum of Jurisdictions",{"$f":"CAPs!D34","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Current Low End Adj",{"$f":"(AT29+AT32)/1000","v":0}]
[761,"         DS3 Spec Density Zone 1",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"   Telecomm.Relay Svcs.",{"$f":"(AU29+AU32)/1000","v":0}]
[762,"         DS3 Spec Density Zone 2",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Zone B:",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"   Reg / NonReg",{"$f":"(AV29+AV32)/1000","v":0},null,null,null,null,null,null,null,null,null,""]
[763,"         DS3 Spec Density Zone 3",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,710,"Delta Z","EXG1,c.S",null,null,null,{"$f":"AW47","v":0},null,null,null,"","Special Access Basket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"RTEs!D37","v":0},{"$f":"RTEs!E37","v":0},{"$f":"RTEs!F37","v":0},{"$f":"RTEs!G37","v":0},{"$f":"RTEs!H37","v":0},{"$f":"RTEs!I37","v":0},{"$f":"RTEs!J37","v":0},"    N/A","","MOU Demand Inputs","",null,null,null,null,null,null,"   Other (1) [NANPA]",{"$f":"(AN44+AN47)/1000","v":0}]
[764,"         DS3 Spec Density Zone 4",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,720,"R(t-1)","SUM1,c.A",null,null,null,{"$f":"AD42","v":0},null,null,null,300,"VoiceGrade,WATS,Met&Tgh: Special",null,{"$f":"BE100","v":0},{"$f":"BF100","v":0},{"$f":"BG100","v":0},{"$f":"AE38-AD38","v":0},0,null,null,null,null,"DESCRIPTION:","NANPA","TBNP","","","","","","","",null,114,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"RTEs!D38","v":0},{"$f":"RTEs!E38","v":0},{"$f":"RTEs!F38","v":0},{"$f":"RTEs!G38","v":0},{"$f":"RTEs!H38","v":0},{"$f":"RTEs!I38","v":0},{"$f":"RTEs!J38","v":0},"    N/A",300,"Total Terminating Premium MOU","RTE1r161a",{"$f":"BA63","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Other (2) [TBNP(incl. reversal)]",{"$f":"(AO44+AO47)/1000","v":0}]
[765,"         DS3 Spec Density Zone 5",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,"Audio & Video",null,{"$f":"BE113","v":0},{"$f":"BF113","v":0},{"$f":"BG113","v":0},0,0,null,null,null,null,null,"","(incl. reversal)","","","","","","","",null,116,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"RTEs!D39","v":0},{"$f":"RTEs!E39","v":0},{"$f":"RTEs!F39","v":0},{"$f":"RTEs!G39","v":0},{"$f":"RTEs!H39","v":0},{"$f":"RTEs!I39","v":0},{"$f":"RTEs!J39","v":0},"    N/A",310,"Total Terminating Non-Premium MOU","RTE1r163a",{"$f":"BA64","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Other (3)",{"$f":"(AP44+AP47)/1000","v":0}]
[790,"Wideband",null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,"High Caps & DDS: Special",null,{"$f":"BE345","v":0},{"$f":"BF345","v":0},{"$f":"BG345","v":0},0,0,null,null,null,null,null,"OTHER (1)","OTHER (2)","OTHER (3)","OTHER (4)","OTHER (5)","OTHER (6)","OTHER (7)","OTHER (8)","OTHER (9)","TOTAL","","",null,null,null,null,null,null,null,null,null,320,"Total Terminating Chargeable MOU","r300+.45*r310",{"$f":"BL38+0.45*BL39","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Other (4)",{"$f":"(AQ44+AQ47)/1000","v":0}]
[899,"Total Special Access",null,null,null,"          N/A","          N/A",null,null,"          N/A","          N/A",null,"          N/A",null,null,null,740,"Delta Z/R","r710/r720*100",null,null,null,{"$f":"IF(W38=0,0,W37/W38*100)","v":0},null,null,null,330,"Wideband",null,{"$f":"BE358","v":0},{"$f":"BF358","v":0},{"$f":"BG358","v":0},0,0,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","","Zone C:",null,null,null,null,null,null,null,null,null,330,"Total Originating Premium MOU","RTE1r165a",{"$f":"BA65","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Other (5)",{"$f":"(AR44+AR47)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,"W","100+r740",null,null,null,{"$f":"IF(W38=0,0,100+W41)","v":0},null,null,null,340,"Total Special Access",null,{"$f":"BE366","v":0},{"$f":"BF366","v":0},{"$f":"BG366","v":0},0,0,null,null,null,null,null,"(J)","(K)","(L)","(M)","(N)","(O)","(P)","(Q)","(R)","(S)",122,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"RTEs!D42","v":0},{"$f":"RTEs!E42","v":0},{"$f":"RTEs!F42","v":0},{"$f":"RTEs!G42","v":0},{"$f":"RTEs!H42","v":0},{"$f":"RTEs!I42","v":0},{"$f":"RTEs!J42","v":0},"    N/A",340,"Total Originating Non-Premium MOU","RTE1r167a",{"$f":"BA66","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Other (6)",{"$f":"(AS44+AS47)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,"W*(GDP-PI - X)","r750*r620/100",null,null,null,{"$f":"(W42*W32)/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMON LINE  Revenue Effect",null,null,null,null,null,null,null,null,null,null,124,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"RTEs!D43","v":0},{"$f":"RTEs!E43","v":0},{"$f":"RTEs!F43","v":0},{"$f":"RTEs!G43","v":0},{"$f":"RTEs!H43","v":0},{"$f":"RTEs!I43","v":0},{"$f":"RTEs!J43","v":0},"    N/A",350,"Total Originating Chargeable MOU","r330+.45*r340",{"$f":"BL41+0.45*BL42","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Other (7)",{"$f":"(AT44+AT47)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"Revenue Effects",null,null,null,null,null,null,null,null,null,null,126,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"RTEs!D44","v":0},{"$f":"RTEs!E44","v":0},{"$f":"RTEs!F44","v":0},{"$f":"RTEs!G44","v":0},{"$f":"RTEs!H44","v":0},{"$f":"RTEs!I44","v":0},{"$f":"RTEs!J44","v":0},"    N/A","","","",null,null,null,null,null,null,"   Other (8)",{"$f":"(AU44+AU47)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,400,"Total",null,{"$f":"AD34+AD42","v":0},{"$f":"AE34+AE42","v":0},{"$f":"AF34+AF42","v":0},{"$f":"AE45-AD45","v":0},{"$f":"AF45-AE45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","SLC/PICC Caps","",null,null,null,null,null,null,"   Other (9)",{"$f":"(AV44+AV47)/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","SPECIAL Access Revenue Effect",null,null,null,null,null,null,null,null,null,null,"","Zone D:",null,null,null,null,null,null,null,null,null,400,"PR, Lifeline & SLB EU Cap","Input",null,"      N/A","      N/A","      N/A","      N/A","      N/A",null,"All","Special"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1360,"Revenue Effects",null,null,null,null,null,null,null,null,null,null,132,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"RTEs!D47","v":0},{"$f":"RTEs!E47","v":0},{"$f":"RTEs!F47","v":0},{"$f":"RTEs!G47","v":0},{"$f":"RTEs!H47","v":0},{"$f":"RTEs!I47","v":0},{"$f":"RTEs!J47","v":0},"    N/A",410,"NonPrimary Res & BRI EU Cap","Input",null,"      N/A","      N/A","      N/A","      N/A","      N/A","   TOTAL OF INDIVIDUALS",{"$f":"SUM(BS28:BS45)","v":0},{"$f":"(SUM(AN32:AV32)+SUM(AN47:AV47))/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,134,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"RTEs!D48","v":0},{"$f":"RTEs!E48","v":0},{"$f":"RTEs!F48","v":0},{"$f":"RTEs!G48","v":0},{"$f":"RTEs!H48","v":0},{"$f":"RTEs!I48","v":0},{"$f":"RTEs!J48","v":0},"    N/A",420,"MLB, PRI & Centrex EU Cap","Input",null,"      N/A","      N/A","      N/A","      N/A","      N/A","   TOTAL EXOGENOUS (EXG1)",{"$f":"(AW$44+AW$47)/1000","v":0},{"$f":"AW47/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"RTEs!D49","v":0},{"$f":"RTEs!E49","v":0},{"$f":"RTEs!F49","v":0},{"$f":"RTEs!G49","v":0},{"$f":"RTEs!H49","v":0},{"$f":"RTEs!I49","v":0},{"$f":"RTEs!J49","v":0},"    N/A",430,"MLB PICC Rate as of Dec. 29, 2011","Input",null,"      N/A","      N/A","      N/A","      N/A","      N/A","   TOTAL EXOGENOUS (EXG2 - other column)",{"$f":"(N(AO85)+N(AO104))/1000","v":0},{"$f":"AO104/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Zone - Other:",null,null,null,null,null,null,null,null,null,"","CMT Revenue",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"RTEs!D52","v":0},{"$f":"RTEs!E52","v":0},{"$f":"RTEs!F52","v":0},{"$f":"RTEs!G52","v":0},{"$f":"RTEs!H52","v":0},{"$f":"RTEs!I52","v":0},{"$f":"RTEs!J52","v":0},"    N/A",440,"Current MaxCMT Rev per Line (from previous filing)","Input (r460 from prev filing) or Wtd Avg of Juris",{"$f":"CAPs!D52","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"RTEs!D53","v":0},{"$f":"RTEs!E53","v":0},{"$f":"RTEs!F53","v":0},{"$f":"RTEs!G53","v":0},{"$f":"RTEs!H53","v":0},{"$f":"RTEs!I53","v":0},{"$f":"RTEs!J53","v":0},"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970,"Prop. PCI (NonExog Only: Annual Filing","col.B: r680*(1+r620/100)",null,null,null,{"$f":"W34*(1+W32/100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"RTEs!D54","v":0},{"$f":"RTEs!E54","v":0},{"$f":"RTEs!F54","v":0},{"$f":"RTEs!G54","v":0},{"$f":"RTEs!H54","v":0},{"$f":"RTEs!I54","v":0},{"$f":"RTEs!J54","v":0},"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","       SBI Upper Limit calculations only)","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,980,"Proposed PCI","col.A&B: r680*(1+r760/100+r740/100)",null,null,null,{"$f":"IF(AND(W34=0,BG366<>0),0,+W34*(1+W43/100+W41/100))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Presubscribed Interexchange Carrier Charge (PICC)",null,null,null,null,null,null,null,null,null,450,"Total CMT Exogenous Cost Factor ((R+deltaZ)/R)","((EXG1r160s/r130a)/r440a)+1",{"$f":"IF(OR(BL29=0,BL52=0),0,((AW44/BL29)/BL52)+1)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,460,"Proposed Maximum CMT Revenue Per Line","r440*r450",{"$f":"BL52*BL56","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"Multiline Business & PRI ISDN PICC           (1)",null,{"$f":"RTEs!D59","v":0},{"$f":"RTEs!E59","v":0},{"$f":"RTEs!F59","v":0},{"$f":"RTEs!G59","v":0},{"$f":"RTEs!H59","v":0},{"$f":"RTEs!I59","v":0},{"$f":"RTEs!J59","v":0},"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"Business Centrex PICC",null,{"$f":"RTEs!D60","v":0},"          N/A","          N/A","          N/A",{"$f":"RTEs!H60","v":0},{"$f":"RTEs!I60","v":0},{"$f":"RTEs!J60","v":0},"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Carrier Common Line",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,"Terminating CCL Prem.",null,{"$f":"RTEs!D63","v":0},{"$f":"RTEs!E63","v":0},{"$f":"RTEs!F63","v":0},{"$f":"RTEs!G63","v":0},{"$f":"RTEs!H63","v":0},{"$f":"RTEs!I63","v":0},{"$f":"RTEs!J63","v":0},"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,"Terminating CCL Non-Prem.",null,{"$f":"RTEs!D64","v":0},{"$f":"RTEs!E64","v":0},{"$f":"RTEs!F64","v":0},{"$f":"RTEs!G64","v":0},{"$f":"RTEs!H64","v":0},{"$f":"RTEs!I64","v":0},{"$f":"RTEs!J64","v":0},"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,"Originating CCL Prem.",null,{"$f":"RTEs!D65","v":0},{"$f":"RTEs!E65","v":0},{"$f":"RTEs!F65","v":0},{"$f":"RTEs!G65","v":0},{"$f":"RTEs!H65","v":0},{"$f":"RTEs!I65","v":0},{"$f":"RTEs!J65","v":0},"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,167,"Originating CCL Non-Prem.",null,{"$f":"RTEs!D66","v":0},{"$f":"RTEs!E66","v":0},{"$f":"RTEs!F66","v":0},{"$f":"RTEs!G66","v":0},{"$f":"RTEs!H66","v":0},{"$f":"RTEs!I66","v":0},{"$f":"RTEs!J66","v":0},"    N/A",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE:","   (1) Total may not equal sum of changes due to interactive effects.",null,null,null,null,null,null,null,null,null,null,"","",null,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) Display indexes and factors as percent to four decimal places (e.g., display 100% as 100.000).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","   (2) Display whole numbers.",null,null,null,null,null,null,null,null,null,null,"","",null,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) Display revenues as whole numbers.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"Other Common Line",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"RTEs!H69","v":0},{"$f":"RTEs!I69","v":0},{"$f":"RTEs!J69","v":0},"    N/A",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"USAC Receipts",null,{"$f":"RTEs!D70","v":0},{"$f":"RTEs!E70","v":0},{"$f":"RTEs!F70","v":0},{"$f":"RTEs!G70","v":0},{"$f":"RTEs!H70","v":0},{"$f":"RTEs!I70","v":0},{"$f":"RTEs!J70","v":0},"    N/A",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note:","Display whole numbers for rows 100 through 400.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Per Minute Revenues",null,null,null,null,null,{"$f":"SUM(BE63:BE66)","v":0},{"$f":"SUM(BF63:BF66)","v":0},{"$f":"SUM(BG63:BG66)","v":0},"    N/A",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"Total Basket",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE30:BE54)+BE59+BE60+SUM(BE62:BE66)+BE69+BE70","v":0},{"$f":"SUM(BF30:BF54)+BF59+BF60+SUM(BF62:BF66)+BF69+BF70","v":0},{"$f":"SUM(BG30:BG54)+BG59+BG60+SUM(BG62:BG66)+BG69+BG70","v":0},"    N/A",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXG-2",null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,"CAP-1",null,null,null,null,null,null,null,null,"ANALYZER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&$D$1","v":"Filing Date:                "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&$D$2","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&$D$3","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,{"$f":"$D$4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1",null,null,null,null,"Special Access Net Exogenous Cost Shifts",null,null,null,null,null,null,"Page 2 of 6",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,"Page 2 of 2",null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,"Page 2 of 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,"Special Access Basket",null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Flags / Notes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Exog",null,null,"from EXG1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMON LINE-----------------------------------------",null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Common Line  Basket",null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,"",null,"Source","(a)","(b)","(c)","(d)","(e)","(f)","Deaveraging Checks (from CAP3):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"Total Common Line",null,{"$f":"IF(AW44=0,0,AW44)","v":0},null,null,{"$f":"AW44","v":0},null,null,null,null,null,null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ","","CMT Revenue Vs EU Revenue at Max. Allowable Rates",null,null,null,null,null,null,null,"   Zone Progression Checks:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Special Access Basket",null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS",600,"Proposed Maximum CMT Revenue","r460 * r130 or Sum of Jurisdictions",{"$f":"CAPs!D86","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     Primary Res, SLB, & LifeLine",{"$f":"IF(BL206=\"      N/A\",\"N/A\",IF(AND(BN29<>0,BN242<BM242),\"FAIL\",IF(AND(BO29<>0,BO242<BN242),\"FAIL\",IF(AND(BP29<>0,BP242<BO242),\"FAIL\",IF(AND(BQ29<>0,BQ242<BP242),\"FAIL\",\"PASS\")))))","v":"PASS"},{"$f":"IF(BL206=\"      N/A\",\"No Deaveraging Allowed\",IF(AND(BN29<>0,BN242<BM242),\"Prim Res Zone B < Zone A\",IF(AND(BO29<>0,BO242<BN242),\"Prim Res Zone C < Zone B\",IF(AND(BP29<>0,BP242<BO242),\"Prim Res Zone D < Zone C\",IF(AND(BQ29<>0,BQ242<BP242),\"Prim Res Zone Other < Zone D\",\"Prim Rates OK\")))))","v":"Prim Rates OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,"VG,MT,TGH SP (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-",610,"Maximum Allowable PR, Lifeline & SLB EU Revenue","r400 * r100 or Sum of Jurisdictions",{"$f":"+CAPs!D87","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     NonPrimary Res & BRI ISDN",{"$f":"IF(BL206=\"      N/A\",\"N/A\",IF(AND(BN29<>0,BN243<BM243),\"FAIL\",IF(AND(BO29<>0,BO243<BN243),\"FAIL\",IF(AND(BP29<>0,BP243<BO243),\"FAIL\",IF(AND(BQ29<>0,BQ243<BP243),\"FAIL\",\"PASS\")))))","v":"PASS"},{"$f":"IF(BL206=\"      N/A\",\"No Deaveraging Allowed\",IF(AND(BN29<>0,BN243<BM243),\"Non Prim Zone B < Zone A\",IF(AND(BO29<>0,BO243<BN243),\"Non Prim Zone C < Zone B\",IF(AND(BP29<>0,BP243<BO243),\"Non Prim Zone D < Zone C\",IF(AND(BQ29<>0,BQ243<BP243),\"Non Prim Zone Other < Zone D\",\"Non Prim Rates OK\")))))","v":"Non Prim Rates OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,"Audio & Video (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)",620,"Maximum Allowable NonPrimary Res & BRI EU Revenue","r410 * r110 or Sum of Jurisdictions",{"$f":"CAPs!D88","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     MLB, PRI ISDN, & Centrex",{"$f":"IF(BL206=\"      N/A\",\"N/A\",IF(AND(BN29<>0,BN244<BM244),\"FAIL\",IF(AND(BO29<>0,BO244<BN244),\"FAIL\",IF(AND(BP29<>0,BP244<BO244),\"FAIL\",IF(AND(BQ29<>0,BQ244<BP244),\"FAIL\",\"PASS\")))))","v":"PASS"},{"$f":"IF(BL206=\"      N/A\",\"No Deaveraging Allowed\",IF(AND(BN29<>0,BN244<BM244),\"MLB Zone B < Zone A\",IF(AND(BO29<>0,BO244<BN244),\"MLB Zone C < Zone B\",IF(AND(BP29<>0,BP244<BO244),\"MLB Zone D < Zone C\",IF(AND(BQ29<>0,BQ244<BP244),\"MLB Zone Other < Zone D\",\"MLB Rates OK\")))))","v":"MLB Rates OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,"High Cap & DDS SP (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,null,"Voice Grade,  Metallic, & Telegraph",null,null,null,null,null,null,null,null,null,630,"Maximum Allowable MLB, PRI & Centrex EU Revenue","r420 * r120 or Sum of Jurisdictions",{"$f":"CAPs!D89","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,"    DS-1 SubCat SP (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,null,"Service Category - Special",null,null,null,null,null,null,null,null,null,640,"Total Maximum Allowable EU Revenue","r610 + r620 + r630",{"$f":"SUM(BL87:BL89)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","   Zone Minimum Pricing Checks:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731,"         DS1 Spec Density Zone 1",null,0,null,null,"          N/A",null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,650,"Remaining CMT Revenue/(CMT Over-recovery)","r600 - r640",{"$f":"BL86-BL90","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     Primary Res, SLB, & LifeLine",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),\"See Juris\",IF(AND(OR(BL130=\"CAP1\",BL130=\"CAP2\"),AND(BL206<>0,ISNUMBER(BL206)=TRUE)),\"FAIL\",IF(AND(BM29<>0,BM242<BL231),\"FAIL\",IF(AND(BN29<>0,BN242<BL231),\"FAIL\",IF(AND(BO29<>0,BO242<BL231),\"FAIL\",IF(AND(BP29<>0,BP242<BL231),\"FAIL\",IF(AND(BQ29<>0,BQ242<BL231),\"FAIL\",\"PASS\")))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(BM29<>0,BM242<BL231),\"Prim Res Zone A < Min\",IF(BL206=\"no\",\"Avg'd Prim Rate above Min\",IF(AND(BN29<>0,BN242<BL231),\"Prim Res Zone B < Min\",IF(AND(BO29<>0,BO242<BL231),\"Prim Res Zone C < Min\",IF(AND(BP29<>0,BP242<BL231),\"Prim Res Zone D < Min\",IF(AND(BQ29<>0,BQ242<BL231),\"Prim Res Zone Other < Min\",\"Prim Rates above Min\"))))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732,"         DS1 Spec Density Zone 2",null,0,null,null,"          N/A",null,null,null,null,null,"","Non-Density Zone",null,null,null,null,null,null,null,null,null,652,"Maximum Allowable PICC Revenue","r430*( r200+r210/9+r220 ) or Sum of Jurisdictns",{"$f":"CAPs!D92","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     NonPrimary Res & BRI ISDN",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),\"See Juris\",IF(AND(OR(BL130=\"CAP1\",BL130=\"CAP2\"),AND(BL206<>0,ISNUMBER(BL206)=TRUE)),\"FAIL\",IF(AND(BM29<>0,BM243<BL234),\"FAIL\",IF(AND(BN29<>0,BN243<BL234),\"FAIL\",IF(AND(BO29<>0,BO243<BL234),\"FAIL\",IF(AND(BP29<>0,BP243<BL234),\"FAIL\",IF(AND(BQ29<>0,BQ243<BL234),\"FAIL\",\"PASS\")))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(BM29<>0,BM243<BL234),\"Non Prim Zone A < Min\",IF(BL206=\"no\",\"Avg'd Non Prim Rates above Min\",IF(AND(BN29<>0,BN243<BL234),\"Non Prim Zone B < Min\",IF(AND(BO29<>0,BO243<BL234),\"Non Prim Zone C < Min\",IF(AND(BP29<>0,BP243<BL234),\"Non Prim Zone D < Min\",IF(AND(BQ29<>0,BQ243<BL234),\"Non Prim Zone Other < Min\",\"Non Prim Rates above Min\"))))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733,"         DS1 Spec Density Zone 3",null,0,null,null,"          N/A",null,null,null,null,null,4141,"VG,Met,Tgh SP NonDZ ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A",660,"Total USAC Receipts (at t)","RTE1r185f or Sum of Jurisdictns",{"$f":"CAPs!D93","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     MLB, PRI ISDN, & Centrex",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),\"See Juris\",IF(AND(OR(BL130=\"CAP1\",BL130=\"CAP2\"),AND(BL206<>0,ISNUMBER(BL206)=TRUE)),\"FAIL\",IF(AND(BM29<>0,BM244<BL237),\"FAIL\",IF(AND(BN29<>0,BN244<BL237),\"FAIL\",IF(AND(BO29<>0,BO244<BL237),\"FAIL\",IF(AND(BP29<>0,BP244<BL237),\"FAIL\",IF(AND(BQ29<>0,BQ244<BL237),\"FAIL\",\"PASS\")))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(BM29<>0,BM244<BL237),\"MLB Zone A < Min\",IF(BL206=\"no\",\"Avg'd MLB Rates above Min\",IF(AND(BN29<>0,BN244<BL237),\"MLB Zone B < Min\",IF(AND(BO29<>0,BO244<BL237),\"MLB Zone C < Min\",IF(AND(BP29<>0,BP244<BL237),\"MLB Zone D < Min\",IF(AND(BQ29<>0,BQ244<BL237),\"MLB Zone Other < Min\",\"MLB Rates above Min\"))))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,"         DS1 Spec Density Zone 4",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,"         DS1 Spec Density Zone 5",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"   Zone Maximum Pricing Checks:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,"    DS-3 SubCat SP (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,4144,"VG,Met,Tgh SP NonDZ Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","","","",null,null,null,null,null,null,"     Primary Res, SLB, & LifeLine",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),\"See Juris\",IF(AND(OR(BL130=\"CAP1\",BL130=\"CAP2\"),AND(BL206<>0,ISNUMBER(BL206)=TRUE)),\"FAIL\",IF(AND(BM29<>0,BM242>BL232),\"FAIL\",IF(AND(BN29<>0,BN242>BL232),\"FAIL\",IF(AND(BO29<>0,BO242>BL232),\"FAIL\",IF(AND(BP29<>0,BP242>BL232),\"FAIL\",IF(AND(BQ29<>0,BQ242>BL232),\"FAIL\",\"PASS\")))))))","v":"PASS"},{"$f":"IF(AND(BM29<>0,BM242>BL232),\"Prim Res Zone A > Max\",IF(BL206=\"no\",\"Avg'd Prim Rate below Max\",IF(AND(BN29<>0,BN242>BL232),\"Prim Res Zone B > Max\",IF(AND(BO29<>0,BO242>BL232),\"Prim Res Zone C > Max\",IF(AND(BP29<>0,BP242>BL232),\"Prim Res Zone D > Max\",IF(AND(BQ29<>0,BQ242>BL232),\"Prim Res Zone Other > Max\",\"Prim Rates below Max\"))))))","v":"Prim Rates below Max"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741,"         DS3 Spec Density Zone 1",null,0,null,null,"          N/A",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"     NonPrimary Res & BRI ISDN",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),\"See Juris\",IF(AND(OR(BL130=\"CAP1\",BL130=\"CAP2\"),AND(BL206<>0,ISNUMBER(BL206)=TRUE)),\"FAIL\",IF(AND(BM29<>0,BM243>BL235),\"FAIL\",IF(AND(BN29<>0,BN243>BL235),\"FAIL\",IF(AND(BO29<>0,BO243>BL235),\"FAIL\",IF(AND(BP29<>0,BP243>BL235),\"FAIL\",IF(AND(BQ29<>0,BQ243>BL235),\"FAIL\",\"PASS\")))))))","v":"PASS"},{"$f":"IF(AND(BM29<>0,BM243>BL235),\"Non Prim Zone A > Max\",IF(BL206=\"no\",\"Avg'd Non Prim Rates below Max\",IF(AND(BN29<>0,BN243>BL235),\"Non Prim Zone B > Max\",IF(AND(BO29<>0,BO243>BL235),\"Non Prim Zone C > Max\",IF(AND(BP29<>0,BP243>BL235),\"Non Prim Zone D > Max\",IF(AND(BQ29<>0,BQ243>BL235),\"Non Prim Zone Other > Max\",\"Non Prim Rates below Max\"))))))","v":"Non Prim Rates below Max"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,"         DS3 Spec Density Zone 2",null,0,null,null,"          N/A",null,null,null,null,null,4148,"Total VG,Met,Tgh SP NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE93:BE96)","v":0},{"$f":"SUM(BF93:BF96)","v":0},{"$f":"SUM(BG93:BG96)","v":0},"    N/A","","","",null,null,null,null,null,null,"     MLB, PRI ISDN, & Centrex",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),\"See Juris\",IF(AND(OR(BL130=\"CAP1\",BL130=\"CAP2\"),AND(BL206<>0,ISNUMBER(BL206)=TRUE)),\"FAIL\",IF(AND(BM29<>0,BM244>BL238),\"FAIL\",IF(AND(BN29<>0,BN244>BL238),\"FAIL\",IF(AND(BO29<>0,BO244>BL238),\"FAIL\",IF(AND(BP29<>0,BP244>BL238),\"FAIL\",IF(AND(BQ29<>0,BQ244>BL238),\"FAIL\",\"PASS\")))))))","v":"PASS"},{"$f":"IF(AND(BM29<>0,BM244>BL238),\"MLB Zone A > Max\",IF(BL206=\"no\",\"Avg'd MLB Rates below Max\",IF(AND(BN29<>0,BN244>BL238),\"MLB Zone B > Max\",IF(AND(BO29<>0,BO244>BL238),\"MLB Zone C > Max\",IF(AND(BP29<>0,BP244>BL238),\"MLB Zone D > Max\",IF(AND(BQ29<>0,BQ244>BL238),\"MLB Zone Other > Max\",\"MLB Rates below Max\"))))))","v":"MLB Rates below Max"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743,"         DS3 Spec Density Zone 3",null,0,null,null,"          N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,"Remaining Recoverable Revenue/(Total over-recovery)","r650-r660 or Sum of Jurisdictns",{"$f":"CAPs!D99","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744,"         DS3 Spec Density Zone 4",null,0,null,null,"          N/A",null,null,null,null,null,4197,"Total VG/Met/Tgh SP Service Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE98","v":0},{"$f":"BF98","v":0},{"$f":"BG98","v":0},"    N/A","","","",null,null,null,null,null,null,"   Class of Service Checks:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,"         DS3 Spec Density Zone 5",null,0,null,null,"          N/A",null,null,null,null,null,4198,"VG/Met/Tgh SP SBI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J25=0,BG100<>0),F25,IF(BF100=0,J25,J25*BG100/BF100))","v":0},"","","",null,null,null,null,null,null,"     Zone A",{"$f":"IF(BM$243<BM$242,\"FAIL\",IF(BM$244<BM$243,\"FAIL\",\"PASS\"))","v":"PASS"},{"$f":"IF(BM$243<BM$242,\"Zone A Non Prim < Prim\",IF(BM$244<BM$243,\"Zone A MLB < Non Prim\",\"Zone A OK\"))","v":"Zone A OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,"Wideband (undesignated)",null,0,null,null,"          N/A",null,null,null,null,null,4199,"VG/Met/Tgh SP Upper SBI Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J25=0,BG100<>0),105,IF(L41=0,0,IF(BE100=0,M25*$W$54/L41*1.05,M25*$W$54/L41*1.05*(1+(SUM($AO$87:$AO$87)+BE100*IF(BE366=0,0,AO103/BE366))/BE100))))","v":0},"","Calculation of PICC for MultiLine Business, PRI ISDN, & Centrex Lines",null,null,null,null,null,null,null,"     Zone B",{"$f":"IF(BL206=\"no\",\"N/A\",IF(BN$243<BN$242,\"FAIL\",IF(BN$244<BN$243,\"FAIL\",\"PASS\")))","v":"PASS"},{"$f":"IF(BL206=\"no\",\"No Deaveraging Allowed\",IF(BN$243<BN$242,\"Zone B Non Prim < Prim\",IF(BN$244<BN$243,\"Zone B MLB < Non Prim\",\"Zone B OK\")))","v":"Zone B OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,"SP Undesignated to Svc Bands",null,null,null,null,"          N/A",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,800,"MLB, PRI & Centrex PICC Rate (Dec. 29, 2011)","r430",{"$f":"BL49","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     Zone C",{"$f":"IF(BL206=\"no\",\"N/A\",IF(BO$243<BO$242,\"FAIL\",IF(BO$244<BO$243,\"FAIL\",\"PASS\")))","v":"PASS"},{"$f":"IF(BL206=\"no\",\"No Deaveraging Allowed\",IF(BO$243<BO$242,\"Zone C Non Prim < Prim\",IF(BO$244<BO$243,\"Zone C MLB < Non Prim\",\"Zone C OK\")))","v":"Zone C OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,"Total Special Access",null,null,null,null,{"$f":"AW47","v":0},null,null,null,null,null,"","",null,null,null,null,{"$f":"IF(BE366=0,0,AO103/BE366)","v":0},null,null,null,null,810,"MLB, PRI & Centrex PICC Revenue Target","if r680>0 then r680 else 0, or Sum of Jurisdictns",{"$f":"IF($G$7<>\"y\",IF(BL99>0,BL99,0),CAPs!D104)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     Zone D",{"$f":"IF(BL206=\"no\",\"N/A\",IF(BP$243<BP$242,\"FAIL\",IF(BP$244<BP$243,\"FAIL\",\"PASS\")))","v":"PASS"},{"$f":"IF(BL206=\"no\",\"No Deaveraging Allowed\",IF(BP$243<BP$242,\"Zone D Non Prim < Prim\",IF(BP$244<BP$243,\"Zone D MLB < Non Prim\",\"Zone D OK\")))","v":"Zone D OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Audio & Video Service Category",null,null,null,null,null,null,null,null,null,820,"MLB, PRI & Centrex PICC Target Rate","r810 / (r200 + r210/9 + r220)",{"$f":"IF((BL32+BL33+BL34)<>0,+BL104/(BL32+BL33/9+BL34),0)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     Other Zone",{"$f":"IF(BL206=\"no\",\"N/A\",IF(BQ$243<BQ$242,\"FAIL\",IF(BQ$244<BQ$243,\"FAIL\",\"PASS\")))","v":"PASS"},{"$f":"IF(BL206=\"no\",\"No Deaveraging Allowed\",IF(BQ$243<BQ$242,\"Other Zone Non Prim < Prim\",IF(BQ$244<BQ$243,\"Other Zone MLB < Non Prim\",\"Other Zone OK\")))","v":"Other Zone OK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-",null,null,null,null,null,null,null,null,830,"Maximum Average MLB, PRI & Centrex PICC Rate","Min(r800,r820)",{"$f":"MIN(BL103,BL105)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Non-Zone Audio & Video",null,null,null,null,null,null,null,null,null,840,"Maximum MLB & PRI PICC Revenue","r830 * r200, or Sum of Jurisdictions",{"$f":"CAPs!D107","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","Proposed Revenues (from CAP5)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4361,"Audio/Video NonDZ Channel Term",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A",850,"Maximum Centrex PICC Revenue","r830 * (r210/9 + r220), or Sum of Jurisdictions",{"$f":"CAPs!D108","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","     CMT Revenue Too High?",null,{"$f":"IF(TRUNC(BL356,0)>TRUNC(BL330,0),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4364,"Audio/Video NonDZ Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",860,"Total Maximum PICC Revenue (Proposed)","r840 + r850",{"$f":"BL107+BL108","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4368,"Total Audio/Video NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE108:BE109)","v":0},{"$f":"SUM(BF108:BF109)","v":0},{"$f":"SUM(BG108:BG109)","v":0},"    N/A","","Calculation of CCL Rates and Revenue",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,null,null,"Total from"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4397,"Total Audio/Video Service Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE111","v":0},{"$f":"BF111","v":0},{"$f":"BG111","v":0},"    N/A","","","",null,null,null,null,null,null,null,"A tab","CAPs tab","Delta","Flag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4398,"Audio/Video SBI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J26=0,BG113<>0),F26,IF(BF113=0,J26,+J26*BG113/BF113))","v":0},"","","",null,null,null,null,null,null,"Exog Recoverable from ARC (from CAP5 r610)",{"$f":"BL363","v":0},{"$f":"CAPs!D363","v":0},{"$f":"ROUND(BS114-BT114,0)","v":0},{"$f":"IF(BU114>0,\"  CAPs is LOW\",IF(BU114<0,\" CAPs is HIGH\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4399,"Audio/Video Upper SBI Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J26=0,BG113<>0),105,IF(L41=0,0,IF(BE113=0,M26*$W$54/L41*1.05,M26*$W$54/L41*1.05*(1+(SUM($AO$88:$AO$88)+BE113*IF(BE366=0,0,AO103/BE366))/BE113))))","v":0},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940,"Prem. Originating MOU Rate as of Dec. 29, 2011","Input or Weighted Avg of Jurisdictns",{"$f":"CAPs!D116","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,945,"Prem. Terminating MOU Rate as of Dec. 29, 2011","Input or Weighted Avg of Jurisdictns",{"$f":"CAPs!D117","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,950,"Maximum CCL Revenue","r810 - r860, or Sum of Jurisdictions",{"$f":"CAPs!D118","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,960,"Maximum CCL Originating Rate","Min(r940, r950/r350)",{"$f":"MIN(BL116,IF(BL43=0,0,BL118/BL43))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,970,"Maximum CCL Terminating Rate","Min(r945,(r950 - (r350*r960))/r320)",{"$f":"MIN(BL117,IF(BL40=0,0,(BL118-(BL43*BL119))/BL40))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,980,"Maximum Originating CCL Revenue","r960 * r350, or Sum of Jurisdictions",{"$f":"CAPs!D122","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,"Maximum Terminating CCL Revenue","r970 * r320, or Sum of Jurisdictions",{"$f":"CAPs!D123","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995,"Total Maximum CCL Revenue","r980 + r990",{"$f":"BL122+BL123","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","EU Pricing Decision",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,1100,"Is Deaveraging of EUCL Rates Possible?","if r680>0,\"No\",\"Yes\"",{"$f":"IF(BL99>0,\"NO\",\"YES\")","v":"YES"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,1110,"Do you have Pooling Revenues?","Input",null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,1120,"Are you going to deaverage EUCL Rates by zone?","Input (If r1100 = \"No\" you must input \"No\")",null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,1130,"CAP Form containing final EUCL Rates","if g6=g7=g8=Y,JurisSPM; if g6=g7=Y&g8=N,",{"$f":"IF($G$10=\"y\",\"JurisMix\",IF($G$8=\"y\",\"JurisSPM\",IF($G$7=\"y\",\"JurisSP\",IF($G$6=\"y\",\"JurisS\",IF(BL99>0,\"CAP1\",IF(BL129=\"No\",\"CAP2\",\"CAP3\"))))))","v":"CAP3"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","  JurisSP; if g6=y&g7=g8=N&r680<=0,JurisS; if g10=y,JurisMix; if r680>0,CAP1; if r1120=No,CAP2;elseCAP3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,1140,"Max. Allowable PR, Lifeline & SLB EU Revenue","if Juris rates,sum of Juris;if 1130=CAP1,r610;else1130",{"$f":"CAPs!D132","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,1150,"Max. Allowable NonPrimary Res & BRI EU Revenue","if Juris rates,sum of Juris;if 1130 =CAP1,r620;else1130",{"$f":"CAPs!D133","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,1160,"Max. Allowable MLB, PRI & Centrex EU Revenue","if Juris rates,sum of Juris;if 1130=CAP1,r630;else1130",{"$f":"CAPs!D134","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"CAP-2",null,null,null,null,null,null,null,null,"ANALYZER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,{"$f":"NAME","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,"Page 1 of 1",null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,"Page 3 of 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 6",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IND-1","RTE-1","Delta","Flag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Access Basket",null,null,null,null,null,null,null,null,"Total Jurisdiction",null,null,null,null,null,"SPECIAL ACCESS--------------------------------------","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Source","(a)",null,null,null,null,null," VG, MT, TG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,"","Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP2\", use sourcing; if Jurisdictional Pricing, enter Sum of CAP2-priced Jurisdictions where indicated; else value from CAP1r1130.",null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F25","v":0},{"$f":"BH101","v":0},{"$f":"ROUND(N(BS145)-N(BT145),4)","v":0},{"$f":"IF(BU145>0,\"     HIGH\",IF(BU145<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,100,"Maximum CMT Revenue","CAP1r600 or Sum of CAP2-priced Jurisdictns",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),CAPs!D146,IF(BL130=\"cap2\",BL86,BL130))","v":"CAP3"},null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G25","v":0},{"$f":"BH102","v":0},{"$f":"ROUND(N(BS146)-N(BT146),4)","v":0},{"$f":"IF(BU146>0,\"     HIGH\",IF(BU146<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ",110,"Total USAC Receipts (at t)","CAP1r660 or Sum of CAP2-priced Jurisdictns",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),CAPs!D147,IF(BL130=\"cap2\",BL93,BL130))","v":"CAP3"},null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS145,4)>TRUNC(BS146,4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS","","","",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT145),4)>TRUNC(N(BT146),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-",130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),CAPs!D149,IF(BL130=\"CAP2\",BL146-BL147,BL130))","v":"CAP3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","","","",null,null,null,null,null,null," Audio & Video"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Cap & DDS Service Category - Special",null,null,null,null,null,null,null,null,null,"","Maximum Allowable EU Rates","",null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F26","v":0},{"$f":"BH114","v":0},{"$f":"ROUND(N(BS151)-N(BT151),4)","v":0},{"$f":"IF(BU151>0,\"     HIGH\",IF(BU151<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,200,"Max. Allowable Primary Res, Lifeline, & SLB EU Rate","CAP1r400 if CAP1r1130=CAP2",{"$f":"IF(BL130=\"cap2\",BL46,BL130)","v":"CAP3"},null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G26","v":0},{"$f":"BH115","v":0},{"$f":"ROUND(N(BS152)-N(BT152),4)","v":0},{"$f":"IF(BU152>0,\"     HIGH\",IF(BU152<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,"","DS1,  Special Access Density Zone 1:",null,null,null,null,null,null,null,null,null,210,"Max. Allowable NonPrimary Res & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP2",{"$f":"IF(BL130=\"cap2\",BL47,BL130)","v":"CAP3"},null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS151,4)>TRUNC(BS152,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4401,"DS1 Spec DZ1 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A",220,"Max. Allowable MLB, PRI ISDN, & Centrex EU Rate","CAP1r420 if CAP1r1130=CAP2",{"$f":"IF(BL130=\"cap2\",BL48,BL130)","v":"CAP3"},null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT151),4)>TRUNC(N(BT152),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4404,"DS1 Spec DZ1 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","Final EU Rates (Manually Input)","",null,null,null,null,null,null," HiCap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4417,"Total DS1 Spec DZ1 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE154:BE155)","v":0},{"$f":"SUM(BF154:BF155)","v":0},{"$f":"SUM(BG154:BG155)","v":0},"    N/A",400,"Final Primary Res, Lifeline, & SLB EU Rate","Input ",{"$f":"BL130","v":"CAP3"},{"$f":"IF(BL157>BL152,\"     Error:  Exceeded maximum allowable rate\",\"     ok\")","v":"     ok"},null,null,null,null,"      DS1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4418,"DS1 Spec DZ1 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J29=0,BG157<>0),F29,IF(BF157=0,J29,J29*BG157/BF157))","v":0},410,"Final NonPrim Res & BRI ISDN EU Rate","Input ",{"$f":"BL130","v":"CAP3"},{"$f":"IF(BL158>BL153,\"     Error:  Exceeded maximum allowable rate\",IF(BL158<BL157,\"     Error:  NPR rate less than PR rate\",\"     ok\"))","v":"     ok"},null,null,null,null,"         Proposed Sub-Index",{"$f":"F28","v":0},{"$f":"BH222","v":0},{"$f":"ROUND(N(BS158)-N(BT158),4)","v":0},{"$f":"IF(BU158>0,\"     HIGH\",IF(BU158<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4419,"DS1 Spec DZ1 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J29=0,BG157<>0),115,IF(L41=0,0,IF(BE157=0,M29*$W$54/L41*1.15,M29*$W$54/L41*1.15*(1+($AO$91+BE157*(IF(BE345=0,0,AO89/BE345)+IF(BE221=0,0,AO90/BE221)+IF(BE366=0,0,AO103/BE366)))/BE157))))","v":0},420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input ",{"$f":"BL130","v":"CAP3"},{"$f":"IF(BL159>BL154,\"     Error:  Exceeded maximum allowable rate\",IF(BL159<BL158,\"     Error:  MLB rate less than NPR rate\",IF(BL159<BL157,\"     Error:  MLB rate less than PR rate\",\"     ok\")))","v":"     ok"},null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G28","v":0},{"$f":"BH223","v":0},{"$f":"ROUND(N(BS159)-N(BT159),4)","v":0},{"$f":"IF(BU159>0,\"     HIGH\",IF(BU159<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS158,4)>TRUNC(BS159,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","Final EU Revenue","",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT158),4)>TRUNC(N(BT159),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS1,  Special Access Density Zone 2:",null,null,null,null,null,null,null,null,null,500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100 or Sum of CAP2-priced Jurisdictns",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),CAPs!D162,IF(BL130=\"cap2\",BL157*BL26,BL130))","v":"CAP3"},null,null,null,null,null,"      DS3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4421,"DS1 Spec DZ2 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A",510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110 or Sum of CAP2-priced Jurisdictns",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),CAPs!D163,IF(BL130=\"cap2\",BL158*BL27,BL130))","v":"CAP3"},null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F34","v":0},{"$f":"BH302","v":0},{"$f":"ROUND(N(BS163)-N(BT163),4)","v":0},{"$f":"IF(BU163>0,\"     HIGH\",IF(BU163<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4424,"DS1 Spec DZ2 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120 or Sum of CAP2-priced Jurisdictns",{"$f":"IF(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),CAPs!D164,IF(BL130=\"cap2\",BL159*BL28,BL130))","v":"CAP3"},null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G34","v":0},{"$f":"BH303","v":0},{"$f":"ROUND(N(BS164)-N(BT164),4)","v":0},{"$f":"IF(BU164>0,\"     HIGH\",IF(BU164<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"IF(OR(BL130=\"CAP2\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),N(BL162)+N(BL163)+N(BL164),BL130)","v":"CAP3"},null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS163,4)>TRUNC(BS164,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4437,"Total DS1 Spec DZ2 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE163:BE164)","v":0},{"$f":"SUM(BF163:BF164)","v":0},{"$f":"SUM(BG163:BG164)","v":0},"    N/A","","","",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT163),4)>TRUNC(N(BT164),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4438,"DS1 Spec DZ2 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J30=0,BG166<>0),F30,IF(BF166=0,J30,J30*BG166/BF166))","v":0},600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"IF(OR(BL130=\"CAP2\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),ROUND(N(BL165)-N(BL149),0),BL130)","v":"CAP3"},{"$f":"IF(N(BL167)>0,\"     Error:  Over-recovery. You must change EUCL rates.\",IF(N(BL167)<0,\"     You have under-recovered by this amount.\",\"     ok\"))","v":"     ok"},null,null,null,null,"      Total HiCap/DDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4439,"DS1 Spec DZ2 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J30=0,BG166<>0),115,IF(L41=0,0,IF(BE166=0,M30*$W$54/L41*1.15,M30*$W$54/L41*1.15*(1+($AO$92+BE166*(IF(BE345=0,0,AO89/BE345)+IF(BE221=0,0,AO90/BE221)+IF(BE366=0,0,AO103/BE366)))/BE166))))","v":0},"","          or (Under-recovery)","",null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F27","v":0},{"$f":"BH346","v":0},{"$f":"ROUND(N(BS168)-N(BT168),4)","v":0},{"$f":"IF(BU168>0,\"     HIGH\",IF(BU168<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G27","v":0},{"$f":"BH347","v":0},{"$f":"ROUND(N(BS169)-N(BT169),4)","v":0},{"$f":"IF(BU169>0,\"     HIGH\",IF(BU169<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS168,4)>TRUNC(BS169,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","DS1,  Special Access Density Zone 3:",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT168),4)>TRUNC(N(BT169),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4441,"DS1 Spec DZ3 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4444,"DS1 Spec DZ3 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","","","",null,null,null,null,null,null," Wideband"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F40","v":0},{"$f":"BH359","v":0},{"$f":"ROUND(N(BS174)-N(BT174),4)","v":0},{"$f":"IF(BU174>0,\"     HIGH\",IF(BU174<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4457,"Total DS1 Spec DZ3 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE172:BE173)","v":0},{"$f":"SUM(BF172:BF173)","v":0},{"$f":"SUM(BG172:BG173)","v":0},"    N/A",null,null,null,null,null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G40","v":0},{"$f":"BH360","v":0},{"$f":"ROUND(N(BS175)-N(BT175),4)","v":0},{"$f":"IF(BU175>0,\"     HIGH\",IF(BU175<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4458,"DS1 Spec DZ3 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J31=0,BG175<>0),F31,IF(BF175=0,J31,J31*BG175/BF175))","v":0},null,null,null,null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS174,4)>TRUNC(BS175,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4459,"DS1 Spec DZ3 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J31=0,BG175<>0),115,IF(L41=0,0,IF(BE175=0,M31*$W$54/L41*1.15,M31*$W$54/L41*1.15*(1+($AO$93+BE175*(IF(BE345=0,0,AO89/BE345)+IF(BE221=0,0,AO90/BE221)+IF(BE366=0,0,AO103/BE366)))/BE175))))","v":0},null,null,null,null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT174),4)>TRUNC(N(BT175),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Total Special Access"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS1,  Special Access Density Zone 4:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Special Access API",{"$f":"E41","v":0},{"$f":"BH368","v":0},{"$f":"ROUND(N(BS180)-N(BT180),4)","v":0},{"$f":"IF(BU180>0,\"     HIGH\",IF(BU180<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4461,"DS1 Spec DZ4 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A",null,null,null,null,null,null,null,null,null,"      Special Access PCI",{"$f":"D41","v":0},{"$f":"BH369","v":0},{"$f":"ROUND(N(BS181)-N(BT181),4)","v":0},{"$f":"IF(BU181>0,\"     HIGH\",IF(BU181<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4464,"DS1 Spec DZ4 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",null,null,null,null,null,null,null,null,null,"      IND-1 API Above PCI?",null,null,null,{"$f":"IF(TRUNC(BS180,4)>TRUNC(BS181,4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      RTE API Above PCI?",null,null,null,{"$f":"IF(TRUNC(N(BT180),4)>TRUNC(N(BT181),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4477,"Total DS1 Spec DZ4 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE181:BE182)","v":0},{"$f":"SUM(BF181:BF182)","v":0},{"$f":"SUM(BG181:BG182)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4478,"DS1 Spec DZ4 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J32=0,BG184<>0),F32,IF(BF184=0,J32,J32*BG184/BF184))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4479,"DS1 Spec DZ4 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J32=0,BG184<>0),115,IF(L41=0,0,IF(BE184=0,M32*$W$54/L41*1.15,M32*$W$54/L41*1.15*(1+($AO$94+BE184*(IF(BE345=0,0,AO89/BE345)+IF(BE221=0,0,AO90/BE221)+IF(BE366=0,0,AO103/BE366)))/BE184))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS1,  Special Access Density Zone 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,4481,"DS1 Spec DZ5 ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4484,"DS1 Spec DZ5 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4497,"Total DS1 Spec DZ5 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE190:BE191)","v":0},{"$f":"SUM(BF190:BF191)","v":0},{"$f":"SUM(BG190:BG191)","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4498,"DS1 Spec DZ5 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J33=0,BG193<>0),F33,IF(BF193=0,J33,J33*BG193/BF193))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4499,"DS1 Spec DZ5 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J33=0,BG193<>0),115,IF(L41=0,0,IF(BE193=0,M33*$W$54/L41*1.15,M33*$W$54/L41*1.15*(1+($AO$95+BE193*(IF(BE345=0,0,AO89/BE345)+IF(BE221=0,0,AO90/BE221)+IF(BE366=0,0,AO103/BE366)))/BE193))))","v":0},"CAP-3",null,null,null,null,null,null,null,null,"ANALYZER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,"",null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,"",null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,"",null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,{"$f":"NAME","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,"Page 1 of 1",null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,"Page 4 of 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,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of Minimum & Maximum EU Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 4 of 6",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,"IND-1","RTE-1","Delta","Flag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Access Basket",null,null,null,null,null,null,null,"","Total","Zone A","Zone B","Zone C","Zone D","Other Zone *","SPECIAL ACCESS--------------------------------------","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)","      DS1  Special Access Density Zone 1 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP3\", use sourcing; if Juris. Pricing, enter Sum of CAP3-priced Juris. where indicated; else CAP1r1130.",null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F29","v":0},{"$f":"BH158","v":0},{"$f":"ROUND(N(BS205)-N(BT205),4)","v":0},{"$f":"IF(BU205>0,\"     HIGH\",IF(BU205<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,100,"Maximum CMT Revenue","CAP1r600 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!D206,IF(BL130=\"CAP3\",BL86,BL130))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","         Sub-Index Upper Limit",{"$f":"G29","v":0},{"$f":"BH159","v":0},{"$f":"ROUND(N(BS206)-N(BT206),4)","v":0},{"$f":"IF(BU206>0,\"     HIGH\",IF(BU206<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ",110,"Total USAC Receipts","CAP1r660 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!D207,IF(BL130=\"CAP3\",BL93,BL130))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS205,4)>TRUNC(BS206,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS","","","",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT205),4)>TRUNC(N(BT206),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-",130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),N(BL206)-N(BL207),BL130)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","","","",null,null,null,null,null,null,"      DS1  Special Access Density Zone 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,"","High Cap & DDS Service Category - Special",null,null,null,null,null,null,null,null,null,"","Inputs for Calculation of Minimum and Maximum Allowable Deaveraged Rates","",null,null,null,null,null,null,"         Proposed Sub-Index",{"$f":"F30","v":0},{"$f":"BH167","v":0},{"$f":"ROUND(N(BS211)-N(BT211),4)","v":0},{"$f":"IF(BU211>0,\"     HIGH\",IF(BU211<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,200,"Total Local Exchange Lines","CAP1r130 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BM212:BQ212),BL130)","v":0},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!E212,IF(BL130=\"CAP3\",BM29,BL130))","v":0},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!F212,IF(BL130=\"CAP3\",BN29,BL130))","v":0},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!G212,IF(BL130=\"CAP3\",BO29,BL130))","v":0},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!H212,IF(BL130=\"CAP3\",BP29,BL130))","v":0},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!I212,IF(BL130=\"CAP3\",BQ29,BL130))","v":0},"         Sub-Index Upper Limit",{"$f":"G30","v":0},{"$f":"BH168","v":0},{"$f":"ROUND(N(BS212)-N(BT212),4)","v":0},{"$f":"IF(BU212>0,\"     HIGH\",IF(BU212<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,"","DS1, Non-Density Zone - Special:",null,null,null,null,null,null,null,null,null,210,"Unbundled Loop & Line Port Rate (State Approved)","Input if CAP1r1130=CAP3; else, CAP1r1130","      N/A",{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS211,4)>TRUNC(BS212,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4571,"DS1 SP NonDZ ChanTerm",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A",220,"Interstate UNE Rate","r210*.25 if CAP1r1130=CAP3","      N/A",{"$f":"IF(BL130=\"CAP3\",BM213*0.25,BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",BN213*0.25,BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",BO213*0.25,BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",BP213*0.25,BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",BQ213*0.25,BL130)","v":{"$error":"#VALUE!"}},"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT211),4)>TRUNC(N(BT212),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,"Interstate UNE Revenues","r200 * r220 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BM215:BQ215),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!E215,IF($BL130=\"CAP3\",BM212*BM214,$BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!F215,IF($BL130=\"CAP3\",BN212*BN214,$BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!G215,IF($BL130=\"CAP3\",BO212*BO214,$BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!H215,IF($BL130=\"CAP3\",BP212*BP214,$BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!I215,IF($BL130=\"CAP3\",BQ212*BQ214,$BL130))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,"Maximum CMT Revenue (using Max CMT Rev/Line)","CAP1r600 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!D216,IF(BL130=\"CAP3\",BL86,BL130))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","      DS1  Special Access Density Zone 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,4574,"DS1 SP NonDZ Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",250,"Average Price Cap CMT Rev to be Recovered per Line","CAP1r460 ifCAP1r1130=CAP3",{"$f":"IF(BL130=\"CAP3\",BL58,BL130)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","         Proposed Sub-Index",{"$f":"F31","v":0},{"$f":"BH176","v":0},{"$f":"ROUND(N(BS217)-N(BT217),4)","v":0},{"$f":"IF(BU217>0,\"     HIGH\",IF(BU217<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,260,"Price Cap CMT Revenue by Zone","r200 * r250 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BM218:BQ218),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!E218,IF($BL130=\"CAP3\",BM212*BL217,$BL130))","v":0},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!F218,IF($BL130=\"CAP3\",BN212*BM217,$BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!G218,IF($BL130=\"CAP3\",BO212*BN217,$BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!H218,IF($BL130=\"CAP3\",BP212*BO217,$BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND($BL99<=0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\")))),(AND($BL99>0,(OR($BL130=\"JurisSPM\",$BL130=\"JurisMix\"))))),CAPs!I218,IF($BL130=\"CAP3\",BQ212*BP217,$BL130))","v":{"$error":"#VALUE!"}},"         Sub-Index Upper Limit",{"$f":"G31","v":0},{"$f":"BH177","v":0},{"$f":"ROUND(N(BS218)-N(BT218),4)","v":0},{"$f":"IF(BU218>0,\"     HIGH\",IF(BU218<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4578,"Total DS1 SP NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE214:BE217)","v":0},{"$f":"SUM(BF214:BF217)","v":0},{"$f":"SUM(BG214:BG217)","v":0},"    N/A",270,"Uniform Rate Adjustment Factor","(r260 - r230 ) / r 200",{"$f":"IF(BL130<>\"CAP3\",BL130,IF(BL212=0,0,(BL218-BL215)/BL212))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS217,4)>TRUNC(BS218,4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT217),4)>TRUNC(N(BT218),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4597,"TOTAL DS1 Special Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE157+BE166+BE175+BE184+BE193+BE219","v":0},{"$f":"BF157+BF166+BF175+BF184+BF193+BF219","v":0},{"$f":"BG157+BG166+BG175+BG184+BG193+BG219","v":0},"    N/A","","Minimum Deaveraged EU Charge Development",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4598,"DS1 Special Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J28=0,BG221<>0),F28,IF(BF221=0,J28,J28*BG221/BF221))","v":0},300,"Zone Average Revenue Per Line","r270a+r220 ifCAP1r1130=CAP3","      N/A",{"$f":"IF(BL130=\"CAP3\",IF(BM214=0,\"None\",BL219+BM214),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BN214=0,\"None\",BL219+BN214),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BO214=0,\"None\",BL219+BO214),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BP214=0,\"None\",BL219+BP214),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BQ214=0,\"None\",BL219+BQ214),BL130)","v":{"$error":"#VALUE!"}},"      DS1  Special Access Density Zone 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,4599,"DS1 Special Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J28=0,BG221<>0),105,IF(L41=0,0,IF(BE221=0,M28*$W$54/L41*1.05,M28*$W$54/L41*1.05*(1+(SUM($AO$90:$AO$95)+BE221*(IF(BE345=0,0,AO89/BE345)+IF(BE366=0,0,AO103/BE366)))/BE221))))","v":0},310,"Preliminary Minimum Deaveraged EU Charge","Minimum value in r300",{"$f":"IF(BL130=\"CAP3\",IF(BM214=0,0,IF(BN214=0,BM214,IF(BO214=0,MIN(BM214:BN214),IF(BP214=0,MIN(BM214:BO214),IF(BQ214=0,MIN(BM214:BP214),MIN(BM214:BQ214))))))+BL219,BL130)","v":{"$error":"#VALUE!"}},"      N/A","      N/A","      N/A","      N/A","      N/A","         Proposed Sub-Index",{"$f":"F32","v":0},{"$f":"BH185","v":0},{"$f":"ROUND(N(BS223)-N(BT223),4)","v":0},{"$f":"IF(BU223>0,\"     HIGH\",IF(BU223<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,"Explicit Subsidy Support from USAC (at t)","CAP1r660 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!D224,IF(BL130=\"CAP3\",BL93,BL130))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A","         Sub-Index Upper Limit",{"$f":"G32","v":0},{"$f":"BH186","v":0},{"$f":"ROUND(N(BS224)-N(BT224),4)","v":0},{"$f":"IF(BU224>0,\"     HIGH\",IF(BU224<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,"Study Area above CAP Benchmark Revenues","If r300>9.2,(r300-7)*CAP1r(100+110)+(r300-9.2)*",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BM225:BQ225),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!E225,IF(BL130=\"CAP3\",IF(BM222=\"None\",\"None\",IF((BM222>9.2),(BM222-7)*(BM26+BM27)+(BM222-9.2)*BM28,IF(BM222>7,(BM222-7)*(BM26+BM27),0))),BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!F225,IF(BL130=\"CAP3\",IF(BN222=\"None\",\"None\",IF((BN222>9.2),(BN222-7)*(BN26+BN27)+(BN222-9.2)*BN28,IF(BN222>7,(BN222-7)*(BN26+BN27),0))),BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!G225,IF(BL130=\"CAP3\",IF(BO222=\"None\",\"None\",IF((BO222>9.2),(BO222-7)*(BO26+BO27)+(BO222-9.2)*BO28,IF(BO222>7,(BO222-7)*(BO26+BO27),0))),BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!H225,IF(BL130=\"CAP3\",IF(BP222=\"None\",\"None\",IF((BP222>9.2),(BP222-7)*(BP26+BP27)+(BP222-9.2)*BP28,IF(BP222>7,(BP222-7)*(BP26+BP27),0))),BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!I225,IF(BL130=\"CAP3\",IF(BQ222=\"None\",\"None\",IF((BQ222>9.2),(BQ222-7)*(BQ26+BQ27)+(BQ222-9.2)*BQ28,IF(BQ222>7,(BQ222-7)*(BQ26+BQ27),0))),BL130))","v":{"$error":"#VALUE!"}},"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS223,4)>TRUNC(BS224,4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Cap & DDS Service Category - Special",null,null,null,null,null,null,null,null,null,"","","   CAP1r120; if 9.2>=r300>7,(r300-7)*CAP1r(100+110);",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT223),4)>TRUNC(N(BT224),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","-",null,null,null,null,null,null,null,null,null,"","","   else 0; or Sum of CAP3-priced Jurisdictns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 1:",null,null,null,null,null,null,null,null,null,340,"Over Cap Revenues","Max(0, (r330 - r320))",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),MAX(0,N(BL225)-N(BL224)),BL130)","v":{"$error":"#VALUE!"}},"      N/A","      N/A","      N/A","      N/A","      N/A","      DS1  Special Access Density Zone 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,4601,"DS3 Spec DZ1 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",350,"Interim Calculations only (do not represent Zone results)","Interim calcs only (used in r360, r375, r385)",{"$f":"IF(BL130=\"CAP3\",IF(OR(BN222=\"None\",BM229<=BN222)=TRUE,BM229,IF(OR(BO222=\"None\",BN229<=BO222)=TRUE,BN229,IF(OR(BP222=\"None\",BO229<=BP222)=TRUE,BO229,IF(OR(BQ222=\"None\",BP229<=BQ222)=TRUE,BP229,BQ229)))),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BM222=\"None\",\"None\",IF(BM212=0,0,BL228/BM212)+BM222),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BN222=\"None\",\"None\",IF(BM212+BN212=0,0,MAX(0,(BL228-(BN222-BM222)*BM212))/(BM212+BN212))+BN222),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BO222=\"None\",\"None\",IF(BM212+BN212+BO212=0,0,MAX(0,(BL228-(BO222-BM222)*BM212-(BO222-BN222)*BN212))/(BM212+BN212+BO212))+BO222),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BP222=\"None\",\"None\",IF(BM212+BN212+BO212+BP212=0,0,MAX(0,(BL228-(BP222-BM222)*BM212-(BP222-BN222)*BN212-(BP222-BO222)*BO212))/(BM212+BN212+BO212+BP212))+BP222),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(BL130=\"CAP3\",IF(BQ222=\"None\",\"None\",IF(BM212+BN212+BO212+BP212+BQ212=0,0,MAX(0,(BL228-(BQ222-BM222)*BM212-(BQ222-BN222)*BN212-(BQ222-BO222)*BO212-(BQ222-BP222)*BP212))/(BM212+BN212+BO212+BP212+BQ212))+BQ222),BL130)","v":{"$error":"#VALUE!"}},"         Proposed Sub-Index",{"$f":"F33","v":0},{"$f":"BH194","v":0},{"$f":"ROUND(N(BS229)-N(BT229),4)","v":0},{"$f":"IF(BU229>0,\"     HIGH\",IF(BU229<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4604,"DS3 Spec DZ1 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","","","",null,null,null,null,"junk",null,"         Sub-Index Upper Limit",{"$f":"G33","v":0},{"$f":"BH195","v":0},{"$f":"ROUND(N(BS230)-N(BT230),4)","v":0},{"$f":"IF(BU230>0,\"     HIGH\",IF(BU230<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,360,"Minimum Deavgd PR, Lifeline, SLB EU Rate","Min(r350a,CAP1r400)if CAP1r1130=CAP3",{"$f":"IF(BL130=\"CAP3\",MIN(BL229,BL46),BL130)","v":{"$error":"#VALUE!"}},"      N/A","      N/A","      N/A","      N/A","      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS229,4)>TRUNC(BS230,4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4617,"Total DS3 Spec DZ1 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE229:BE230)","v":0},{"$f":"SUM(BF229:BF230)","v":0},{"$f":"SUM(BG229:BG230)","v":0},"    N/A",370,"Maximum Deavgd PR, Lifeline, SLB EU Rate","CAP1r400 if CAP1r1130=CAP3",{"$f":"BL130","v":"CAP3"},"      N/A","      N/A","      N/A","      N/A","      N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT229),4)>TRUNC(N(BT230),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4618,"DS3 Spec DZ1 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J35=0,BG232<>0),F35,IF(BF232=0,J35,J35*BG232/BF232))","v":0},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4619,"DS3 Spec DZ1 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J35=0,BG232<>0),115,IF(L41=0,0,IF(BE232=0,M35*$W$54/L41*1.15,M35*$W$54/L41*1.15*(1+($AO$97+BE232*(IF(BE345=0,0,AO89/BE345)+IF(BE301=0,0,AO96/BE301)+IF(BE366=0,0,AO103/BE366)))/BE232))))","v":0},375,"Minimum Deavgd NPR & BRI ISDN EU Rate","Min(r350a,CAP1r410)if CAP1r1130=CAP3",{"$f":"IF(BL130=\"CAP3\",MIN(BL229,BL47),BL130)","v":{"$error":"#VALUE!"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,380,"Maximum Deavgd NPR & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP3",{"$f":"BL130","v":"CAP3"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 2:",null,null,null,null,null,null,null,null,null,385,"Minimum Deavgd MLB, PRI, Centrex EU Rate","Min(r350a,CAP1r420)if CAP1r1130=CAP3",{"$f":"IF(BL130=\"CAP3\",MIN(BL229,BL48),BL130)","v":{"$error":"#VALUE!"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4621,"DS3 Spec DZ2 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",390,"Maximum Deavgd MLB, PRI, Centrex EU Rate","CAP1r420 if CAP1r1130=CAP3",{"$f":"BL130","v":"CAP3"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4624,"DS3 Spec DZ2 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4637,"Total DS3 Spec DZ2 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE238:BE239)","v":0},{"$f":"SUM(BF238:BF239)","v":0},{"$f":"SUM(BG238:BG239)","v":0},"    N/A","","Final EU Rates (Manually Input)",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4638,"DS3 Spec DZ2 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J36=0,BG241<>0),F36,IF(BF241=0,J36,J36*BG241/BF241))","v":0},400,"Final Primary Res, Lifeline, & SLB EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0","      N/A",{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4639,"DS3 Spec DZ2 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J36=0,BG241<>0),115,IF(L41=0,0,IF(BE241=0,M36*$W$54/L41*1.15,M36*$W$54/L41*1.15*(1+($AO$98+BE241*(IF(BE345=0,0,AO89/BE345)+IF(BE301=0,0,AO96/BE301)+IF(BE366=0,0,AO103/BE366)))/BE241))))","v":0},410,"Final NonPrim Res & BRI ISDN EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0","      N/A",{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0","      N/A",{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"},{"$f":"BL130","v":"CAP3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 3:",null,null,null,null,null,null,null,null,null,"","Final EU Revenue",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4641,"DS3 Spec DZ3 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100 or Sum of CAP3-priced Juris",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BM247:BQ247),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!E247,IF(BL130=\"CAP3\",BM242*BM26,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!F247,IF(BL130=\"CAP3\",BN242*BN26,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!G247,IF(BL130=\"CAP3\",BO242*BO26,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!H247,IF(BL130=\"CAP3\",BP242*BP26,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!I247,IF(BL130=\"CAP3\",BQ242*BQ26,BL130))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4644,"DS3 Spec DZ3 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110 or Sum of CAP3-priced Juris",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BM248:BQ248),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!E248,IF(BL130=\"CAP3\",BM243*BM27,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!F248,IF(BL130=\"CAP3\",BN243*BN27,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!G248,IF(BL130=\"CAP3\",BO243*BO27,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!H248,IF(BL130=\"CAP3\",BP243*BP27,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!I248,IF(BL130=\"CAP3\",BQ243*BQ27,BL130))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120 or Sum of CAP3-priced Juris",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BM249:BQ249),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!E249,IF(BL130=\"CAP3\",BM244*BM28,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!F249,IF(BL130=\"CAP3\",BN244*BN28,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!G249,IF(BL130=\"CAP3\",BO244*BO28,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!H249,IF(BL130=\"CAP3\",BP244*BP28,BL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR((AND(BL99<=0,(OR(BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\")))),(AND(BL99>0,(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"))))),CAPs!I249,IF(BL130=\"CAP3\",BQ244*BQ28,BL130))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4657,"Total DS3 Spec DZ3 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE247:BE248)","v":0},{"$f":"SUM(BF247:BF248)","v":0},{"$f":"SUM(BG247:BG248)","v":0},"    N/A",530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BL247:BL249),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BM247:BM249),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BN247:BN249),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BO247:BO249),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BP247:BP249),BL130)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),SUM(BQ247:BQ249),BL130)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4658,"DS3 Spec DZ3 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J37=0,BG250<>0),F37,IF(BF250=0,J37,J37*BG250/BF250))","v":0},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4659,"DS3 Spec DZ3 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J37=0,BG250<>0),115,IF(L41=0,0,IF(BE250=0,M37*$W$54/L41*1.15,M37*$W$54/L41*1.15*(1+($AO$99+BE250*(IF(BE345=0,0,AO89/BE345)+IF(BE301=0,0,AO96/BE301)+IF(BE366=0,0,AO103/BE366)))/BE250))))","v":0},600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"IF(OR(BL130=\"CAP3\",BL130=\"JurisSPM\",BL130=\"JurisSP\",BL130=\"JurisS\",BL130=\"JurisMix\"),BL250-BL209,BL130)","v":{"$error":"#VALUE!"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","          or (Under-recovery)",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAP-4",null,null,null,null,null,null,null,null,"ANALYZER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,{"$f":"NAME","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,"Page 1 of 1",null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,"Page 5 of 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,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IND-1","RTE-1","Delta","Flag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPECIAL ACCESS--------------------------------------","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 5 of 6",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone","      DS3  Special Access Density Zone 1 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Access Basket",null,null,null,null,null,null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)","         Proposed Sub-Index",{"$f":"F35","v":0},{"$f":"BH233","v":0},{"$f":"ROUND(N(BS265)-N(BT265),4)","v":0},{"$f":"IF(BU265>0,\"     HIGH\",IF(BU265<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G35","v":0},{"$f":"BH234","v":0},{"$f":"ROUND(N(BS266)-N(BT266),4)","v":0},{"$f":"IF(BU266>0,\"     HIGH\",IF(BU266<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,"","","For rows 100&105: If CAP1r1110=\"Yes\", use sourcing; else enter \"No Pooling\".",null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS265,4)>TRUNC(BS266,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,100,"Pooling Amount?","Input",null,"      N/A","      N/A","      N/A","      N/A","      N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT265),4)>TRUNC(N(BT266),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ",105,"CAP Form containing final EUCL Rates?","CAP1r1130",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",BL130)","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS","","","",null,null,null,null,null,null,"      DS3  Special Access Density Zone 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,"         Proposed Sub-Index",{"$f":"F36","v":0},{"$f":"BH242","v":0},{"$f":"ROUND(N(BS271)-N(BT271),4)","v":0},{"$f":"IF(BU271>0,\"     HIGH\",IF(BU271<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","","MLB Pooled Rates for CAP1 & CAP2 Forms","For rows 110 to 220: If CAP4r105=\"CAP1\"or\"CAP2\" or if Jurisdictional pricing, use sourcing; else, r105 value.",null,null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G36","v":0},{"$f":"BH243","v":0},{"$f":"ROUND(N(BS272)-N(BT272),4)","v":0},{"$f":"IF(BU272>0,\"     HIGH\",IF(BU272<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,null,"High Cap & DDS Service Category - Special",null,null,null,null,null,null,null,null,null,110,"MLB, PRI ISDN & Centrex EUCL Cap","CAP1r420",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(AND(BL269<>\"CAP1\",BL269<>\"CAP2\"),BL130,BL48))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS271,4)>TRUNC(BS272,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,120,"MLB, PRI & Centrex EUCL Rate","if r105=\"CAP1\", CAP1r520;  =\"CAP2\",CAP2r420;",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(AND(BL269<>\"CAP1\",BL269<>\"CAP2\"),BL130,IF(BL130=\"CAP1\",BL48,BL159)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT271),4)>TRUNC(N(BT272),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 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,4661,"DS3 Spec DZ4 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",130,"MLB, PRI ISDN Revenue below EUCL CAP","(r110-r120)*(CAP1r120) or Sum of Jurisdictns",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\"),CAPs!D276,IF(AND(BL269<>\"CAP1\",BL269<>\"CAP2\"),BL130,(BL273-BL274)*BL28)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","      DS3  Special Access Density Zone 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4664,"DS3 Spec DZ4 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",140,"Pooling revenue to be recovered from MLB EUCL Rate","Min(r130,r100) or Sum of Jurisdictions",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\"),CAPs!D277,IF(AND(BL269<>\"CAP1\",BL269<>\"CAP2\"),BL130,MIN(BL276,BL268))))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         Proposed Sub-Index",{"$f":"F37","v":0},{"$f":"BH251","v":0},{"$f":"ROUND(N(BS277)-N(BT277),4)","v":0},{"$f":"IF(BU277>0,\"     HIGH\",IF(BU277<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,150,"MLB EUCL rate","r120+(r140/CAP1r120) ",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(AND(BL269<>\"CAP1\",BL269<>\"CAP2\"),BL130,IF(BL28=0,0,BL274+(BL277/BL28))))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         Sub-Index Upper Limit",{"$f":"G37","v":0},{"$f":"BH252","v":0},{"$f":"ROUND(N(BS278)-N(BT278),4)","v":0},{"$f":"IF(BU278>0,\"     HIGH\",IF(BU278<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4677,"Total DS3 Spec DZ4 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE276:BE277)","v":0},{"$f":"SUM(BF276:BF277)","v":0},{"$f":"SUM(BG276:BG277)","v":0},"    N/A",155,"MLB EUCL Revenue","r150 * (CAP1r120), or Sum of Jurisdictions",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\"),CAPs!D279,IF(AND(BL269<>\"CAP1\",BL269<>\"CAP2\"),BL130,BL278*(BL28))))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS277,4)>TRUNC(BS278,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4678,"DS3 Spec DZ4 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J38=0,BG279<>0),F38,IF(BF279=0,J38,J38*BG279/BF279))","v":0},"","","",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT277),4)>TRUNC(N(BT278),4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,4679,"DS3 Spec DZ4 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J38=0,BG279<>0),115,IF(L41=0,0,IF(BE279=0,M38*$W$54/L41*1.15,M38*$W$54/L41*1.15*(1+($AO$100+BE279*(IF(BE345=0,0,AO89/BE345)+IF(BE301=0,0,AO96/BE301)+IF(BE366=0,0,AO103/BE366)))/BE279))))","v":0},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,160,"Remaining Pooling Revenues","r100 - r140",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269=\"CAP3\",BL130,BL268-BL277))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","      DS3  Special Access Density Zone 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,"         Proposed Sub-Index",{"$f":"F38","v":0},{"$f":"BH280","v":0},{"$f":"ROUND(N(BS283)-N(BT283),4)","v":0},{"$f":"IF(BU283>0,\"     HIGH\",IF(BU283<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,"","DS3,  Special Access Density Zone 5:",null,null,null,null,null,null,null,null,null,170,"MLB PICC Cap","CAP1r430",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\"),IF(AND(SUM(BL132:BL134)=0,BL269=\"CAP3\"),BL269,BL49),IF(BL269=\"CAP3\",BL269,BL49)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         Sub-Index Upper Limit",{"$f":"G38","v":0},{"$f":"BH281","v":0},{"$f":"ROUND(N(BS284)-N(BT284),4)","v":0},{"$f":"IF(BU284>0,\"     HIGH\",IF(BU284<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4681,"DS3 Spec DZ5 ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",180,"Maximum Average MLB, PRI & Centrex PICC Rate","CAP1r830",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\"),IF(AND(SUM(BL132:BL134)=0,BL269=\"CAP3\"),BL269,BL106),IF(BL269=\"CAP3\",BL269,BL106)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS283,4)>TRUNC(BS284,4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4684,"DS3 Spec DZ5 Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",190,"MLB PICC Revenue below CAP","(r170-r180)*(CAP1(r200+r210/9+r220)) or Sum",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR($BL130=\"JurisSPM\",$BL130=\"JurisSP\",$BL130=\"JurisS\",$BL130=\"JurisMix\"),IF(AND(SUM(BL132:BL134)=0,BL269=\"CAP3\"),BL269,CAPs!D286),IF(BL269=\"cap3\",BL269,(BL284-BL285)*(BL32+BL33/9+BL34))))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT283),4)>TRUNC(N(BT284),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,200,"Pooling revenue to be recovered from MLB PICC Rate","Min(r190,r160)",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269=\"CAP3\",BL130,MIN(BL286,BL282)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4697,"Total DS3 Spec DZ5 Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE285:BE286)","v":0},{"$f":"SUM(BF285:BF286)","v":0},{"$f":"SUM(BG285:BG286)","v":0},"    N/A",210,"MLB PICC rate","r180+(r200/CAP1(r200+r210/9+r220)) ",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"CAP3\",BL269=\"JurisSPM\",BL269=\"JurisMix\"),BL130,IF(BL32+BL33/9+BL34=0,0,BL285+(BL287/(BL32+BL33/9+BL34)))))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","      DS3  Special Access Density Zone 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,4698,"DS3 Spec DZ5 Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J39=0,BG288<>0),F39,IF(BF288=0,J39,J39*BG288/BF288))","v":0},220,"MLB PICC Revenue","r 210 * (CAP1(r200+r210/9+r220)), or Sum of ",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL130=\"JurisSPM\",BL130=\"JurisMix\"),CAPs!D289,IF(OR(BL269=\"CAP3\",BL269=\"JurisSPM\",BL269=\"JurisMix\"),BL130,BL288*(BL32+BL33/9+BL34))))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A","         Proposed Sub-Index",{"$f":"F39","v":0},{"$f":"BH289","v":0},{"$f":"ROUND(N(BS289)-N(BT289),4)","v":0},{"$f":"IF(BU289>0,\"     HIGH\",IF(BU289<0,\"      LOW\",\"       *\"))","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,null,null,null,null,null,null,4699,"DS3 Spec DZ5 Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J39=0,BG288<>0),115,IF(L41=0,0,IF(BE288=0,M39*$W$54/L41*1.15,M39*$W$54/L41*1.15*(1+($AO$101+BE288*(IF(BE345=0,0,AO89/BE345)+IF(BE301=0,0,AO96/BE301)+IF(BE366=0,0,AO103/BE366)))/BE288))))","v":0},"","","          Jurisdictions",null,null,null,null,null,null,"         Sub-Index Upper Limit",{"$f":"G39","v":0},{"$f":"BH290","v":0},{"$f":"ROUND(N(BS290)-N(BT290),4)","v":0},{"$f":"IF(BU290>0,\"     HIGH\",IF(BU290<0,\"      LOW\",\"       *\"))","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,null,"         IND-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(BS289,4)>TRUNC(BS290,4),\"     HIGH\",\"       *\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","MLB Pooled EU Rates for CAP3","For rows 300 to 400: If CAP4r105=\"CAP3\" or if Jurisdictional pricing, use sourcing; else value from CAP1r1130.",null,null,null,null,null,null,"         RTE-1 Sub-Index Out of Bounds?",null,null,null,{"$f":"IF(TRUNC(N(BT289),4)>TRUNC(N(BT290),4),\"     HIGH\",\"       *\")","v":"       *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DS3, Non-Density Zone Special:",null,null,null,null,null,null,null,null,null,300,"Total MLB&PRI ISDN lines (include both PRI * 5 & Centrex)","CAP1r120 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!D293,IF(BL269<>\"CAP3\",BL130,BL28)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!E293,IF(BL269<>\"CAP3\",BL130,BM28)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!F293,IF(BL269<>\"CAP3\",BL130,BN28)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!G293,IF(BL269<>\"CAP3\",BL130,BO28)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!H293,IF(BL269<>\"CAP3\",BL130,BP28)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!I293,IF(BL269<>\"CAP3\",BL130,BQ28)))","v":"No Pooling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4771,"DS3 SP NonDZ ChanTerm",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",310,"CAP3 Final MLB, PRI ISDN, & Centrex EU Rate","if r105=\"CAP3\",CAP3r420; else r105","      N/A",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269=\"CAP3\",BM244,BL130))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269=\"CAP3\",BN244,BL130))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269=\"CAP3\",BO244,BL130))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269=\"CAP3\",BP244,BL130))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269=\"CAP3\",BQ244,BL130))","v":"No Pooling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,"CAP3 Final Total MLB, PRI ISDN, & Centrex EU Revenue","CAP3r520 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"CAP1\",BL269=\"CAP2\"),BL130,SUM(BM295:BQ295)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!E295,IF(BL269<>\"CAP3\",BL130,BM293*BM294)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!F295,IF(BL269<>\"CAP3\",BL130,BN293*BN294)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!G295,IF(BL269<>\"CAP3\",BL130,BO293*BO294)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!H295,IF(BL269<>\"CAP3\",BL130,BP293*BP294)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!I295,IF(BL269<>\"CAP3\",BL130,BQ293*BQ294)))","v":"No Pooling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,"CAP3 Final MLB Rate adjusted for Pooling amount","a: min(330b.f) b-f:(sum(r310b.f)+r100a)/sum(r300b.f)",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,MIN(BM296:BQ296)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(SUM(BM293)=0,0,(SUM(BM295)+BL268)/(SUM(BM293)))))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(SUM(BM293:BN293)=0,0,(SUM(BM295:BN295)+BL268)/(SUM(BM293:BN293)))))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(SUM(BM293:BO293)=0,0,(SUM(BM295:BO295)+BL268)/(SUM(BM293:BO293)))))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(SUM(BM293:BP293)=0,0,(SUM(BM295:BP295)+BL268)/(SUM(BM293:BP293)))))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(SUM(BM293:BQ293)=0,0,(SUM(BM295:BQ295)+BL268)/(SUM(BM293:BQ293)))))","v":"No Pooling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4774,"DS3 SP NonDZ Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",340,"Final MLB, PRI ISDN & Centrex EU Rate with Pooling","max(r310,r330a)","      N/A",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(BM294=0,0,MAX(BM294,BL296))))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(BN294=0,0,MAX(BN294,BL296))))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(BO294=0,0,MAX(BO294,BL296))))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(BP294=0,0,MAX(BP294,BL296))))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269<>\"CAP3\",BL130,IF(BQ294=0,0,MAX(BQ294,BL296))))","v":"No Pooling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,350,"MLB EUCL Revenue","r300*r340 or Sum of CAP3-priced Jurisdictns",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"CAP1\",BL269=\"CAP2\"),BL130,SUM(BM298:BQ298)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!E298,IF(BL269<>\"CAP3\",BL130,BM293*BM297)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!F298,IF(BL269<>\"CAP3\",BL130,BN293*BN297)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!G298,IF(BL269<>\"CAP3\",BL130,BO293*BO297)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!H298,IF(BL269<>\"CAP3\",BL130,BP293*BP297)))","v":"No Pooling"},{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),CAPs!I298,IF(BL269<>\"CAP3\",BL130,BQ293*BQ297)))","v":"No Pooling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4778,"Total DS3 SP NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE294:BE297)","v":0},{"$f":"SUM(BF294:BF297)","v":0},{"$f":"SUM(BG294:BG297)","v":0},"    N/A","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,400,"Un-recovered Pool Revenues","if CAP1r1110=\"No\", then \"No Pooling\"; else ",{"$f":"IF(BL128<>\"Yes\",\"No Pooling\",IF(BL269=\"CAP3\",BL268+BL295-BL298,IF(OR(BL269=\"JurisSPM\",BL269=\"JurisSP\",BL269=\"JurisS\",BL269=\"JurisMix\"),BL268+BL295-BL298-BL277,BL282-BL287)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4797,"TOTAL DS3 Special Sub-Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE232+BE241+BE250+BE279+BE288+BE299","v":0},{"$f":"BF232+BF241+BF250+BF279+BF288+BF299","v":0},{"$f":"BG232+BG241+BG250+BG279+BG288+BG299","v":0},"    N/A","","","       if r105=\"CAP3\", then r100+r320-r350; "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4798,"DS3 Special Subindex",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J34=0,BG301<>0),F34,IF(BF301=0,J34,J34*BG301/BF301))","v":0},"","","       if r105=\"Juris\", then r100+r320-r350-r140; "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4799,"DS3 Special Upper Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J34=0,BG301<>0),105,IF(L41=0,0,IF(BE301=0,M34*$W$54/L41*1.05,M34*$W$54/L41*1.05*(1+(SUM($AO$96:$AO$101)+BE301*(IF(BE345=0,0,AO89/BE345)+IF(BE366=0,0,AO103/BE366)))/BE301))))","v":0},"","","       else r160-r200"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAP-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,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1",null,"Verification of Recovered CMT Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTE-1",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,null,null,null,null,null,null,null,null,null,null,null,"","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,null,null,null,null,null,null,null,null,null,null,"Source","(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAME","v":0},null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 6 of 6",null,null,null,null,"Price Caps Tariff Review Plan",null,null,null,null,null,100,"Maximum CMT Revenue","CAP1r600",{"$f":"CAPs!D326","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Access Basket",null,null,null,null,null,110,"Total USAC Receipts","CAP1r660",{"$f":"CAPs!D327","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,125,"Pooling Revenues","if CAP1r1110 = \"Yes\", CAP4r100",{"$f":"CAPs!D329","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,130,"Maximum Recoverable Revenue","r100 - r110 + r125",{"$f":"CAPs!D330","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS",200,"Final Total Primary Res & SLB & LifeLine EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r610",{"$f":"CAPs!D332","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","","","if CAP1r1130 = \"CAP2\", CAP2r500"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","","","if CAP1r1130 = \"CAP3\", CAP3r500"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","High Cap & DDS Service Category",null,null,null,null,null,null,null,null,null,"","","if CAP1r1130=\"Juris\",CAP1r1140+CAP2r500+CAP3r500"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,null,null,null,null,null,null,210,"Final Total NonPrim Res & BRI ISDN EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r620",{"$f":"CAPs!D336","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","DDS&Other Non-Zone - Special:",null,null,null,null,null,null,null,null,null,"","","if CAP1r1130 = \"CAP2\", CAP2r510"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4971,"DDS&Other SP Non-Zone Channel Term",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","","","if CAP1r1130 = \"CAP3\", CAP3r510"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","if CAP1r1130=\"Juris\",CAP1r1150+CAP2r510+CAP3r510"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","if CAP1r1110=\"Yes\"&:",{"$f":"CAPs!D340","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4974,"DDS&Other SP Non-Zone Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A","","","      if CAP1r1130=\"CAP1\" or \"CAP2\", CAP4r155"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","      if CAP1r1130=\"CAP3\", CAP4r350a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4978,"Total DDS & Other SP NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE338:BE341)","v":0},{"$f":"SUM(BF338:BF341)","v":0},{"$f":"SUM(BG338:BG341)","v":0},"    N/A","","","      if CAP1r1130=\"Juris\", CAP4(r155+r350a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","","if CAP1r1110=\"No\"&:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4997,"TOTAL HC/DDS Service Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE343+BE301+BE221","v":0},{"$f":"BF343+BF301+BF221","v":0},{"$f":"BG343+BG301+BG221","v":0},"    N/A","","","      if CAP1r1130=\"CAP1\", CAP1r630"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4998,"HC/DDS SBI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J27=0,BG345<>0),F27,IF(BF345=0,J27,J27*BG345/BF345))","v":0},"","","      if CAP1r1130=\"CAP2\", CAP2r520"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4999,"HC/DDS Upper SBI Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J27=0,BG345<>0),105,IF(L41=0,0,IF(BE345=0,M27*$W$54/L41*1.05,M27*$W$54/L41*1.05*(1+(SUM($AO$89:$AO$101)+BE345*IF(BE366=0,0,AO103/BE366))/BE345))))","v":0},"","","      if CAP1r1130=\"CAP3\", CAP3r520"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","      if CAP1r1130=\"Juris\", CAP1r1160+CAP2r520+CAP3r520"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Wideband Service Category",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","-",null,null,null,null,null,null,null,null,null,300,"Final Total EUCL Revenue","r200 + r210 + r220",{"$f":"BL332+BL336+BL340","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Non-Zone WB:",null,null,null,null,null,null,null,null,null,310,"Final Total PICC Revenue","if CAP1r1110=\"Yes\"&CAP1r1130<>\"CAP3\", ",{"$f":"IF(AND(BL128=\"Yes\",BL130<>\"CAP3\"),BL289,BL109)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5171,"WB Channel Term",null,0,"          N/A","          N/A","          N/A",null,null,null,"    N/A","","","     CAP4 r220; else CAP1r860"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5174,"WB Other",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A",320,"Final Total CCL Revenue","CAP1r995",{"$f":"BL124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5178,"Total WB NonZone",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(BE353:BE354)","v":0},{"$f":"SUM(BF353:BF354)","v":0},{"$f":"SUM(BG353:BG354)","v":0},"    N/A",400,"Final Total Recovered Revenue","r300 + r310 + r320",{"$f":"SUM(BL351:BL354)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5197,"Total Wideband Service Category",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE356","v":0},{"$f":"BF356","v":0},{"$f":"BG356","v":0},"    N/A",500,"Allowable Revenue Over-recovery/(Under-recovery)","r400-r130",{"$f":"ROUND(BL356-BL330,0)","v":0},{"$f":"IF(BL358>0,\"     Error:  Over-recovery. You must change some rates.\",IF(BL358<0,\"     You have under-recovered by this amount.\",\"     ok\"))","v":"     ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5198,"Wideband SBI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J40=0,BG358<>0),F40,IF(BF358=0,J40,J40*BG358/BF358))","v":0},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5199,"Wideband Upper SBI Limit",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(J40=0,BG358<>0),105,IF(L41=0,0,IF(BE358=0,M40*$W$54/L41*1.05,M40*$W$54/L41*1.05*(1+(SUM($AO$102:$AO$102)+BE358*IF(BE366=0,0,AO103/BE366))/BE358))))","v":0},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,600,"Nonrecoverable from PICC and CCL","CAP1r950-CAP1r995",{"$f":"BL118-BL124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,605,"Annual Filing Non Recoverable Dollars ","if Annual filing = 0 else r600 - r610 from the Annual Filing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,610,"Recoverable from ARC (up to max exog costs for","Annual: if r600<=0,0,max(0,min(r600,EXG1r160 colsB+H+J))",{"$f":"IF(BL361<=0,0,MAX(0,MIN(BL361,AO29+AU29+AN44)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"Reg Fees, TRS, and NANPA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5970,"Total Special Access Basket",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"BE100+BE113+BE345+BE358","v":0},{"$f":"BF100+BF113+BF345+BF358","v":0},{"$f":"BG100+BG113+BG345+BG358","v":0},"    N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5980,"Total Special Access API",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"IF(AND(I41=0,BG366<>0),E41,IF(BF366=0,I41,I41*BG366/BF366))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5990,"Total Special Access PCI",null,"          N/A","          N/A","          N/A","          N/A","          N/A","          N/A","          N/A",{"$f":"$W$56","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOOTNOTES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"NAME","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]

{"sheet":"RTEs","index":2,"n_rows":74,"n_cols":20,"rows_kept":74,"cut":false,"hidden":true,"merged":[]}
[]
[]
["The Totals for all COSAs are in columns D through K"]
["in rows 15 through 74."]
[]
["COSAs with Jurisdictionally Separate SLCs, PICCs,"]
["and/or CCL are in rows 15 through 74 beginning in"]
["column M."]
[]
["Separate Exog Cost CMT ratios for split by above"]
["groupings, have values (not TOTAL) entered in rows 74."]
[]
[null,null,"Jurisdiction Number:",null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Juris name"]
["RTE-1J",null,null,"TOTAL"]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[{"$f":"NAME","v":0}]
["Page 1",null,null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,"Common Line Basket",null,null,null,null,null,null,null,null,"Common Line Basket"]
[]
[null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD"]
[null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x"]
[null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ",null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX "]
[null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS",null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS"]
[null,null,"-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-","-","-"]
["","End User Common Line (EUCL)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
["","No Zone or Zone A:"]
[102,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"SUM(M30)","v":0},{"$f":"IF($D30=0,0,H30/$D30)","v":0},0,0,{"$f":"SUM(Q30)","v":0},0,0,"    N/A",null,null,null,null,null,{"$f":"M30*N30","v":0},{"$f":"M30*O30","v":0},{"$f":"M30*P30","v":0},"    N/A"]
[104,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"SUM(M31)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M31*N31","v":0},{"$f":"M31*O31","v":0},{"$f":"M31*P31","v":0},"    N/A"]
[106,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"SUM(M32)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M32*N32","v":0},{"$f":"M32*O32","v":0},{"$f":"M32*P32","v":0},"    N/A"]
[108,"Special Access Surcharge",null,{"$f":"SUM(M33)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M33*N33","v":0},{"$f":"M33*O33","v":0},{"$f":"M33*P33","v":0},"    N/A"]
[109,"Other EUCL",null,"          N/A","          N/A","          N/A","          N/A",0,0,0,"    N/A",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
["",""]
["","Zone B:"]
[112,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"SUM(M37)","v":0},{"$f":"IF($D37=0,0,H37/$D37)","v":0},0,0,{"$f":"SUM(Q37)","v":0},0,0,"    N/A",null,null,null,null,null,{"$f":"M37*N37","v":0},{"$f":"M37*O37","v":0},{"$f":"M37*P37","v":0},"    N/A"]
[114,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"SUM(M38)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M38*N38","v":0},{"$f":"M38*O38","v":0},{"$f":"M38*P38","v":0},"    N/A"]
[116,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"SUM(M39)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M39*N39","v":0},{"$f":"M39*O39","v":0},{"$f":"M39*P39","v":0},"    N/A"]
["",""]
["","Zone C:"]
[122,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"SUM(M42)","v":0},{"$f":"IF($D42=0,0,H42/$D42)","v":0},0,0,{"$f":"SUM(Q42)","v":0},0,0,"    N/A",null,null,null,null,null,{"$f":"M42*N42","v":0},{"$f":"M42*O42","v":0},{"$f":"M42*P42","v":0},"    N/A"]
[124,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"SUM(M43)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M43*N43","v":0},{"$f":"M43*O43","v":0},{"$f":"M43*P43","v":0},"    N/A"]
[126,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"SUM(M44)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M44*N44","v":0},{"$f":"M44*O44","v":0},{"$f":"M44*P44","v":0},"    N/A"]
["",""]
["","Zone D:"]
[132,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"SUM(M47)","v":0},{"$f":"IF($D47=0,0,H47/$D47)","v":0},0,0,{"$f":"SUM(Q47)","v":0},0,0,"    N/A",null,null,null,null,null,{"$f":"M47*N47","v":0},{"$f":"M47*O47","v":0},{"$f":"M47*P47","v":0},"    N/A"]
[134,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"SUM(M48)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M48*N48","v":0},{"$f":"M48*O48","v":0},{"$f":"M48*P48","v":0},"    N/A"]
[136,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"SUM(M49)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M49*N49","v":0},{"$f":"M49*O49","v":0},{"$f":"M49*P49","v":0},"    N/A"]
["",""]
["","Zone - Other:"]
[142,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"SUM(M52)","v":0},{"$f":"IF($D52=0,0,H52/$D52)","v":0},0,0,{"$f":"SUM(Q52)","v":0},0,0,"    N/A",null,null,null,null,null,{"$f":"M52*N52","v":0},{"$f":"M52*O52","v":0},{"$f":"M52*P52","v":0},"    N/A"]
[144,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"SUM(M53)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M53*N53","v":0},{"$f":"M53*O53","v":0},{"$f":"M53*P53","v":0},"    N/A"]
[146,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"SUM(M54)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M54*N54","v":0},{"$f":"M54*O54","v":0},{"$f":"M54*P54","v":0},"    N/A"]
["",""]
["","Presubscribed Interexchange Carrier Charge (PICC)"]
[]
[]
[155,"Multiline Business & PRI ISDN PICC           (1)",null,{"$f":"SUM(M59)","v":0},{"$f":"IF($D59=0,0,H59/$D59)","v":0},{"$f":"IF($D59=0,0,I59/$D59)","v":0},{"$f":"IF($D59=0,0,J59/$D59)","v":0},{"$f":"SUM(Q59)","v":0},0,0,"    N/A",null,null,null,null,null,{"$f":"M59*N59","v":0},{"$f":"M59*O59","v":0},{"$f":"M59*P59","v":0},"    N/A"]
[157,"Business Centrex PICC",null,{"$f":"SUM(M60)","v":0},"          N/A","          N/A","          N/A",0,0,0,"    N/A",null,null,"          N/A","          N/A","          N/A",null,null,null,"    N/A"]
["",""]
["","Carrier Common Line"]
[161,"Terminating CCL Prem.",null,{"$f":"SUM(M63)","v":0},{"$f":"IF($D63=0,0,H63/$D63)","v":0},0,0,{"$f":"SUM(Q63)","v":0},0,0,"    N/A",null,null,null,null,null,{"$f":"M63*N63","v":0},{"$f":"M63*O63","v":0},{"$f":"M63*P63","v":0},"    N/A"]
[163,"Terminating CCL Non-Prem.",null,{"$f":"SUM(M64)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M64*N64","v":0},{"$f":"M64*O64","v":0},{"$f":"M64*P64","v":0},"    N/A"]
[165,"Originating CCL Prem.",null,{"$f":"SUM(M65)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M65*N65","v":0},{"$f":"M65*O65","v":0},{"$f":"M65*P65","v":0},"    N/A"]
[167,"Originating CCL Non-Prem.",null,{"$f":"SUM(M66)","v":0},0,0,0,0,0,0,"    N/A",null,null,null,null,null,{"$f":"M66*N66","v":0},{"$f":"M66*O66","v":0},{"$f":"M66*P66","v":0},"    N/A"]
[]
["",""]
[180,"Other Common Line",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(Q69)","v":0},{"$f":"SUM(R69,AA69,AJ69,AS69,BB69,BK69,BT69,CC69,CL69,CU69,DD69,DM69,DV69,EE69,EN69,EW69,FF69,FO69)","v":0},0,"    N/A",null,"          N/A","          N/A","          N/A","          N/A",null,null,null,"    N/A"]
[185,"USAC Receipts",null,{"$f":"SUM(M70)","v":0},{"$f":"IF($D70=0,0,H70/$D70)","v":0},{"$f":"IF($D70=0,0,I70/$D70)","v":0},{"$f":"IF($D70=0,0,J70/$D70)","v":0},{"$f":"SUM(Q70)","v":0},0,0,"    N/A",null,null,null,null,null,{"$f":"M70*N70","v":0},{"$f":"M70*O70","v":0},{"$f":"M70*P70","v":0},"    N/A"]
["","Per Minute Revenues",null,null,null,null,null,0,0,0,"    N/A",null,null,null,null,null,{"$f":"SUM(Q63:Q66)","v":0},{"$f":"SUM(R63:R66)","v":0},{"$f":"SUM(S63:S66)","v":0},"    N/A"]
[190,"Total Basket",null,"          N/A","          N/A","          N/A","          N/A",0,0,0,"    N/A",null,"          N/A","          N/A","          N/A","          N/A",{"$f":"SUM(Q30:Q54)+Q59+Q60+SUM(Q62:Q66)+Q69+Q70","v":0},{"$f":"SUM(R30:R54)+R59+R60+SUM(R62:R66)+R69+R70","v":0},{"$f":"SUM(S30:S54)+S59+S60+SUM(S62:S66)+S69+S70","v":0},"    N/A"]
["",""]
["CL ExogCosts (non-ATS Trgtng): enter $ by juris or \"Total\"",null,null,"Total"]

{"sheet":"CAPs","index":3,"n_rows":407,"n_cols":18,"rows_kept":407,"cut":false,"hidden":true,"merged":[]}
[]
[]
["The Totals for all COSAs are in columns D through K"]
["in rows 15 through 374."]
[]
["COSAs with Jurisdictionally Separate SLCs, PICCs,"]
["and/or CCL are in rows 15 through 374 beginning in"]
["column M."]
[]
["The ANALYZER for each COSA is in lines 375 through 415."]
[]
[]
[null,null,"Jurisdiction Number:",null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Juris name"]
["CAP-1J",null,null,"Total "]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[{"$f":"NAME","v":0}]
["Page 1 of 2",null,"","Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,"","Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"EUCL Demand Inputs",""]
[100,"Total Primary Res & SLB & LifeLine Lines","RTE1: b:r102a;c:r112a;d:r122a;e:r132a;f:r142a",{"$f":"SUM(M26)","v":0},0,0,0,0,0,null,null,null,{"$f":"SUM(N26:R26)","v":0},{"$f":"RTEs!M30","v":0},{"$f":"RTEs!M37","v":0},{"$f":"RTEs!M42","v":0},{"$f":"RTEs!M47","v":0},{"$f":"RTEs!M52","v":0}]
[110,"Total NonPrim Res & BRI ISDN Lines","RTE1: b:r104a;c:r114a;d:r124a;e:r134a;f:r144a",0,0,0,0,0,0,null,null,null,{"$f":"SUM(N27:R27)","v":0},{"$f":"RTEs!M31","v":0},{"$f":"RTEs!M38","v":0},{"$f":"RTEs!M43","v":0},{"$f":"RTEs!M48","v":0},{"$f":"RTEs!M53","v":0}]
[120,"Total MLB&PRI ISDN (include PRI * 5, & Include Centrex)","RTE1: b:r106a;c:r116a;d:r126a;e:r136a;f:r146a",0,0,0,0,0,0,null,null,null,{"$f":"SUM(N28:R28)","v":0},{"$f":"RTEs!M32","v":0},{"$f":"RTEs!M39","v":0},{"$f":"RTEs!M44","v":0},{"$f":"RTEs!M49","v":0},{"$f":"RTEs!M54","v":0}]
[130,"Total Local Exchange Lines","r100+r110+r120",0,0,0,0,0,0,null,null,null,{"$f":"SUM(N29:R29)","v":0},{"$f":"SUM(N26:N28)","v":0},{"$f":"SUM(O26:O28)","v":0},{"$f":"SUM(P26:P28)","v":0},{"$f":"SUM(Q26:Q28)","v":0},{"$f":"SUM(R26:R28)","v":0}]
[null,null,""]
[null,"PICC Demand Inputs",""]
[200,"Total MLB&PRI ISDN (include PRI * 5, & exclude Centrex)","RTE1r155a",{"$f":"SUM(M32)","v":0},null,null,null,null,null,null,null,null,{"$f":"RTEs!M59","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[210,"Total Business Centrex Lines in groups with 9 or more lines","Input",{"$f":"SUM(M33)","v":0},null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[220,"Total Business Groups with less than 9 lines in the group","Input",{"$f":"SUM(M34)","v":0},null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,"MOU Demand Inputs",""]
[300,"Total Terminating Premium MOU","RTE1r161a",{"$f":"SUM(M38)","v":0},null,null,null,null,null,null,null,null,{"$f":"RTEs!M63","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[310,"Total Terminating Non-Premium MOU","RTE1r163a",0,null,null,null,null,null,null,null,null,{"$f":"RTEs!M64","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[320,"Total Terminating Chargeable MOU","r300+.45*r310",0,null,null,null,null,null,null,null,null,{"$f":"M38+0.45*M39","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[330,"Total Originating Premium MOU","RTE1r165a",0,null,null,null,null,null,null,null,null,{"$f":"RTEs!M65","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[340,"Total Originating Non-Premium MOU","RTE1r167a",0,null,null,null,null,null,null,null,null,{"$f":"RTEs!M66","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[350,"Total Originating Chargeable MOU","r330+.45*r340",0,null,null,null,null,null,null,null,null,{"$f":"M41+0.45*M42","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"SLC/PICC Caps",""]
[400,"PR, Lifeline & SLB EU Cap","Input",6.5,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[410,"NonPrimary Res & BRI EU Cap","Input",7,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[420,"MLB, PRI & Centrex EU Cap","Input",9.1999999999999993,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[430,"MLB PICC Rate as of Dec. 29, 2011","Input",0,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"CMT Revenue",""]
[440,"Current MaxCMT Rev per Line (from previous filing)","Input (r460 from prev filing)",{"$f":"IF(D29=0,0,(SUMPRODUCT(M52,M29))/D29)","v":0},null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,null,""]
[450,"Total CMT Exogenous Cost Factor ((R+deltaZ)/R)","((EXG1r160s/r130a)/r440a)+1",{"$f":"IF(OR(D29=0,D52=0),0,IF(RTEs!D74=\"Total\",A_Multi!$BL$56,(((RTEs!D74)/D29)/D52)+1))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(M29=0,M52=0),0,IF(RTEs!M74=\"Total\",A_Multi!$BL56,(((RTEs!M74)/M29)/M52)+1))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[460,"Proposed Maximum CMT Revenue Per Line","r440*r450",{"$f":"D52*D56","v":0},null,null,null,null,null,null,null,null,{"$f":"M52*M56","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
["CAP-1J",null,null,"Total ",null,null,null,null,null,null,null,null,{"$f":"M15","v":0}]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"NAME","v":0}]
["Page 2 of 2",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
["",null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"CMT Revenue Vs EU Revenue at Max. Allowable Rates"]
[600,"Proposed Maximum CMT Revenue","r460 * r130",{"$f":"SUM(M86)","v":0},null,null,null,null,null,null,null,null,{"$f":"M58*M29","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[610,"Maximum Allowable PR, Lifeline & SLB EU Revenue","r400 * r100",0,null,null,null,null,null,null,null,null,{"$f":"M46*M26","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[620,"Maximum Allowable NonPrimary Res & BRI EU Revenue","r410 * r110",0,null,null,null,null,null,null,null,null,{"$f":"M47*M27","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[630,"Maximum Allowable MLB, PRI & Centrex EU Revenue","r420 * r120",0,null,null,null,null,null,null,null,null,{"$f":"M48*M28","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[640,"Total Maximum Allowable EU Revenue","r610 + r620 + r630",0,null,null,null,null,null,null,null,null,{"$f":"SUM(M87:M89)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[650,"Remaining CMT Revenue/(CMT Over-recovery)","r600 - r640",0,null,null,null,null,null,null,null,null,{"$f":"M86-M90","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[652,"Maximum Allowable PICC Revenue","r430*( r200+r210/9+r220 )",0,null,null,null,null,null,null,null,null,{"$f":"M49*(M32+M33/9+M34)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[660,"Total USAC Receipts (at t)","RTE1r185f",0,null,null,null,null,null,null,null,null,{"$f":"RTEs!S70","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[680,"Remaining Recoverable Revenue/(Total over-recovery)","r650-r660",{"$f":"ROUND(SUMIF(M99,\">0\",M99),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND(+M91-M93,2)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[]
[null,"Calculation of PICC for MultiLine Business, PRI ISDN, & Centrex Lines"]
[800,"MLB, PRI & Centrex PICC Rate (Dec. 29, 2011)","r430",{"$f":"D49","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(A_Multi!$G$7=\"n\",\"Agg.Rate\",+M49)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[810,"MLB, PRI & Centrex PICC Revenue Target","if r680>0 then r680 else 0",{"$f":"IF(A_Multi!$G$7=\"n\",D99,IF(A_Multi!$G$7=\"y\",SUM(M104),\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(A_Multi!$G$7=\"n\",\"Agg.Rate\",IF(M99>0,M99,0))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[820,"MLB, PRI & Centrex PICC Target Rate","r810 / (r200 + r210/9 + r220)",{"$f":"IF((D32+D33+D34)<>0,+D104/(D32+D33/9+D34),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(A_Multi!$G$7=\"n\",\"Agg.Rate\",IF((M32+M33+M34)<>0,+M104/(M32+M33/9+M34),0))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[830,"Maximum Average MLB, PRI & Centrex PICC Rate","Min(r800,r820)",{"$f":"MIN(D103,D105)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(A_Multi!$G$7=\"n\",\"Agg.Rate\",MIN(M103,M105))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[840,"Maximum MLB & PRI PICC Revenue","r830 * r200",{"$f":"SUM(M107)","v":0},null,null,{"$f":"IF(AND(A_Multi!$G$10=\"n\",A_Multi!$G$7=\"n\"),D106*D32,D107)","v":0},null,null,null,null,null,{"$f":"IF(A_Multi!$G$7=\"n\",\"Agg.Rate\",+M106*M32)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[850,"Maximum Centrex PICC Revenue","r830 * (r210/9 + r220)",{"$f":"SUM(M108)","v":0},null,null,{"$f":"IF(AND(A_Multi!$G$10=\"n\",A_Multi!$G$7=\"n\"),D106*(D33/9+D34),D108)","v":0},null,null,null,null,null,{"$f":"IF(A_Multi!$G$7=\"n\",\"Agg.Rate\",+M106*(M33/9+M34))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[860,"Total Maximum PICC Revenue (Proposed)","r840 + r850",{"$f":"D107+D108","v":0},null,null,{"$f":"IF(A_Multi!$G$7=\"n\",D107+D108,D109)","v":0},null,null,null,null,null,{"$f":"IF(A_Multi!$G$7=\"n\",\"Agg.Rate\",+M107+M108)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"Calculation of CCL Rates and Revenue",""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[940,"Prem. Originating MOU Rate as of Dec. 29, 2011","Input",{"$f":"IF(D41=0,0,SUMPRODUCT(M116,M41)/D41)","v":0},null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[945,"Prem. Terminating MOU Rate as of Dec. 29, 2011","Input",{"$f":"IF(D38=0,0,SUMPRODUCT(M117,M38)/D38)","v":0},null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[950,"Maximum CCL Revenue","r810 - r860",{"$f":"SUMIF(M118,\">=0\",M118)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$7=\"n\",A_Multi!$G$8=\"n\"),\"Agg.Rate\",+M104-M109)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[960,"Maximum CCL Originating Rate","Min(r940, r950/r350)",{"$f":"IF(D43=0,0,MIN(D116,D118/D43))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$7=\"n\",A_Multi!$G$8=\"n\"),\"Agg.Rate\",MIN(M116,IF(M43=0,0,M118/M43)))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[970,"Maximum CCL Terminating Rate","Min(r945,(r950 - (r350*r960))/r320)",{"$f":"MIN(D117,IF(D40=0,0,(D118-(D43*D119))/D40))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$7=\"n\",A_Multi!$G$8=\"n\"),\"Agg.Rate\",MIN(M117,IF(M40=0,0,(M118-(M43*M119))/M40)))","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[980,"Maximum Originating CCL Revenue","r960 * r350",{"$f":"SUMIF(M122,\">=0\",M122)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$7=\"n\",A_Multi!$G$8=\"n\"),\"Agg.Rate\",+M119*M43)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[990,"Maximum Terminating CCL Revenue","r970 * r320",{"$f":"SUMIF(M123,\">=0\",M123)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$7=\"n\",A_Multi!$G$8=\"n\"),\"Agg.Rate\",+M120*M40)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[995,"Total Maximum CCL Revenue","r980 + r990",{"$f":"SUMIF(M124,\">=0\",M124)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$7=\"n\",A_Multi!$G$8=\"n\"),\"Agg.Rate\",+M122+M123)","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[]
[null,"EU Pricing Decision",""]
[1100,"Is Deaveraging of EUCL Rates Possible?","if r680>0,\"No\",\"Yes\"",null,null,null,null,null,null,null,null,null,{"$f":"IF(M99>0,\"NO\",\"YES\")","v":"YES"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1110,"Do you have Pooling Revenues?","from A sheet, CAP1r1110",null,null,null,null,null,null,null,null,null,{"$f":"A_Multi!$BL$128","v":0},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1120,"Are you going to deaverage EUCL Rates by zone?","Input (If r1100 = \"No\" you must input \"No\")",null,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1130,"CAP Form containing final EUCL Rates","if r680>0,CAP1; if r1120=No,CAP2; elseCAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(M86=0,\"CAP2\",IF(A_Multi!$G$7=\"n\",IF(M99>0,\"CAP1\",\"CAP2\"),IF(M99>0,\"CAP1\",IF(M129=\"no\",\"CAP2\",\"CAP3\"))))","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[1140,"Max. Allowable PR, Lifeline & SLB EU Revenue","if r1130=CAP1,r610;else1130",{"$f":"SUM(M132)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$6=\"n\",M86=0),\"CAP2\",IF(A_Multi!$BL$130=\"cap1\",IF(M130=\"cap1\",M87,IF(M130=\"cap2\",M162,M247)),IF(AND((OR(A_Multi!$BL$130=\"jurisspm\",A_Multi!$BL$130=\"jurissp\",A_Multi!$BL$130=\"juriss\",A_Multi!$BL$130=\"jurismix\")),M130=\"cap1\"),M87,M130)))","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1150,"Max. Allowable NonPrimary Res & BRI EU Revenue","if r1130=CAP1,r620;else1130",{"$f":"SUM(M133)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$6=\"n\",M86=0),\"CAP2\",IF(A_Multi!$BL$130=\"cap1\",IF(M130=\"cap1\",M88,IF(M130=\"cap2\",M163,M248)),IF(AND((OR(A_Multi!$BL$130=\"jurisspm\",A_Multi!$BL$130=\"jurissp\",A_Multi!$BL$130=\"juriss\",A_Multi!$BL$130=\"jurismix\")),M130=\"cap1\"),M88,M130)))","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1160,"Max. Allowable MLB, PRI & Centrex EU Revenue","if r1130=CAP1,r630;else1130",{"$f":"SUM(M134)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(A_Multi!$G$6=\"n\",M86=0),\"CAP2\",IF(A_Multi!$BL$130=\"cap1\",IF(M130=\"cap1\",M89,IF(M130=\"cap2\",M164,M249)),IF(AND((OR(A_Multi!$BL$130=\"jurisspm\",A_Multi!$BL$130=\"jurissp\",A_Multi!$BL$130=\"juriss\",A_Multi!$BL$130=\"jurismix\")),M130=\"cap1\"),M89,M130)))","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["CAP-2J",null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"M15","v":0}]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"NAME","v":0}]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates",null,null,null,null,null,null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates"]
[]
[null,null,null,"Total",null,null,null,null,null,null,null,null,"Total Jurisdiction"]
["",null,"Source","(a)",null,null,null,null,null,null,null,null,"(a)"]
[null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP2\", use sourcing; if Juris Pricing, enter Sum of CAP2-priced Juris where indicated; else CAP1r1130."]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"SUM(M146)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M86,M130)","v":0}]
[110,"Total USAC Receipts (at t)","CAP1r660",{"$f":"SUM(M147)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M93,M130)","v":0}]
[]
[130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"SUM(M149)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M146-M147,M130)","v":0}]
[null,null,""]
[null,"Maximum Allowable EU Rates",""]
[200,"Max. Allowable Primary Res, Lifeline, & SLB EU Rate","CAP1r400 if CAP1r1130=CAP2",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M46,M130)","v":0}]
[210,"Max. Allowable NonPrimary Res & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP2",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M47,M130)","v":0}]
[220,"Max. Allowable MLB, PRI ISDN, & Centrex EU Rate","CAP1r420 if CAP1r1130=CAP2",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M48,M130)","v":0}]
[null,null,""]
[null,"Final EU Rates (Manually Input)",""]
[400,"Final Primary Res, Lifeline, & SLB EU Rate","Input ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(N(M157)-N(M152),6)>0,\"     Error:  Exceeded maximum allowable rate\",\"     ok\")","v":"     ok"}]
[410,"Final NonPrim Res & BRI ISDN EU Rate","Input ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(N(M158)-N(M153),6)>0,\"     Error:  Exceeded maximum allowable rate\",IF(ROUND(N(M158)-N(M157),6)<0,\"     Error:  NPR rate less than PR rate\",\"     ok\"))","v":"     ok"}]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(N(M159)-N(M154),6)>0,\"     Error:  Exceeded maximum allowable rate\",IF(ROUND(N(M159)-N(M158),6)<0,\"     Error:  MLB rate less than NPR rate\",IF(ROUND(N(M159)-N(M157),6)<0,\"     Error:  MLB rate less than PR rate\",\"     ok\")))","v":"     ok"}]
[null,null,""]
[null,"Final EU Revenue",""]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100",{"$f":"SUM(M162)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M157*M26,M130)","v":0}]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110",{"$f":"SUM(M163)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M158*M27,M130)","v":0}]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120",{"$f":"SUM(M164)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M159*M28,M130)","v":0}]
[530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"SUM(M165)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",M162+M163+M164,M130)","v":0}]
[null,null,""]
[600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"SUM(M167)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP2\",ROUND(M165-M149,0),M130)","v":0},{"$f":"IF(M130=\"CAP2\",IF(M167>0,\"     Error:  Over-recovery. You must change EUCL rates.\",IF(M167<0,\"     You have under-recovered by this amount.\",\"     ok\")),\"\")","v":"     ok"}]
[null,"          or (Under-recovery)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-3J",null,null,"Total ",null,null,null,null,null,null,null,null,{"$f":"M15","v":0}]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,""]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,""]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,"","",null,null,null,null,null,null,null,null,""]
[{"$f":"NAME","v":0}]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Calculation of Minimum & Maximum EU Rates",null,null,null,null,null,null,null,null,"Calculation of Minimum & Maximum EU Rates"]
[null,null,""]
[null,null,"","Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP3\", use sourcing; if Juris Pricing, enter Sum of CAP3-priced Juris where indicated; else CAP1r1130."]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"SUM(M206)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",M86,M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[110,"Total USAC Receipts","CAP1r660",{"$f":"SUM(M207)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",M93,M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"SUM(M209)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",M206-M207,M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["",""]
["","Inputs for Calculation of Minimum and Maximum Allowable Deaveraged Rates"]
[200,"Total Local Exchange Lines","CAP1r130",{"$f":"SUM(M212)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"CAP3\",SUM(N212:R212),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",N29,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",O29,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",P29,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",Q29,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",R29,M130)","v":"CAP2"}]
[210,"Unbundled Loop & Line Port Rate (State Approved)","Input if CAP1r1130=CAP3; else, CAP1r1130",null,null,null,null,null,null,null,null,null,"      N/A",{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"}]
[220,"Interstate UNE Rate","r210*.25 if CAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,"      N/A",{"$f":"IF(M130=\"CAP3\",N213*0.25,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",O213*0.25,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",P213*0.25,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",Q213*0.25,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",R213*0.25,M130)","v":"CAP2"}]
[230,"Interstate UNE Revenues","r200 * r220",{"$f":"SUM(M215)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF(OR(M130=\"CAP3\",M130=\"Juris\"),SUM(N215:R215),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",N212*N214,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",O212*O214,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",P212*P214,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",Q212*Q214,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",R212*R214,M130)","v":"CAP2"}]
[240,"Maximum CMT Revenue (using Max CMT Rev/Line)","CAP1r600",{"$f":"SUM(M216)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",M86,M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[250,"Average Price Cap CMT Rev to be Recovered per Line","CAP1r460 ifCAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",M58,M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[260,"Price Cap CMT Revenue by Zone","r200 * r250",{"$f":"SUM(M218)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"CAP3\",SUM(N218:R218),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",N212*M217,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",O212*M217,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",P212*M217,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",Q212*M217,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",R212*M217,M130)","v":"CAP2"}]
[270,"Uniform Rate Adjustment Factor","(r260 - r230 ) / r 200",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",IF(M212=0,0,(M218-M215)/M212),M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","Minimum Deaveraged EU Charge Development",""]
[300,"Zone Average Revenue Per Line","r270a+r220 ifCAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,"      N/A",{"$f":"IF(M130=\"CAP3\",IF(N214=0,\"None\",M219+N214),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(O214=0,\"None\",M219+O214),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(P214=0,\"None\",M219+P214),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(Q214=0,\"None\",M219+Q214),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(R214=0,\"None\",M219+R214),M130)","v":"CAP2"}]
[310,"Preliminary Minimum Deaveraged EU Charge","Minimum value in r300",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",IF(N214=0,0,IF(O214=0,N214,IF(P214=0,MIN(N214:O214),IF(Q214=0,MIN(N214:P214),IF(R214=0,MIN(N214:Q214),MIN(N214:R214))))))+M219,M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[320,"Explicit Subsidy Support from USAC (at t)","CAP1r660",{"$f":"SUM(M224)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",M93,M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[330,"Study Area above CAP Benchmark Revenues","If r300>9.2,(r300-7)*CAP1r(100+110)+(r300-9.2)*",{"$f":"SUM(M225)","v":0},{"$f":"SUM(N225)","v":0},{"$f":"SUM(O225)","v":0},{"$f":"SUM(P225)","v":0},{"$f":"SUM(Q225)","v":0},{"$f":"SUM(R225)","v":0},null,null,null,{"$f":"IF(M130=\"CAP3\",SUM(N225:R225),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF((N222>9.2),(N222-7)*(N26+N27)+(N222-9.2)*N28,IF(N222>7,(N222-7)*(N26+N27),0)),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF((O222>9.2),(O222-7)*(O26+O27)+(O222-9.2)*O28,IF(O222>7,(O222-7)*(O26+O27),0)),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF((P222>9.2),(P222-7)*(P26+P27)+(P222-9.2)*P28,IF(P222>7,(P222-7)*(P26+P27),0)),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF((Q222>9.2),(Q222-7)*(Q26+Q27)+(Q222-9.2)*Q28,IF(Q222>7,(Q222-7)*(Q26+Q27),0)),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF((R222>9.2),(R222-7)*(R26+R27)+(R222-9.2)*R28,IF(R222>7,(R222-7)*(R26+R27),0)),M130)","v":"CAP2"}]
[null,"","   CAP1r120; if 9.2>=r300>7,(r300-7)*CAP1r(100+110);"]
[null,"","   else 0"]
[340,"Over Cap Revenues","Max(0, (r330 - r320))",{"$f":"SUM(M228)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",MAX(0,M225-M224),M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[350,"Interim Calculations only (do not represent Zone results)","Interim calcs only (used in r360, r375, r385)",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",IF(OR(O222=\"None\",N(N229)<=N(O222)),N229,IF(OR(P222=\"None\",N(O229)<=N(P222)),O229,IF(OR(Q222=\"None\",N(P229)<=N(Q222)),P229,IF(OR(R222=\"None\",N(Q229)<=N(R222)),Q229,R229)))),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(N222=\"None\",\"None\",IF(N212=0,0,M228/N212)+N222),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(O222=\"None\",\"None\",IF(N212+O212=0,0,MAX(0,(M228-(O222-N222)*N212))/(N212+O212))+O222),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(P222=\"None\",\"None\",IF(N212+O212+P212=0,0,MAX(0,(M228-(P222-N222)*N212-(P222-O222)*O212))/(N212+O212+P212))+P222),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(Q222=\"None\",\"None\",IF(N212+O212+P212+Q212=0,0,MAX(0,(M228-(Q222-N222)*N212-(Q222-O222)*O212-(Q222-P222)*P212))/(N212+O212+P212+Q212))+Q222),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",IF(R222=\"None\",\"None\",IF(N212+O212+P212+Q212+R212=0,0,MAX(0,(M228-(R222-N222)*N212-(R222-O222)*O212-(R222-P222)*P212-(R222-Q222)*Q212))/(N212+O212+P212+Q212+R212))+R222),M130)","v":"CAP2"}]
["","",""]
[360,"Minimum Deavgd PR, Lifeline, SLB EU Rate","Min(r350a,CAP1r400)if CAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",MIN(M229,M46),M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[370,"Maximum Deavgd PR, Lifeline, SLB EU Rate","CAP1r400 if CAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"M130","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[375,"Minimum Deavgd NPR & BRI ISDN EU Rate","Min(r350a,CAP1r410)if CAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",MIN(M229,M47),M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[380,"Maximum Deavgd NPR & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"M130","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[385,"Minimum Deavgd MLB, PRI, Centrex EU Rate","Min(r350a,CAP1r420)if CAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",MIN(M229,M48),M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[390,"Maximum Deavgd MLB, PRI, Centrex EU Rate","CAP1r420 if CAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"M130","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[null,null,""]
["","Final EU Rates (Manually Input)",""]
[400,"Final Primary Res, Lifeline, & SLB EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,null,null,null,null,null,null,null,null,"      N/A",{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"}]
[410,"Final NonPrim Res & BRI ISDN EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,null,null,null,null,null,null,null,null,"      N/A",{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"}]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,null,null,null,null,null,null,null,null,"      N/A",{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"},{"$f":"M130","v":"CAP2"}]
["","",""]
["","Final EU Revenue",""]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100",{"$f":"SUM(M247)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"CAP3\",SUM(N247:R247),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",N242*N26,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",O242*O26,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",P242*P26,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",Q242*Q26,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",R242*R26,M130)","v":"CAP2"}]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110",0,0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"CAP3\",SUM(N248:R248),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",N243*N27,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",O243*O27,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",P243*P27,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",Q243*Q27,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",R243*R27,M130)","v":"CAP2"}]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120",0,0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"CAP3\",SUM(N249:R249),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",N244*N28,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",O244*O28,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",P244*P28,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",Q244*Q28,M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",R244*R28,M130)","v":"CAP2"}]
[530,"Final Total End User Revenue","r500 + r510 + r520",0,0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"CAP3\",SUM(M247:M249),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",SUM(N247:N249),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",SUM(O247:O249),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",SUM(P247:P249),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",SUM(Q247:Q249),M130)","v":"CAP2"},{"$f":"IF(M130=\"CAP3\",SUM(R247:R249),M130)","v":"CAP2"}]
[null,"",""]
[600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"SUM(M252)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"CAP3\",M250-M209,M130)","v":"CAP2"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,"          or (Under-recovery)"]
[]
["CAP-4J",null,null,"Total ",null,null,null,null,null,null,null,null,{"$f":"M15","v":0}]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"NAME","v":0}]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL",null,null,null,null,null,null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL"]
[]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[]
[null,null,"For rows 100&105: If CAP1r1110=\"Yes\", use sourcing; else enter \"No Pooling\"."]
[100,"Pooling Amount?","Input",{"$f":"SUM(M268)","v":0},null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[105,"CAP Form containing final EUCL Rates?","CAP1r1130",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M130=\"Agg.Rate\",\"CAP1\",M130)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
["","MLB Pooled Rates for CAP1 & CAP2 Forms","For rows 110 to 220: If CAP4r105=\"CAP1\"or\"CAP2\" or if Jurisdictional pricing, use sourcing; else, r105 value."]
[110,"MLB, PRI ISDN & Centrex EUCL Cap","CAP1r420",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M269<>\"CAP3\",IF(M128<>\"Yes\",\"No Pooling\",M48),M130))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[120,"MLB, PRI & Centrex EUCL Rate","if r105=\"CAP1\", r110;  =\"CAP2\",CAP2r420;",null,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[130,"MLB, PRI ISDN Revenue below EUCL CAP","(r110-r120)*(CAP1r120)",{"$f":"SUM(M276)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M269<>\"CAP3\",IF(M128<>\"Yes\",\"No Pooling\",(M273-M274)*M28),M130))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[140,"Pooling revenue to be recovered from MLB EUCL Rate","Min(r130,r100)",{"$f":"SUM(M277)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M269<>\"CAP3\",IF(M128<>\"Yes\",\"No Pooling\",MIN(M276,M268)),M130))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[150,"MLB EUCL rate","r120+(r140/CAP1r120) ",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M269<>\"CAP3\",IF(M128<>\"Yes\",\"No Pooling\",IF(M28=0,0,M274+(M277/M28))),M130))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[155,"MLB EUCL Revenue","r150 * (CAP1r120)",{"$f":"SUM(M279)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M269<>\"CAP3\",IF(M128<>\"Yes\",\"No Pooling\",M278*(M28)),M130))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
[160,"Remaining Pooling Revenues","r100 - r140",{"$f":"SUM(M282)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M269<>\"CAP3\",IF(M128<>\"Yes\",\"No Pooling\",N(M268)-N(M277)),M130))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[170,"MLB PICC Cap","CAP1r430",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M130=\"\",\"\",IF(M269=\"CAP3\",M130,M49))))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[180,"Maximum Average MLB, PRI & Centrex PICC Rate","CAP1r830",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M130=\"\",\"\",IF(M269=\"CAP3\",M130,IF(A_Multi!$G$7=\"y\",M106,A_Multi!$BL106)))))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[190,"MLB PICC Revenue below CAP","(r170-r180)*(CAP1(r200+r210/9+r220))",{"$f":"SUM(M286)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP1\",M269=\"CAP2\"),IF(A_Multi!$G$7=\"y\",(M284-M285)*(M32+M33/9+M34),(A_Multi!$BL284-A_Multi!$BL285)*(M32+M33/9+M34)),M130)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[200,"Pooling revenue to be recovered from MLB PICC Rate","Min(r190,r160)",{"$f":"SUM(M287)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP1\",M269=\"CAP2\"),MIN(M286,M282),M130)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[210,"MLB PICC rate","r180+(r200/CAP1(r200+r210/9+r220)) ",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP1\",M269=\"CAP2\"),IF(A_Multi!$G$7=\"y\",IF(M32+M33/9+M34=0,0,M285+(M287/(M32+M33/9+M34))),A_Multi!$BL288),M130)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[220,"MLB PICC Revenue","r 210 * (CAP1(r200+r210/9+r220))",{"$f":"SUM(M289)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP1\",M269=\"CAP2\"),M288*(M32+M33/9+M34),M130)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
["","MLB Pooled EU Rates for CAP3","For rows 300 to 400: If CAP4r105=\"CAP3\" or if Jurisdictional pricing, use sourcing; else value from CAP1r1130."]
[300,"Total MLB&PRI ISDN lines (include both PRI * 5 & Centrex)","CAP1r120",{"$f":"SUM(M293)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),M28,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),N28,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),O28,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),P28,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),Q28,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),R28,M130)))","v":"No Pooling"}]
[310,"CAP3 Final MLB, PRI ISDN, & Centrex EU Rate","if r105=\"CAP3\",CAP3r420; else r105",null,null,null,null,null,null,null,null,null,"      N/A",{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),N244,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),O244,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),P244,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),Q244,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),R244,M130)))","v":"No Pooling"}]
[320,"CAP3 Final Total MLB, PRI ISDN, & Centrex EU Revenue","CAP3r520",{"$f":"SUM(M295)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269=\"CAP3\",SUM(N295:R295),M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),N293*N294,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),O293*O294,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),P293*P294,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),Q293*Q294,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),R293*R294,M130)))","v":"No Pooling"}]
[330,"CAP3 Final MLB Rate adjusted for Pooling amount","a: min(330b.f) b-f:(sum(r310b.f)+r100a)/sum(r300b.f)",null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269=\"CAP3\",MIN(N296:R296),M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(SUM(N293:N293)=0,0,(SUM(N295:N295)+M268)/(SUM(N293:N293))))))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(SUM(N293:O293)=0,0,(SUM(N295:O295)+M268)/(SUM(N293:O293))))))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(SUM(N293:P293)=0,0,(SUM(N295:P295)+M268)/(SUM(N293:P293))))))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(SUM(N293:Q293)=0,0,(SUM(N295:Q295)+M268)/(SUM(N293:Q293))))))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(SUM(N293:R293)=0,0,(SUM(N295:R295)+M268)/(SUM(N293:R293))))))","v":"No Pooling"}]
[340,"Final MLB, PRI ISDN & Centrex EU Rate with Pooling","max(r310,r330a)",null,null,null,null,null,null,null,null,null,"      N/A",{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(N294=0,0,MAX(N294,M296)))))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(O294=0,0,MAX(O294,M296)))))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(P294=0,0,MAX(P294,M296)))))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(Q294=0,0,MAX(Q294,M296)))))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269<>\"CAP3\",M130,IF(R294=0,0,MAX(R294,M296)))))","v":"No Pooling"}]
[350,"MLB EUCL Revenue","r300*r340",{"$f":"SUM(M298)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269=\"CAP3\",SUM(N298:R298),M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),N293*N297,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),O293*O297,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),P293*P297,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),Q293*Q297,M130)))","v":"No Pooling"},{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(OR(M269=\"CAP3\",M269=\"Agg.Rate\"),R293*R297,M130)))","v":"No Pooling"}]
["","",""]
[400,"Un-recovered Pool Revenues","if CAP1r1110=\"No\", then \"No Pooling\"; else ",{"$f":"SUM(M300)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M128<>\"Yes\",\"No Pooling\",IF(M269=\"CAP3\",M268+M295-M298,M282-M287)))","v":"No Pooling"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","","       if r105=\"CAP3\", then r100+r320-r350; "]
["","","       if r105=\"Juris\", then r100+r320-r350-r140; "]
[null,null,"       else r160-r200"]
["",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-5J",null,null,"Total ",null,null,null,null,null,null,null,null,{"$f":"M15","v":0}]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"},null,""]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "},null,""]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "},null,"","",null,null,null,null,null,null,null,null,""]
[{"$f":"NAME","v":0},null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
["Page 1 of 1",null,null,"Verification of Recovered CMT Revenue",null,null,null,null,null,null,null,null,"Verification of Recovered CMT Revenue"]
[null,null,""]
[null,null,""]
[null,null,"","Total",null,null,null,null,null,null,null,null,"Total Jurisdiction"]
[null,null,"Source","(a)",null,null,null,null,null,null,null,null,"(a)"]
[]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"SUM(M326)","v":0},null,null,null,null,null,null,null,null,{"$f":"M86","v":0}]
[110,"Total USAC Receipts","CAP1r660",{"$f":"SUM(M327)","v":0},null,null,null,null,null,null,null,null,{"$f":"M93","v":0}]
["","",""]
[125,"Pooling Revenues","if CAP1r1110 = \"Yes\", CAP4r100",{"$f":"SUM(M329)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(M268=\"\",M268=\"No Pooling\"),0,M268)","v":0}]
[130,"Maximum Recoverable Revenue","r100 - r110 + r125",{"$f":"SUM(M330)","v":0},null,null,null,null,null,null,null,null,{"$f":"M326-M327+M329","v":0}]
["","",""]
[200,"Final Total Primary Res & SLB & LifeLine EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r610",{"$f":"SUM(M332)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",0,IF(OR(M130=\"CAP1\",M130=\"Agg.Rate\"),M87,IF(M130=\"CAP2\",M162,IF(M130=\"CAP3\",M247,\"          ERROR\"))))","v":0}]
["","","if CAP1r1130 = \"CAP2\", CAP2r500"]
["","","if CAP1r1130 = \"CAP3\", CAP3r500"]
["","","if CAP1r1130=\"Juris\",CAP1r1140+CAP2r500+CAP3r500"]
[210,"Final Total NonPrim Res & BRI ISDN EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r620",{"$f":"SUM(M336)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",0,IF(OR(M130=\"CAP1\",M130=\"Agg.Rate\"),M88,IF(M130=\"CAP2\",M163,IF(M130=\"CAP3\",M248,\"          ERROR\"))))","v":0}]
["","","if CAP1r1130 = \"CAP2\", CAP2r510"]
["","","if CAP1r1130 = \"CAP3\", CAP3r510"]
["","","if CAP1r1130=\"Juris\",CAP1r1150+CAP2r510+CAP3r510"]
[220,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","if CAP1r1110=\"Yes\"&:",{"$f":"SUM(M340)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",0,IF(M128=\"Yes\",IF(OR(M130=\"CAP1\",M130=\"Agg.Rate\"),M279,IF(M130=\"CAP2\",M279,IF(M130=\"CAP3\",M298,\"          ERROR\"))),IF(OR(M130=\"CAP1\",M130=\"Agg.Rate\"),M89,IF(M130=\"CAP2\",M164,IF(M130=\"CAP3\",M249,\"          ERROR\")))))","v":0}]
["","","      if CAP1r1130=\"CAP1\" or \"CAP2\", CAP4r155"]
["","","      if CAP1r1130=\"CAP3\", CAP4r350a"]
["","","      if CAP1r1130=\"Juris\", CAP4(r155+r350a)"]
[null,null,"if CAP1r1110=\"No\"&:"]
[null,null,"      if CAP1r1130=\"CAP1\", CAP1r630"]
[null,null,"      if CAP1r1130=\"CAP2\", CAP2r520"]
[null,null,"      if CAP1r1130=\"CAP3\", CAP3r520"]
[null,null,"      if CAP1r1130=\"Juris\", CAP1r1160+CAP2r520+CAP3r520"]
[]
[]
[300,"Final Total EUCL Revenue","r200 + r210 + r220",{"$f":"SUM(M351)","v":0},null,null,"EUCL rev recovered by juris. EUCL rates only",null,null,null,null,null,{"$f":"SUM(M332,M336,M340)","v":0}]
[310,"Final Total PICC Revenue","if CAP1r1110=\"Yes\"&CAP1r1130<>\"CAP3\", ",{"$f":"SUM(M352)","v":0},null,null,"PICC rev recovered by juris PICC rates only",null,null,null,null,null,{"$f":"IF(AND(M128=\"Yes\",M130<>\"CAP3\"),M289,M109)","v":0}]
[null,null,"     CAP4 r220; else CAP1r860"]
[320,"Final Total CCL Revenue","CAP1r995",{"$f":"SUM(M354)","v":0},null,null,"CCL rev recovered by juris CCL rates only",null,null,null,null,null,{"$f":"M124","v":0}]
["","",""]
[400,"Final Total Recovered Revenue","r300 + r310 + r320",{"$f":"SUM(M356)","v":0},null,null,"EUCL, PICC, CCL rev recovered by juris rates only ",null,null,null,null,null,{"$f":"SUM(M351:M354)","v":0}]
["","",""]
[500,"Allowable Revenue Over-recovery/(Under-recovery)"," r400-r130",{"$f":"SUM(M358)","v":0},null,null,"over/under-recovery, as it relates to juris rates only",null,null,null,null,null,{"$f":"ROUND(M356-M330,0)","v":0},{"$f":"IF(M358>0,\"     Error:  Over-recovery. You must change some rates.\",IF(M358<0,\"     You have under-recovered by this amount.\",\"     ok\"))","v":"     ok"}]
[]
["","",""]
[600,"Nonrecoverable from PICC and CCL","CAP1r950-CAP1r995",{"$f":"N(D118)-N(D124)","v":0},null,null,null,null,null,null,null,null,{"$f":"N(M118)-N(M124)","v":0}]
[605,"Annual Filing Non Recoverable Dollars ","if Annual filing = 0 else r600 - r610 from the Annual Filing",{"$f":"SUM(M362)","v":0}]
[610,"Recoverable from ARC (up to max exog costs for","Allocate total Recoverable from ARC to each Juris. based on r600.",{"$f":"SUM(M363)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(A_Multi!$BL$363<A_Multi!$BL$361,A_Multi!$BL$363*M361/A_Multi!$BL$361,M361)","v":0}]
[null,"Reg Fees, TRS, and NANPA)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANALYZER - Juris",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M15","v":0}]
[{"$f":"\"Filing Date:                \"&DATE","v":"Filing Date:                06/16/2023"}]
[{"$f":"\"Filing Entity:               \"&COSA","v":"Filing Entity:               "}]
[{"$f":"\"Transmittal Number:   \"&TRANSMITTAL","v":"Transmittal Number:   "}]
[{"$f":"NAME","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flag"]
["COMMON LINE-----------------------------------------",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
["Deaveraging Checks (from CAP3):"]
["   Zone Progression Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N(M206)<=0,M206,IF(AND(O29<>0,N(O242)<N(N242)),\"FAIL\",IF(AND(P29<>0,N(P242)<N(O242)),\"FAIL\",IF(AND(Q29<>0,N(Q242)<N(P242)),\"FAIL\",IF(AND(R29<>0,N(R242)<N(Q242)),\"FAIL\",\"PASS\")))))","v":"CAP2"},{"$f":"IF(M386=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(O29<>0,O242<N242),\"Prim Res Zone B < Zone A\",IF(AND(P29<>0,P242<O242),\"Prim Res Zone C < Zone B\",IF(AND(Q29<>0,Q242<P242),\"Prim Res Zone D < Zone C\",IF(AND(R29<>0,R242<Q242),\"Prim Res Zone Other < Zone D\",\"Prim Rates OK\"))))))","v":"Prim Rates OK"}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N(M206)<=0,M206,IF(AND(O29<>0,N(O243)<N(N243)),\"FAIL\",IF(AND(P29<>0,N(P243)<N(O243)),\"FAIL\",IF(AND(Q29<>0,N(Q243)<N(P243)),\"FAIL\",IF(AND(R29<>0,N(R243)<N(Q243)),\"FAIL\",\"PASS\")))))","v":"CAP2"},{"$f":"IF(M387=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(O29<>0,O243<N243),\"Non Prim Zone B < Zone A\",IF(AND(P29<>0,P243<O243),\"Non Prim Zone C < Zone B\",IF(AND(Q29<>0,Q243<P243),\"Non Prim Zone D < Zone C\",IF(AND(R29<>0,R243<Q243),\"Non Prim Zone Other < Zone D\",\"Non Prim Rates OK\"))))))","v":"Non Prim Rates OK"}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N(M206)<=0,M206,IF(AND(O29<>0,N(O244)<N(N244)),\"FAIL\",IF(AND(P29<>0,N(P244)<N(O244)),\"FAIL\",IF(AND(Q29<>0,N(Q244)<N(P244)),\"FAIL\",IF(AND(R29<>0,N(R244)<N(Q244)),\"FAIL\",\"PASS\")))))","v":"CAP2"},{"$f":"IF(M388=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(O29<>0,O244<N244),\"MLB Zone B < Zone A\",IF(AND(P29<>0,P244<O244),\"MLB Zone C < Zone B\",IF(AND(Q29<>0,Q244<P244),\"MLB Zone D < Zone C\",IF(AND(R29<>0,R244<Q244),\"MLB Zone Other < Zone D\",\"MLB Rates OK\"))))))","v":"MLB Rates OK"}]
[]
["   Zone Minimum Pricing Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M129=\"no\",\"N/A\",IF(OR(AND(OR(M130=\"CAP1\",M130=\"CAP2\"),N(#REF!)<>0),AND(N29<>0,N(N242)<N(M231)),AND(O29<>0,N(O242)<N(M231)),AND(P29<>0,N(P242)<N(M231)),AND(Q29<>0,N(Q242)<N(M231)),AND(R29<>0,N(R242)<N(M231))),\"FAIL\",\"PASS\")))","v":{"$error":"#REF!"}},{"$f":"IF(M391=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(N29<>0,N242<M231),\"Prim Res Zone A < Min\",IF(AND(O29<>0,O242<M231),\"Prim Res Zone B < Min\",IF(AND(P29<>0,P242<M231),\"Prim Res Zone C < Min\",IF(AND(Q29<>0,Q242<M231),\"Prim Res Zone D < Min\",IF(AND(R29<>0,R242<M231),\"Prim Res Zone Other < Min\",\"Prim Rates above Min\")))))))","v":{"$error":"#REF!"}}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M129=\"no\",\"N/A\",IF(OR(AND(OR(M130=\"CAP1\",M130=\"CAP2\"),N(#REF!)<>0),AND(N29<>0,N(N243)<N(M234)),AND(O29<>0,N(O243)<N(M234)),AND(P29<>0,N(P243)<N(M234)),AND(Q29<>0,N(Q243)<N(M234)),AND(R29<>0,N(R243)<N(M234))),\"FAIL\",\"PASS\")))","v":{"$error":"#REF!"}},{"$f":"IF(M392=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(N29<>0,N243<M234),\"Non Prim Zone A < Min\",IF(AND(O29<>0,O243<M234),\"Non Prim Zone B < Min\",IF(AND(P29<>0,P243<M234),\"Non Prim Zone C < Min\",IF(AND(Q29<>0,Q243<M234),\"Non Prim Zone D < Min\",IF(AND(R29<>0,R243<M234),\"Non Prim Zone Other < Min\",\"Non Prim Rates above Min\")))))))","v":{"$error":"#REF!"}}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M129=\"no\",\"N/A\",IF(OR(AND(OR(M130=\"CAP1\",M130=\"CAP2\"),N(#REF!)<>0),AND(N29<>0,N(N244)<N(M237)),AND(O29<>0,N(O244)<N(M237)),AND(P29<>0,N(P244)<N(M237)),AND(Q29<>0,N(Q244)<N(M237)),AND(R29<>0,N(R244)<N(M237))),\"FAIL\",\"PASS\")))","v":{"$error":"#REF!"}},{"$f":"IF(M393=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(N29<>0,N244<M237),\"MLB Zone A < Min\",IF(AND(O29<>0,O244<M237),\"MLB Zone B < Min\",IF(AND(P29<>0,P244<M237),\"MLB Zone C < Min\",IF(AND(Q29<>0,Q244<M237),\"MLB Zone D < Min\",IF(AND(R29<>0,R244<M237),\"MLB Zone Other < Min\",\"MLB Rates above Min\")))))))","v":{"$error":"#REF!"}}]
[]
["   Zone Maximum Pricing Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(OR(M130=\"CAP1\",M130=\"CAP2\"),\"N/A\",IF(OR(N(#REF!)<>0,AND(N29<>0,N(N242)<N(M232)),AND(O29<>0,N(O242)<N(M232)),AND(P29<>0,N(P242)<N(M232)),AND(Q29<>0,N(Q242)<N(M232)),AND(R29<>0,N(R242)<N(M232))),\"FAIL\",\"PASS\")))","v":"N/A"},{"$f":"IF(M396=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(N29<>0,N242>M232),\"Prim Res Zone A > Max\",IF(AND(O29<>0,O242>M232),\"Prim Res Zone B > Max\",IF(AND(P29<>0,P242>M232),\"Prim Res Zone C > Max\",IF(AND(Q29<>0,Q242>M232),\"Prim Res Zone D > Max\",IF(AND(R29<>0,R242>M232),\"Prim Res Zone Other > Max\",\"Prim Rates below Max\")))))))","v":"Prim Rates below Max"}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(OR(M130=\"CAP1\",M130=\"CAP2\"),\"N/A\",IF(OR(N(#REF!)<>0,AND(N29<>0,N(N243)<N(M235)),AND(O29<>0,N(O243)<N(M235)),AND(P29<>0,N(P243)<N(M235)),AND(Q29<>0,N(Q243)<N(M235)),AND(R29<>0,N(R243)<N(M235))),\"FAIL\",\"PASS\")))","v":"N/A"},{"$f":"IF(M397=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(N29<>0,N243>M235),\"Non Prim Zone A > Max\",IF(AND(O29<>0,O243>M235),\"Non Prim Zone B > Max\",IF(AND(P29<>0,P243>M235),\"Non Prim Zone C > Max\",IF(AND(Q29<>0,Q243>M235),\"Non Prim Zone D > Max\",IF(AND(R29<>0,R243>M235),\"Non Prim Zone Other > Max\",\"Non Prim Rates below Max\")))))))","v":"Non Prim Rates below Max"}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(OR(M130=\"CAP1\",M130=\"CAP2\"),\"N/A\",IF(OR(N(#REF!)<>0,AND(N29<>0,N(N244)<N(M238)),AND(O29<>0,N(O244)<N(M238)),AND(P29<>0,N(P244)<N(M238)),AND(Q29<>0,N(Q244)<N(M238)),AND(R29<>0,N(R244)<N(M238))),\"FAIL\",\"PASS\")))","v":"N/A"},{"$f":"IF(M398=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(AND(N29<>0,N244>M238),\"MLB Zone A > Max\",IF(AND(O29<>0,O244>M238),\"MLB Zone B > Max\",IF(AND(P29<>0,P244>M238),\"MLB Zone C > Max\",IF(AND(Q29<>0,Q244>M238),\"MLB Zone D > Max\",IF(AND(R29<>0,R244>M238),\"MLB Zone Other > Max\",\"MLB Rates below Max\")))))))","v":"MLB Rates below Max"}]
[]
["   Class of Service Checks:"]
["     Zone A",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M129=\"no\",\"N/A\",IF(N(N243)<N(N242),\"FAIL\",IF(N(N244)<N(N243),\"FAIL\",\"PASS\"))))","v":"PASS"},{"$f":"IF(M401=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(N(N$243)<N(N$242),\"Zone A Non Prim < Prim\",IF(N(N$244)<N(N$243),\"Zone A MLB < Non Prim\",\"Zone A OK\"))))","v":"Zone A OK"}]
["     Zone B",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M129=\"no\",\"N/A\",IF(N(O243)<N(O242),\"FAIL\",IF(N(O244)<N(O243),\"FAIL\",\"PASS\"))))","v":"PASS"},{"$f":"IF(M402=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(N(O$243)<N(O$242),\"Zone B Non Prim < Prim\",IF(N(O$244)<N(O$243),\"Zone B MLB < Non Prim\",\"Zone B OK\"))))","v":"Zone B OK"}]
["     Zone C",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M129=\"no\",\"N/A\",IF(N(P243)<N(P242),\"FAIL\",IF(N(P244)<N(P243),\"FAIL\",\"PASS\"))))","v":"PASS"},{"$f":"IF(M403=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(N(P$243)<N(P$242),\"Zone C Non Prim < Prim\",IF(N(P$244)<N(P$243),\"Zone C MLB < Non Prim\",\"Zone C OK\"))))","v":"Zone C OK"}]
["     Zone D",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M129=\"no\",\"N/A\",IF(N(Q243)<N(Q242),\"FAIL\",IF(N(Q244)<N(Q243),\"FAIL\",\"PASS\"))))","v":"PASS"},{"$f":"IF(M404=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(N(Q$243)<N(Q$242),\"Zone D Non Prim < Prim\",IF(N(Q$244)<N(Q$243),\"Zone D MLB < Non Prim\",\"Zone D OK\"))))","v":"Zone D OK"}]
["     Other Zone",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M130=\"\",\"\",IF(M129=\"no\",\"N/A\",IF(N(R243)<N(R242),\"FAIL\",IF(N(R244)<N(R243),\"FAIL\",\"PASS\"))))","v":"PASS"},{"$f":"IF(M405=\"\",\"\",IF(M129=\"no\",\"No Deaveraging Allowed\",IF(N(R$243)<N(R$242),\"Other Zone Non Prim < Prim\",IF(N(R$244)<N(R$243),\"Other Zone MLB < Non Prim\",\"Other Zone OK\"))))","v":"Other Zone OK"}]
[]
["      CMT Revenue Too High?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TRUNC(M356,0)>TRUNC(M330,0),\"     HIGH\",\"       *\")","v":"       *"}]

{"sheet":"RTEs Test Data","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"CAPs Test Data","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"RTEs Test Results","index":6,"n_rows":76,"n_cols":20,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FQ1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,{"$f":"IF(COUNTIF(D3:D700,\"#VALUE!\")+COUNTIF(D3:D700,\"#N/A\")+COUNTIF(D3:D700,\"#REF!\")+COUNTIF(D3:D700,\"#DIV/0!\")+COUNTIF(D3:D700,\"#NUM!\")+COUNTIF(D3:D700,\"#NULL!\")+COUNTIF(D3:D700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",D3:D700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR",null,{"$f":"IF(COUNTIF(M3:M700,\"#VALUE!\")+COUNTIF(M3:M700,\"#N/A\")+COUNTIF(M3:M700,\"#REF!\")+COUNTIF(M3:M700,\"#DIV/0!\")+COUNTIF(M3:M700,\"#NUM!\")+COUNTIF(M3:M700,\"#NULL!\")+COUNTIF(M3:M700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",M3:M700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,"Jurisdiction Number:",null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'RTEs Inputs Test Results'!N15","v":0}]
[]
["RTE-1J",null,null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"IF(OR('RTEs Calcs Test Results'!M17=\"ERROR\",'RTEs Inputs Test Results'!M17=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
["Page 1",null,null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,"Common Line Basket",null,null,null,null,null,null,null,null,"Common Line Basket"]
[]
[null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD"]
[null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x"]
[null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ",null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX "]
[null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS",null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS"]
[null,null,"-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-","-","-"]
["","End User Common Line (EUCL)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
["","No Zone or Zone A:"]
[102,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D32=\"ERROR\",'RTEs Inputs Test Results'!D32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E32=\"ERROR\",'RTEs Inputs Test Results'!E32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F32=\"ERROR\",'RTEs Inputs Test Results'!F32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G32=\"ERROR\",'RTEs Inputs Test Results'!G32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H32=\"ERROR\",'RTEs Inputs Test Results'!H32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I32=\"ERROR\",'RTEs Inputs Test Results'!I32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J32=\"ERROR\",'RTEs Inputs Test Results'!J32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K32=\"ERROR\",'RTEs Inputs Test Results'!K32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M32=\"ERROR\",'RTEs Inputs Test Results'!M32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N32=\"ERROR\",'RTEs Inputs Test Results'!N32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O32=\"ERROR\",'RTEs Inputs Test Results'!O32=\"ERROR\",'RTEs Prior Year Test Results'!P32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P32=\"ERROR\",'RTEs Inputs Test Results'!P32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q32=\"ERROR\",'RTEs Inputs Test Results'!Q32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R32=\"ERROR\",'RTEs Inputs Test Results'!R32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S32=\"ERROR\",'RTEs Inputs Test Results'!S32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T32=\"ERROR\",'RTEs Inputs Test Results'!T32=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[104,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D33=\"ERROR\",'RTEs Inputs Test Results'!D33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E33=\"ERROR\",'RTEs Inputs Test Results'!E33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F33=\"ERROR\",'RTEs Inputs Test Results'!F33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G33=\"ERROR\",'RTEs Inputs Test Results'!G33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H33=\"ERROR\",'RTEs Inputs Test Results'!H33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I33=\"ERROR\",'RTEs Inputs Test Results'!I33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J33=\"ERROR\",'RTEs Inputs Test Results'!J33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K33=\"ERROR\",'RTEs Inputs Test Results'!K33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M33=\"ERROR\",'RTEs Inputs Test Results'!M33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N33=\"ERROR\",'RTEs Inputs Test Results'!N33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O33=\"ERROR\",'RTEs Inputs Test Results'!O33=\"ERROR\",'RTEs Prior Year Test Results'!P33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P33=\"ERROR\",'RTEs Inputs Test Results'!P33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q33=\"ERROR\",'RTEs Inputs Test Results'!Q33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R33=\"ERROR\",'RTEs Inputs Test Results'!R33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S33=\"ERROR\",'RTEs Inputs Test Results'!S33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T33=\"ERROR\",'RTEs Inputs Test Results'!T33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[106,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D34=\"ERROR\",'RTEs Inputs Test Results'!D34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E34=\"ERROR\",'RTEs Inputs Test Results'!E34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F34=\"ERROR\",'RTEs Inputs Test Results'!F34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G34=\"ERROR\",'RTEs Inputs Test Results'!G34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H34=\"ERROR\",'RTEs Inputs Test Results'!H34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I34=\"ERROR\",'RTEs Inputs Test Results'!I34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J34=\"ERROR\",'RTEs Inputs Test Results'!J34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K34=\"ERROR\",'RTEs Inputs Test Results'!K34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M34=\"ERROR\",'RTEs Inputs Test Results'!M34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N34=\"ERROR\",'RTEs Inputs Test Results'!N34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O34=\"ERROR\",'RTEs Inputs Test Results'!O34=\"ERROR\",'RTEs Prior Year Test Results'!P34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P34=\"ERROR\",'RTEs Inputs Test Results'!P34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q34=\"ERROR\",'RTEs Inputs Test Results'!Q34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R34=\"ERROR\",'RTEs Inputs Test Results'!R34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S34=\"ERROR\",'RTEs Inputs Test Results'!S34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T34=\"ERROR\",'RTEs Inputs Test Results'!T34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[108,"Special Access Surcharge",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D35=\"ERROR\",'RTEs Inputs Test Results'!D35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E35=\"ERROR\",'RTEs Inputs Test Results'!E35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F35=\"ERROR\",'RTEs Inputs Test Results'!F35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G35=\"ERROR\",'RTEs Inputs Test Results'!G35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H35=\"ERROR\",'RTEs Inputs Test Results'!H35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I35=\"ERROR\",'RTEs Inputs Test Results'!I35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J35=\"ERROR\",'RTEs Inputs Test Results'!J35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K35=\"ERROR\",'RTEs Inputs Test Results'!K35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M35=\"ERROR\",'RTEs Inputs Test Results'!M35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N35=\"ERROR\",'RTEs Inputs Test Results'!N35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O35=\"ERROR\",'RTEs Inputs Test Results'!O35=\"ERROR\",'RTEs Prior Year Test Results'!P35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P35=\"ERROR\",'RTEs Inputs Test Results'!P35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q35=\"ERROR\",'RTEs Inputs Test Results'!Q35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R35=\"ERROR\",'RTEs Inputs Test Results'!R35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S35=\"ERROR\",'RTEs Inputs Test Results'!S35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T35=\"ERROR\",'RTEs Inputs Test Results'!T35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[109,"Other EUCL",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D36=\"ERROR\",'RTEs Inputs Test Results'!D36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E36=\"ERROR\",'RTEs Inputs Test Results'!E36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F36=\"ERROR\",'RTEs Inputs Test Results'!F36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G36=\"ERROR\",'RTEs Inputs Test Results'!G36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H36=\"ERROR\",'RTEs Inputs Test Results'!H36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I36=\"ERROR\",'RTEs Inputs Test Results'!I36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J36=\"ERROR\",'RTEs Inputs Test Results'!J36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K36=\"ERROR\",'RTEs Inputs Test Results'!K36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M36=\"ERROR\",'RTEs Inputs Test Results'!M36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N36=\"ERROR\",'RTEs Inputs Test Results'!N36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O36=\"ERROR\",'RTEs Inputs Test Results'!O36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P36=\"ERROR\",'RTEs Inputs Test Results'!P36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q36=\"ERROR\",'RTEs Inputs Test Results'!Q36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R36=\"ERROR\",'RTEs Inputs Test Results'!R36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S36=\"ERROR\",'RTEs Inputs Test Results'!S36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T36=\"ERROR\",'RTEs Inputs Test Results'!T36=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["",""]
["","Zone B:"]
[112,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D39=\"ERROR\",'RTEs Inputs Test Results'!D39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E39=\"ERROR\",'RTEs Inputs Test Results'!E39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F39=\"ERROR\",'RTEs Inputs Test Results'!F39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G39=\"ERROR\",'RTEs Inputs Test Results'!G39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H39=\"ERROR\",'RTEs Inputs Test Results'!H39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I39=\"ERROR\",'RTEs Inputs Test Results'!I39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J39=\"ERROR\",'RTEs Inputs Test Results'!J39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K39=\"ERROR\",'RTEs Inputs Test Results'!K39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M39=\"ERROR\",'RTEs Inputs Test Results'!M39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N39=\"ERROR\",'RTEs Inputs Test Results'!N39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O39=\"ERROR\",'RTEs Inputs Test Results'!O39=\"ERROR\",'RTEs Prior Year Test Results'!P39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P39=\"ERROR\",'RTEs Inputs Test Results'!P39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q39=\"ERROR\",'RTEs Inputs Test Results'!Q39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R39=\"ERROR\",'RTEs Inputs Test Results'!R39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S39=\"ERROR\",'RTEs Inputs Test Results'!S39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T39=\"ERROR\",'RTEs Inputs Test Results'!T39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[114,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D40=\"ERROR\",'RTEs Inputs Test Results'!D40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E40=\"ERROR\",'RTEs Inputs Test Results'!E40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F40=\"ERROR\",'RTEs Inputs Test Results'!F40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G40=\"ERROR\",'RTEs Inputs Test Results'!G40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H40=\"ERROR\",'RTEs Inputs Test Results'!H40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I40=\"ERROR\",'RTEs Inputs Test Results'!I40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J40=\"ERROR\",'RTEs Inputs Test Results'!J40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K40=\"ERROR\",'RTEs Inputs Test Results'!K40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M40=\"ERROR\",'RTEs Inputs Test Results'!M40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N40=\"ERROR\",'RTEs Inputs Test Results'!N40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O40=\"ERROR\",'RTEs Inputs Test Results'!O40=\"ERROR\",'RTEs Prior Year Test Results'!P40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P40=\"ERROR\",'RTEs Inputs Test Results'!P40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q40=\"ERROR\",'RTEs Inputs Test Results'!Q40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R40=\"ERROR\",'RTEs Inputs Test Results'!R40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S40=\"ERROR\",'RTEs Inputs Test Results'!S40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T40=\"ERROR\",'RTEs Inputs Test Results'!T40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[116,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D41=\"ERROR\",'RTEs Inputs Test Results'!D41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E41=\"ERROR\",'RTEs Inputs Test Results'!E41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F41=\"ERROR\",'RTEs Inputs Test Results'!F41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G41=\"ERROR\",'RTEs Inputs Test Results'!G41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H41=\"ERROR\",'RTEs Inputs Test Results'!H41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I41=\"ERROR\",'RTEs Inputs Test Results'!I41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J41=\"ERROR\",'RTEs Inputs Test Results'!J41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K41=\"ERROR\",'RTEs Inputs Test Results'!K41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M41=\"ERROR\",'RTEs Inputs Test Results'!M41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N41=\"ERROR\",'RTEs Inputs Test Results'!N41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O41=\"ERROR\",'RTEs Inputs Test Results'!O41=\"ERROR\",'RTEs Prior Year Test Results'!P41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P41=\"ERROR\",'RTEs Inputs Test Results'!P41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q41=\"ERROR\",'RTEs Inputs Test Results'!Q41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R41=\"ERROR\",'RTEs Inputs Test Results'!R41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S41=\"ERROR\",'RTEs Inputs Test Results'!S41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T41=\"ERROR\",'RTEs Inputs Test Results'!T41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["",""]
["","Zone C:"]
[122,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D44=\"ERROR\",'RTEs Inputs Test Results'!D44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E44=\"ERROR\",'RTEs Inputs Test Results'!E44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F44=\"ERROR\",'RTEs Inputs Test Results'!F44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G44=\"ERROR\",'RTEs Inputs Test Results'!G44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H44=\"ERROR\",'RTEs Inputs Test Results'!H44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I44=\"ERROR\",'RTEs Inputs Test Results'!I44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J44=\"ERROR\",'RTEs Inputs Test Results'!J44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K44=\"ERROR\",'RTEs Inputs Test Results'!K44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M44=\"ERROR\",'RTEs Inputs Test Results'!M44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N44=\"ERROR\",'RTEs Inputs Test Results'!N44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O44=\"ERROR\",'RTEs Inputs Test Results'!O44=\"ERROR\",'RTEs Prior Year Test Results'!P44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P44=\"ERROR\",'RTEs Inputs Test Results'!P44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q44=\"ERROR\",'RTEs Inputs Test Results'!Q44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R44=\"ERROR\",'RTEs Inputs Test Results'!R44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S44=\"ERROR\",'RTEs Inputs Test Results'!S44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T44=\"ERROR\",'RTEs Inputs Test Results'!T44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[124,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D45=\"ERROR\",'RTEs Inputs Test Results'!D45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E45=\"ERROR\",'RTEs Inputs Test Results'!E45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F45=\"ERROR\",'RTEs Inputs Test Results'!F45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G45=\"ERROR\",'RTEs Inputs Test Results'!G45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H45=\"ERROR\",'RTEs Inputs Test Results'!H45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I45=\"ERROR\",'RTEs Inputs Test Results'!I45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J45=\"ERROR\",'RTEs Inputs Test Results'!J45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K45=\"ERROR\",'RTEs Inputs Test Results'!K45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M45=\"ERROR\",'RTEs Inputs Test Results'!M45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N45=\"ERROR\",'RTEs Inputs Test Results'!N45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O45=\"ERROR\",'RTEs Inputs Test Results'!O45=\"ERROR\",'RTEs Prior Year Test Results'!P45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P45=\"ERROR\",'RTEs Inputs Test Results'!P45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q45=\"ERROR\",'RTEs Inputs Test Results'!Q45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R45=\"ERROR\",'RTEs Inputs Test Results'!R45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S45=\"ERROR\",'RTEs Inputs Test Results'!S45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T45=\"ERROR\",'RTEs Inputs Test Results'!T45=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[126,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D46=\"ERROR\",'RTEs Inputs Test Results'!D46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E46=\"ERROR\",'RTEs Inputs Test Results'!E46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F46=\"ERROR\",'RTEs Inputs Test Results'!F46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G46=\"ERROR\",'RTEs Inputs Test Results'!G46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H46=\"ERROR\",'RTEs Inputs Test Results'!H46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I46=\"ERROR\",'RTEs Inputs Test Results'!I46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J46=\"ERROR\",'RTEs Inputs Test Results'!J46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K46=\"ERROR\",'RTEs Inputs Test Results'!K46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M46=\"ERROR\",'RTEs Inputs Test Results'!M46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N46=\"ERROR\",'RTEs Inputs Test Results'!N46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O46=\"ERROR\",'RTEs Inputs Test Results'!O46=\"ERROR\",'RTEs Prior Year Test Results'!P46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P46=\"ERROR\",'RTEs Inputs Test Results'!P46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q46=\"ERROR\",'RTEs Inputs Test Results'!Q46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R46=\"ERROR\",'RTEs Inputs Test Results'!R46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S46=\"ERROR\",'RTEs Inputs Test Results'!S46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T46=\"ERROR\",'RTEs Inputs Test Results'!T46=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["",""]
["","Zone D:"]
[132,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D49=\"ERROR\",'RTEs Inputs Test Results'!D49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E49=\"ERROR\",'RTEs Inputs Test Results'!E49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F49=\"ERROR\",'RTEs Inputs Test Results'!F49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G49=\"ERROR\",'RTEs Inputs Test Results'!G49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H49=\"ERROR\",'RTEs Inputs Test Results'!H49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I49=\"ERROR\",'RTEs Inputs Test Results'!I49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J49=\"ERROR\",'RTEs Inputs Test Results'!J49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K49=\"ERROR\",'RTEs Inputs Test Results'!K49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M49=\"ERROR\",'RTEs Inputs Test Results'!M49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N49=\"ERROR\",'RTEs Inputs Test Results'!N49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O49=\"ERROR\",'RTEs Inputs Test Results'!O49=\"ERROR\",'RTEs Prior Year Test Results'!P49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P49=\"ERROR\",'RTEs Inputs Test Results'!P49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q49=\"ERROR\",'RTEs Inputs Test Results'!Q49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R49=\"ERROR\",'RTEs Inputs Test Results'!R49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S49=\"ERROR\",'RTEs Inputs Test Results'!S49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T49=\"ERROR\",'RTEs Inputs Test Results'!T49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[134,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D50=\"ERROR\",'RTEs Inputs Test Results'!D50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E50=\"ERROR\",'RTEs Inputs Test Results'!E50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F50=\"ERROR\",'RTEs Inputs Test Results'!F50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G50=\"ERROR\",'RTEs Inputs Test Results'!G50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H50=\"ERROR\",'RTEs Inputs Test Results'!H50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I50=\"ERROR\",'RTEs Inputs Test Results'!I50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J50=\"ERROR\",'RTEs Inputs Test Results'!J50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K50=\"ERROR\",'RTEs Inputs Test Results'!K50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M50=\"ERROR\",'RTEs Inputs Test Results'!M50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N50=\"ERROR\",'RTEs Inputs Test Results'!N50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O50=\"ERROR\",'RTEs Inputs Test Results'!O50=\"ERROR\",'RTEs Prior Year Test Results'!P50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P50=\"ERROR\",'RTEs Inputs Test Results'!P50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q50=\"ERROR\",'RTEs Inputs Test Results'!Q50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R50=\"ERROR\",'RTEs Inputs Test Results'!R50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S50=\"ERROR\",'RTEs Inputs Test Results'!S50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T50=\"ERROR\",'RTEs Inputs Test Results'!T50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[136,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D51=\"ERROR\",'RTEs Inputs Test Results'!D51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E51=\"ERROR\",'RTEs Inputs Test Results'!E51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F51=\"ERROR\",'RTEs Inputs Test Results'!F51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G51=\"ERROR\",'RTEs Inputs Test Results'!G51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H51=\"ERROR\",'RTEs Inputs Test Results'!H51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I51=\"ERROR\",'RTEs Inputs Test Results'!I51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J51=\"ERROR\",'RTEs Inputs Test Results'!J51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K51=\"ERROR\",'RTEs Inputs Test Results'!K51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M51=\"ERROR\",'RTEs Inputs Test Results'!M51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N51=\"ERROR\",'RTEs Inputs Test Results'!N51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O51=\"ERROR\",'RTEs Inputs Test Results'!O51=\"ERROR\",'RTEs Prior Year Test Results'!P51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P51=\"ERROR\",'RTEs Inputs Test Results'!P51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q51=\"ERROR\",'RTEs Inputs Test Results'!Q51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R51=\"ERROR\",'RTEs Inputs Test Results'!R51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S51=\"ERROR\",'RTEs Inputs Test Results'!S51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T51=\"ERROR\",'RTEs Inputs Test Results'!T51=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["",""]
["","Zone - Other:"]
[142,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D54=\"ERROR\",'RTEs Inputs Test Results'!D54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E54=\"ERROR\",'RTEs Inputs Test Results'!E54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F54=\"ERROR\",'RTEs Inputs Test Results'!F54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G54=\"ERROR\",'RTEs Inputs Test Results'!G54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H54=\"ERROR\",'RTEs Inputs Test Results'!H54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I54=\"ERROR\",'RTEs Inputs Test Results'!I54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J54=\"ERROR\",'RTEs Inputs Test Results'!J54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K54=\"ERROR\",'RTEs Inputs Test Results'!K54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M54=\"ERROR\",'RTEs Inputs Test Results'!M54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N54=\"ERROR\",'RTEs Inputs Test Results'!N54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O54=\"ERROR\",'RTEs Inputs Test Results'!O54=\"ERROR\",'RTEs Prior Year Test Results'!P54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P54=\"ERROR\",'RTEs Inputs Test Results'!P54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q54=\"ERROR\",'RTEs Inputs Test Results'!Q54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R54=\"ERROR\",'RTEs Inputs Test Results'!R54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S54=\"ERROR\",'RTEs Inputs Test Results'!S54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T54=\"ERROR\",'RTEs Inputs Test Results'!T54=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[144,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D55=\"ERROR\",'RTEs Inputs Test Results'!D55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E55=\"ERROR\",'RTEs Inputs Test Results'!E55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F55=\"ERROR\",'RTEs Inputs Test Results'!F55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G55=\"ERROR\",'RTEs Inputs Test Results'!G55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H55=\"ERROR\",'RTEs Inputs Test Results'!H55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I55=\"ERROR\",'RTEs Inputs Test Results'!I55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J55=\"ERROR\",'RTEs Inputs Test Results'!J55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K55=\"ERROR\",'RTEs Inputs Test Results'!K55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M55=\"ERROR\",'RTEs Inputs Test Results'!M55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N55=\"ERROR\",'RTEs Inputs Test Results'!N55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O55=\"ERROR\",'RTEs Inputs Test Results'!O55=\"ERROR\",'RTEs Prior Year Test Results'!P55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P55=\"ERROR\",'RTEs Inputs Test Results'!P55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q55=\"ERROR\",'RTEs Inputs Test Results'!Q55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R55=\"ERROR\",'RTEs Inputs Test Results'!R55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S55=\"ERROR\",'RTEs Inputs Test Results'!S55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T55=\"ERROR\",'RTEs Inputs Test Results'!T55=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[146,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D56=\"ERROR\",'RTEs Inputs Test Results'!D56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E56=\"ERROR\",'RTEs Inputs Test Results'!E56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F56=\"ERROR\",'RTEs Inputs Test Results'!F56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G56=\"ERROR\",'RTEs Inputs Test Results'!G56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H56=\"ERROR\",'RTEs Inputs Test Results'!H56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I56=\"ERROR\",'RTEs Inputs Test Results'!I56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J56=\"ERROR\",'RTEs Inputs Test Results'!J56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K56=\"ERROR\",'RTEs Inputs Test Results'!K56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M56=\"ERROR\",'RTEs Inputs Test Results'!M56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N56=\"ERROR\",'RTEs Inputs Test Results'!N56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O56=\"ERROR\",'RTEs Inputs Test Results'!O56=\"ERROR\",'RTEs Prior Year Test Results'!P56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P56=\"ERROR\",'RTEs Inputs Test Results'!P56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q56=\"ERROR\",'RTEs Inputs Test Results'!Q56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R56=\"ERROR\",'RTEs Inputs Test Results'!R56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S56=\"ERROR\",'RTEs Inputs Test Results'!S56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T56=\"ERROR\",'RTEs Inputs Test Results'!T56=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["",""]
["","Presubscribed Interexchange Carrier Charge (PICC)"]
[]
[]
[155,"Multiline Business & PRI ISDN PICC           (1)",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D61=\"ERROR\",'RTEs Inputs Test Results'!D61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E61=\"ERROR\",'RTEs Inputs Test Results'!E61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F61=\"ERROR\",'RTEs Inputs Test Results'!F61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G61=\"ERROR\",'RTEs Inputs Test Results'!G61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H61=\"ERROR\",'RTEs Inputs Test Results'!H61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I61=\"ERROR\",'RTEs Inputs Test Results'!I61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J61=\"ERROR\",'RTEs Inputs Test Results'!J61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K61=\"ERROR\",'RTEs Inputs Test Results'!K61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M61=\"ERROR\",'RTEs Inputs Test Results'!M61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N61=\"ERROR\",'RTEs Inputs Test Results'!N61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O61=\"ERROR\",'RTEs Inputs Test Results'!O61=\"ERROR\",'RTEs Prior Year Test Results'!P61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P61=\"ERROR\",'RTEs Inputs Test Results'!P61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q61=\"ERROR\",'RTEs Inputs Test Results'!Q61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R61=\"ERROR\",'RTEs Inputs Test Results'!R61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S61=\"ERROR\",'RTEs Inputs Test Results'!S61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T61=\"ERROR\",'RTEs Inputs Test Results'!T61=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[157,"Business Centrex PICC",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D62=\"ERROR\",'RTEs Inputs Test Results'!D62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E62=\"ERROR\",'RTEs Inputs Test Results'!E62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F62=\"ERROR\",'RTEs Inputs Test Results'!F62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G62=\"ERROR\",'RTEs Inputs Test Results'!G62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H62=\"ERROR\",'RTEs Inputs Test Results'!H62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I62=\"ERROR\",'RTEs Inputs Test Results'!I62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J62=\"ERROR\",'RTEs Inputs Test Results'!J62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K62=\"ERROR\",'RTEs Inputs Test Results'!K62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M62=\"ERROR\",'RTEs Inputs Test Results'!M62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N62=\"ERROR\",'RTEs Inputs Test Results'!N62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O62=\"ERROR\",'RTEs Inputs Test Results'!O62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P62=\"ERROR\",'RTEs Inputs Test Results'!P62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q62=\"ERROR\",'RTEs Inputs Test Results'!Q62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R62=\"ERROR\",'RTEs Inputs Test Results'!R62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S62=\"ERROR\",'RTEs Inputs Test Results'!S62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T62=\"ERROR\",'RTEs Inputs Test Results'!T62=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["",""]
["","Carrier Common Line"]
[161,"Terminating CCL Prem.",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D65=\"ERROR\",'RTEs Inputs Test Results'!D65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E65=\"ERROR\",'RTEs Inputs Test Results'!E65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F65=\"ERROR\",'RTEs Inputs Test Results'!F65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G65=\"ERROR\",'RTEs Inputs Test Results'!G65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H65=\"ERROR\",'RTEs Inputs Test Results'!H65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I65=\"ERROR\",'RTEs Inputs Test Results'!I65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J65=\"ERROR\",'RTEs Inputs Test Results'!J65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K65=\"ERROR\",'RTEs Inputs Test Results'!K65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M65=\"ERROR\",'RTEs Inputs Test Results'!M65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N65=\"ERROR\",'RTEs Inputs Test Results'!N65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O65=\"ERROR\",'RTEs Inputs Test Results'!O65=\"ERROR\",'RTEs Prior Year Test Results'!P65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P65=\"ERROR\",'RTEs Inputs Test Results'!P65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q65=\"ERROR\",'RTEs Inputs Test Results'!Q65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R65=\"ERROR\",'RTEs Inputs Test Results'!R65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S65=\"ERROR\",'RTEs Inputs Test Results'!S65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T65=\"ERROR\",'RTEs Inputs Test Results'!T65=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[163,"Terminating CCL Non-Prem.",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D66=\"ERROR\",'RTEs Inputs Test Results'!D66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E66=\"ERROR\",'RTEs Inputs Test Results'!E66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F66=\"ERROR\",'RTEs Inputs Test Results'!F66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G66=\"ERROR\",'RTEs Inputs Test Results'!G66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H66=\"ERROR\",'RTEs Inputs Test Results'!H66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I66=\"ERROR\",'RTEs Inputs Test Results'!I66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J66=\"ERROR\",'RTEs Inputs Test Results'!J66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K66=\"ERROR\",'RTEs Inputs Test Results'!K66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M66=\"ERROR\",'RTEs Inputs Test Results'!M66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N66=\"ERROR\",'RTEs Inputs Test Results'!N66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O66=\"ERROR\",'RTEs Inputs Test Results'!O66=\"ERROR\",'RTEs Prior Year Test Results'!P66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P66=\"ERROR\",'RTEs Inputs Test Results'!P66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q66=\"ERROR\",'RTEs Inputs Test Results'!Q66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R66=\"ERROR\",'RTEs Inputs Test Results'!R66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S66=\"ERROR\",'RTEs Inputs Test Results'!S66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T66=\"ERROR\",'RTEs Inputs Test Results'!T66=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[165,"Originating CCL Prem.",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D67=\"ERROR\",'RTEs Inputs Test Results'!D67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E67=\"ERROR\",'RTEs Inputs Test Results'!E67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F67=\"ERROR\",'RTEs Inputs Test Results'!F67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G67=\"ERROR\",'RTEs Inputs Test Results'!G67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H67=\"ERROR\",'RTEs Inputs Test Results'!H67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I67=\"ERROR\",'RTEs Inputs Test Results'!I67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J67=\"ERROR\",'RTEs Inputs Test Results'!J67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K67=\"ERROR\",'RTEs Inputs Test Results'!K67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M67=\"ERROR\",'RTEs Inputs Test Results'!M67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N67=\"ERROR\",'RTEs Inputs Test Results'!N67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O67=\"ERROR\",'RTEs Inputs Test Results'!O67=\"ERROR\",'RTEs Prior Year Test Results'!P67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P67=\"ERROR\",'RTEs Inputs Test Results'!P67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q67=\"ERROR\",'RTEs Inputs Test Results'!Q67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R67=\"ERROR\",'RTEs Inputs Test Results'!R67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S67=\"ERROR\",'RTEs Inputs Test Results'!S67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T67=\"ERROR\",'RTEs Inputs Test Results'!T67=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[167,"Originating CCL Non-Prem.",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D68=\"ERROR\",'RTEs Inputs Test Results'!D68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E68=\"ERROR\",'RTEs Inputs Test Results'!E68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F68=\"ERROR\",'RTEs Inputs Test Results'!F68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G68=\"ERROR\",'RTEs Inputs Test Results'!G68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H68=\"ERROR\",'RTEs Inputs Test Results'!H68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I68=\"ERROR\",'RTEs Inputs Test Results'!I68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J68=\"ERROR\",'RTEs Inputs Test Results'!J68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K68=\"ERROR\",'RTEs Inputs Test Results'!K68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M68=\"ERROR\",'RTEs Inputs Test Results'!M68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N68=\"ERROR\",'RTEs Inputs Test Results'!N68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O68=\"ERROR\",'RTEs Inputs Test Results'!O68=\"ERROR\",'RTEs Prior Year Test Results'!P68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P68=\"ERROR\",'RTEs Inputs Test Results'!P68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q68=\"ERROR\",'RTEs Inputs Test Results'!Q68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R68=\"ERROR\",'RTEs Inputs Test Results'!R68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S68=\"ERROR\",'RTEs Inputs Test Results'!S68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T68=\"ERROR\",'RTEs Inputs Test Results'!T68=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[]
["",""]
[180,"Other Common Line",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D71=\"ERROR\",'RTEs Inputs Test Results'!D71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E71=\"ERROR\",'RTEs Inputs Test Results'!E71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F71=\"ERROR\",'RTEs Inputs Test Results'!F71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G71=\"ERROR\",'RTEs Inputs Test Results'!G71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H71=\"ERROR\",'RTEs Inputs Test Results'!H71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I71=\"ERROR\",'RTEs Inputs Test Results'!I71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J71=\"ERROR\",'RTEs Inputs Test Results'!J71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K71=\"ERROR\",'RTEs Inputs Test Results'!K71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M71=\"ERROR\",'RTEs Inputs Test Results'!M71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N71=\"ERROR\",'RTEs Inputs Test Results'!N71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O71=\"ERROR\",'RTEs Inputs Test Results'!O71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P71=\"ERROR\",'RTEs Inputs Test Results'!P71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q71=\"ERROR\",'RTEs Inputs Test Results'!Q71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R71=\"ERROR\",'RTEs Inputs Test Results'!R71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S71=\"ERROR\",'RTEs Inputs Test Results'!S71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T71=\"ERROR\",'RTEs Inputs Test Results'!T71=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[185,"USAC Receipts",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D72=\"ERROR\",'RTEs Inputs Test Results'!D72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E72=\"ERROR\",'RTEs Inputs Test Results'!E72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F72=\"ERROR\",'RTEs Inputs Test Results'!F72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G72=\"ERROR\",'RTEs Inputs Test Results'!G72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H72=\"ERROR\",'RTEs Inputs Test Results'!H72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I72=\"ERROR\",'RTEs Inputs Test Results'!I72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J72=\"ERROR\",'RTEs Inputs Test Results'!J72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K72=\"ERROR\",'RTEs Inputs Test Results'!K72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M72=\"ERROR\",'RTEs Inputs Test Results'!M72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N72=\"ERROR\",'RTEs Inputs Test Results'!N72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O72=\"ERROR\",'RTEs Inputs Test Results'!O72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P72=\"ERROR\",'RTEs Inputs Test Results'!P72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q72=\"ERROR\",'RTEs Inputs Test Results'!Q72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R72=\"ERROR\",'RTEs Inputs Test Results'!R72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S72=\"ERROR\",'RTEs Inputs Test Results'!S72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T72=\"ERROR\",'RTEs Inputs Test Results'!T72=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","Per Minute Revenues",null,null,null,null,null,{"$f":"IF(OR('RTEs Calcs Test Results'!H73=\"ERROR\",'RTEs Inputs Test Results'!H73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I73=\"ERROR\",'RTEs Inputs Test Results'!I73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J73=\"ERROR\",'RTEs Inputs Test Results'!J73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K73=\"ERROR\",'RTEs Inputs Test Results'!K73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M73=\"ERROR\",'RTEs Inputs Test Results'!M73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N73=\"ERROR\",'RTEs Inputs Test Results'!N73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O73=\"ERROR\",'RTEs Inputs Test Results'!O73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P73=\"ERROR\",'RTEs Inputs Test Results'!P73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q73=\"ERROR\",'RTEs Inputs Test Results'!Q73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R73=\"ERROR\",'RTEs Inputs Test Results'!R73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S73=\"ERROR\",'RTEs Inputs Test Results'!S73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T73=\"ERROR\",'RTEs Inputs Test Results'!T73=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[190,"Total Basket",null,{"$f":"IF(OR('RTEs Calcs Test Results'!D74=\"ERROR\",'RTEs Inputs Test Results'!D74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!E74=\"ERROR\",'RTEs Inputs Test Results'!E74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!F74=\"ERROR\",'RTEs Inputs Test Results'!F74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!G74=\"ERROR\",'RTEs Inputs Test Results'!G74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!H74=\"ERROR\",'RTEs Inputs Test Results'!H74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!I74=\"ERROR\",'RTEs Inputs Test Results'!I74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!J74=\"ERROR\",'RTEs Inputs Test Results'!J74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!K74=\"ERROR\",'RTEs Inputs Test Results'!K74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,{"$f":"IF(OR('RTEs Calcs Test Results'!M74=\"ERROR\",'RTEs Inputs Test Results'!M74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!N74=\"ERROR\",'RTEs Inputs Test Results'!N74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!O74=\"ERROR\",'RTEs Inputs Test Results'!O74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!P74=\"ERROR\",'RTEs Inputs Test Results'!P74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!Q74=\"ERROR\",'RTEs Inputs Test Results'!Q74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!R74=\"ERROR\",'RTEs Inputs Test Results'!R74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!S74=\"ERROR\",'RTEs Inputs Test Results'!S74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('RTEs Calcs Test Results'!T74=\"ERROR\",'RTEs Inputs Test Results'!T74=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["",""]
["CL ExogCosts (non-ATS Trgtng): enter $ by juris or \"Total\"",null,null,{"$f":"IF(OR('RTEs Calcs Test Results'!D76=\"ERROR\",'RTEs Inputs Test Results'!D76=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('RTEs Calcs Test Results'!M76=\"ERROR\",'RTEs Inputs Test Results'!M76=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]

{"sheet":"RTEs Calcs Test Results","index":7,"n_rows":76,"n_cols":20,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FQ1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,{"$f":"IF(COUNTIF(D3:D700,\"#VALUE!\")+COUNTIF(D3:D700,\"#N/A\")+COUNTIF(D3:D700,\"#REF!\")+COUNTIF(D3:D700,\"#DIV/0!\")+COUNTIF(D3:D700,\"#NUM!\")+COUNTIF(D3:D700,\"#NULL!\")+COUNTIF(D3:D700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",D3:D700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR",null,{"$f":"IF(COUNTIF(M3:M700,\"#VALUE!\")+COUNTIF(M3:M700,\"#N/A\")+COUNTIF(M3:M700,\"#REF!\")+COUNTIF(M3:M700,\"#DIV/0!\")+COUNTIF(M3:M700,\"#NUM!\")+COUNTIF(M3:M700,\"#NULL!\")+COUNTIF(M3:M700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",M3:M700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,"Jurisdiction Number:",null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'RTEs Test Data'!D15","v":0}]
[]
["RTE-1J",null,null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M15='RTEs Test Data'!D15, \"OK\",IF(AND(ISNUMBER(RTEs!M15),ISNUMBER('RTEs Test Data'!D15)),IF(ABS(RTEs!M15-'RTEs Test Data'!D15)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
["Page 1",null,null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,"Common Line Basket",null,null,null,null,null,null,null,null,"Common Line Basket"]
[]
[null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD"]
[null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x"]
[null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ",null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX "]
[null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS",null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS"]
[null,null,"-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-","-","-"]
["","End User Common Line (EUCL)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
["","No Zone or Zone A:"]
[102,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D30='RTEs Test Data'!ID30, \"OK\",IF(AND(ISNUMBER(RTEs!D30),ISNUMBER('RTEs Test Data'!ID30)),IF(ABS(RTEs!D30-'RTEs Test Data'!ID30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E30='RTEs Test Data'!IE30, \"OK\",IF(AND(ISNUMBER(RTEs!E30),ISNUMBER('RTEs Test Data'!IE30)),IF(ABS(RTEs!E30-'RTEs Test Data'!IE30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F30='RTEs Test Data'!IF30, \"OK\",IF(AND(ISNUMBER(RTEs!F30),ISNUMBER('RTEs Test Data'!IF30)),IF(ABS(RTEs!F30-'RTEs Test Data'!IF30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G30='RTEs Test Data'!IG30, \"OK\",IF(AND(ISNUMBER(RTEs!G30),ISNUMBER('RTEs Test Data'!IG30)),IF(ABS(RTEs!G30-'RTEs Test Data'!IG30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H30='RTEs Test Data'!IH30, \"OK\",IF(AND(ISNUMBER(RTEs!H30),ISNUMBER('RTEs Test Data'!IH30)),IF(ABS(RTEs!H30-'RTEs Test Data'!IH30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I30='RTEs Test Data'!II30, \"OK\",IF(AND(ISNUMBER(RTEs!I30),ISNUMBER('RTEs Test Data'!II30)),IF(ABS(RTEs!I30-'RTEs Test Data'!II30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J30='RTEs Test Data'!IJ30, \"OK\",IF(AND(ISNUMBER(RTEs!J30),ISNUMBER('RTEs Test Data'!IJ30)),IF(ABS(RTEs!J30-'RTEs Test Data'!IJ30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K30='RTEs Test Data'!IK30, \"OK\",IF(AND(ISNUMBER(RTEs!K30),ISNUMBER('RTEs Test Data'!IK30)),IF(ABS(RTEs!K30-'RTEs Test Data'!IK30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M30='RTEs Test Data'!D30, \"OK\",IF(AND(ISNUMBER(RTEs!M30),ISNUMBER('RTEs Test Data'!D30)),IF(ABS(RTEs!M30-'RTEs Test Data'!D30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N30='RTEs Test Data'!E30, \"OK\",IF(AND(ISNUMBER(RTEs!N30),ISNUMBER('RTEs Test Data'!E30)),IF(ABS(RTEs!N30-'RTEs Test Data'!E30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O30='RTEs Test Data'!F30, \"OK\",IF(AND(ISNUMBER(RTEs!O30),ISNUMBER('RTEs Test Data'!F30)),IF(ABS(RTEs!O30-'RTEs Test Data'!F30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P30='RTEs Test Data'!G30, \"OK\",IF(AND(ISNUMBER(RTEs!P30),ISNUMBER('RTEs Test Data'!G30)),IF(ABS(RTEs!P30-'RTEs Test Data'!G30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q30='RTEs Test Data'!H30, \"OK\",IF(AND(ISNUMBER(RTEs!Q30),ISNUMBER('RTEs Test Data'!H30)),IF(ABS(RTEs!Q30-'RTEs Test Data'!H30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R30='RTEs Test Data'!I30, \"OK\",IF(AND(ISNUMBER(RTEs!R30),ISNUMBER('RTEs Test Data'!I30)),IF(ABS(RTEs!R30-'RTEs Test Data'!I30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S30='RTEs Test Data'!J30, \"OK\",IF(AND(ISNUMBER(RTEs!S30),ISNUMBER('RTEs Test Data'!J30)),IF(ABS(RTEs!S30-'RTEs Test Data'!J30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T30='RTEs Test Data'!K30, \"OK\",IF(AND(ISNUMBER(RTEs!T30),ISNUMBER('RTEs Test Data'!K30)),IF(ABS(RTEs!T30-'RTEs Test Data'!K30)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[104,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D31='RTEs Test Data'!ID31, \"OK\",IF(AND(ISNUMBER(RTEs!D31),ISNUMBER('RTEs Test Data'!ID31)),IF(ABS(RTEs!D31-'RTEs Test Data'!ID31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E31='RTEs Test Data'!IE31, \"OK\",IF(AND(ISNUMBER(RTEs!E31),ISNUMBER('RTEs Test Data'!IE31)),IF(ABS(RTEs!E31-'RTEs Test Data'!IE31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F31='RTEs Test Data'!IF31, \"OK\",IF(AND(ISNUMBER(RTEs!F31),ISNUMBER('RTEs Test Data'!IF31)),IF(ABS(RTEs!F31-'RTEs Test Data'!IF31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G31='RTEs Test Data'!IG31, \"OK\",IF(AND(ISNUMBER(RTEs!G31),ISNUMBER('RTEs Test Data'!IG31)),IF(ABS(RTEs!G31-'RTEs Test Data'!IG31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H31='RTEs Test Data'!IH31, \"OK\",IF(AND(ISNUMBER(RTEs!H31),ISNUMBER('RTEs Test Data'!IH31)),IF(ABS(RTEs!H31-'RTEs Test Data'!IH31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I31='RTEs Test Data'!II31, \"OK\",IF(AND(ISNUMBER(RTEs!I31),ISNUMBER('RTEs Test Data'!II31)),IF(ABS(RTEs!I31-'RTEs Test Data'!II31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J31='RTEs Test Data'!IJ31, \"OK\",IF(AND(ISNUMBER(RTEs!J31),ISNUMBER('RTEs Test Data'!IJ31)),IF(ABS(RTEs!J31-'RTEs Test Data'!IJ31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K31='RTEs Test Data'!IK31, \"OK\",IF(AND(ISNUMBER(RTEs!K31),ISNUMBER('RTEs Test Data'!IK31)),IF(ABS(RTEs!K31-'RTEs Test Data'!IK31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M31='RTEs Test Data'!D31, \"OK\",IF(AND(ISNUMBER(RTEs!M31),ISNUMBER('RTEs Test Data'!D31)),IF(ABS(RTEs!M31-'RTEs Test Data'!D31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N31='RTEs Test Data'!E31, \"OK\",IF(AND(ISNUMBER(RTEs!N31),ISNUMBER('RTEs Test Data'!E31)),IF(ABS(RTEs!N31-'RTEs Test Data'!E31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O31='RTEs Test Data'!F31, \"OK\",IF(AND(ISNUMBER(RTEs!O31),ISNUMBER('RTEs Test Data'!F31)),IF(ABS(RTEs!O31-'RTEs Test Data'!F31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P31='RTEs Test Data'!G31, \"OK\",IF(AND(ISNUMBER(RTEs!P31),ISNUMBER('RTEs Test Data'!G31)),IF(ABS(RTEs!P31-'RTEs Test Data'!G31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q31='RTEs Test Data'!H31, \"OK\",IF(AND(ISNUMBER(RTEs!Q31),ISNUMBER('RTEs Test Data'!H31)),IF(ABS(RTEs!Q31-'RTEs Test Data'!H31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R31='RTEs Test Data'!I31, \"OK\",IF(AND(ISNUMBER(RTEs!R31),ISNUMBER('RTEs Test Data'!I31)),IF(ABS(RTEs!R31-'RTEs Test Data'!I31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S31='RTEs Test Data'!J31, \"OK\",IF(AND(ISNUMBER(RTEs!S31),ISNUMBER('RTEs Test Data'!J31)),IF(ABS(RTEs!S31-'RTEs Test Data'!J31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T31='RTEs Test Data'!K31, \"OK\",IF(AND(ISNUMBER(RTEs!T31),ISNUMBER('RTEs Test Data'!K31)),IF(ABS(RTEs!T31-'RTEs Test Data'!K31)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[106,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D32='RTEs Test Data'!ID32, \"OK\",IF(AND(ISNUMBER(RTEs!D32),ISNUMBER('RTEs Test Data'!ID32)),IF(ABS(RTEs!D32-'RTEs Test Data'!ID32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E32='RTEs Test Data'!IE32, \"OK\",IF(AND(ISNUMBER(RTEs!E32),ISNUMBER('RTEs Test Data'!IE32)),IF(ABS(RTEs!E32-'RTEs Test Data'!IE32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F32='RTEs Test Data'!IF32, \"OK\",IF(AND(ISNUMBER(RTEs!F32),ISNUMBER('RTEs Test Data'!IF32)),IF(ABS(RTEs!F32-'RTEs Test Data'!IF32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G32='RTEs Test Data'!IG32, \"OK\",IF(AND(ISNUMBER(RTEs!G32),ISNUMBER('RTEs Test Data'!IG32)),IF(ABS(RTEs!G32-'RTEs Test Data'!IG32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H32='RTEs Test Data'!IH32, \"OK\",IF(AND(ISNUMBER(RTEs!H32),ISNUMBER('RTEs Test Data'!IH32)),IF(ABS(RTEs!H32-'RTEs Test Data'!IH32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I32='RTEs Test Data'!II32, \"OK\",IF(AND(ISNUMBER(RTEs!I32),ISNUMBER('RTEs Test Data'!II32)),IF(ABS(RTEs!I32-'RTEs Test Data'!II32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J32='RTEs Test Data'!IJ32, \"OK\",IF(AND(ISNUMBER(RTEs!J32),ISNUMBER('RTEs Test Data'!IJ32)),IF(ABS(RTEs!J32-'RTEs Test Data'!IJ32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K32='RTEs Test Data'!IK32, \"OK\",IF(AND(ISNUMBER(RTEs!K32),ISNUMBER('RTEs Test Data'!IK32)),IF(ABS(RTEs!K32-'RTEs Test Data'!IK32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M32='RTEs Test Data'!D32, \"OK\",IF(AND(ISNUMBER(RTEs!M32),ISNUMBER('RTEs Test Data'!D32)),IF(ABS(RTEs!M32-'RTEs Test Data'!D32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N32='RTEs Test Data'!E32, \"OK\",IF(AND(ISNUMBER(RTEs!N32),ISNUMBER('RTEs Test Data'!E32)),IF(ABS(RTEs!N32-'RTEs Test Data'!E32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O32='RTEs Test Data'!F32, \"OK\",IF(AND(ISNUMBER(RTEs!O32),ISNUMBER('RTEs Test Data'!F32)),IF(ABS(RTEs!O32-'RTEs Test Data'!F32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P32='RTEs Test Data'!G32, \"OK\",IF(AND(ISNUMBER(RTEs!P32),ISNUMBER('RTEs Test Data'!G32)),IF(ABS(RTEs!P32-'RTEs Test Data'!G32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q32='RTEs Test Data'!H32, \"OK\",IF(AND(ISNUMBER(RTEs!Q32),ISNUMBER('RTEs Test Data'!H32)),IF(ABS(RTEs!Q32-'RTEs Test Data'!H32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R32='RTEs Test Data'!I32, \"OK\",IF(AND(ISNUMBER(RTEs!R32),ISNUMBER('RTEs Test Data'!I32)),IF(ABS(RTEs!R32-'RTEs Test Data'!I32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S32='RTEs Test Data'!J32, \"OK\",IF(AND(ISNUMBER(RTEs!S32),ISNUMBER('RTEs Test Data'!J32)),IF(ABS(RTEs!S32-'RTEs Test Data'!J32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T32='RTEs Test Data'!K32, \"OK\",IF(AND(ISNUMBER(RTEs!T32),ISNUMBER('RTEs Test Data'!K32)),IF(ABS(RTEs!T32-'RTEs Test Data'!K32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[108,"Special Access Surcharge",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D33='RTEs Test Data'!ID33, \"OK\",IF(AND(ISNUMBER(RTEs!D33),ISNUMBER('RTEs Test Data'!ID33)),IF(ABS(RTEs!D33-'RTEs Test Data'!ID33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E33='RTEs Test Data'!IE33, \"OK\",IF(AND(ISNUMBER(RTEs!E33),ISNUMBER('RTEs Test Data'!IE33)),IF(ABS(RTEs!E33-'RTEs Test Data'!IE33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F33='RTEs Test Data'!IF33, \"OK\",IF(AND(ISNUMBER(RTEs!F33),ISNUMBER('RTEs Test Data'!IF33)),IF(ABS(RTEs!F33-'RTEs Test Data'!IF33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G33='RTEs Test Data'!IG33, \"OK\",IF(AND(ISNUMBER(RTEs!G33),ISNUMBER('RTEs Test Data'!IG33)),IF(ABS(RTEs!G33-'RTEs Test Data'!IG33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H33='RTEs Test Data'!IH33, \"OK\",IF(AND(ISNUMBER(RTEs!H33),ISNUMBER('RTEs Test Data'!IH33)),IF(ABS(RTEs!H33-'RTEs Test Data'!IH33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I33='RTEs Test Data'!II33, \"OK\",IF(AND(ISNUMBER(RTEs!I33),ISNUMBER('RTEs Test Data'!II33)),IF(ABS(RTEs!I33-'RTEs Test Data'!II33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J33='RTEs Test Data'!IJ33, \"OK\",IF(AND(ISNUMBER(RTEs!J33),ISNUMBER('RTEs Test Data'!IJ33)),IF(ABS(RTEs!J33-'RTEs Test Data'!IJ33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K33='RTEs Test Data'!IK33, \"OK\",IF(AND(ISNUMBER(RTEs!K33),ISNUMBER('RTEs Test Data'!IK33)),IF(ABS(RTEs!K33-'RTEs Test Data'!IK33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M33='RTEs Test Data'!D33, \"OK\",IF(AND(ISNUMBER(RTEs!M33),ISNUMBER('RTEs Test Data'!D33)),IF(ABS(RTEs!M33-'RTEs Test Data'!D33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N33='RTEs Test Data'!E33, \"OK\",IF(AND(ISNUMBER(RTEs!N33),ISNUMBER('RTEs Test Data'!E33)),IF(ABS(RTEs!N33-'RTEs Test Data'!E33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O33='RTEs Test Data'!F33, \"OK\",IF(AND(ISNUMBER(RTEs!O33),ISNUMBER('RTEs Test Data'!F33)),IF(ABS(RTEs!O33-'RTEs Test Data'!F33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P33='RTEs Test Data'!G33, \"OK\",IF(AND(ISNUMBER(RTEs!P33),ISNUMBER('RTEs Test Data'!G33)),IF(ABS(RTEs!P33-'RTEs Test Data'!G33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q33='RTEs Test Data'!H33, \"OK\",IF(AND(ISNUMBER(RTEs!Q33),ISNUMBER('RTEs Test Data'!H33)),IF(ABS(RTEs!Q33-'RTEs Test Data'!H33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R33='RTEs Test Data'!I33, \"OK\",IF(AND(ISNUMBER(RTEs!R33),ISNUMBER('RTEs Test Data'!I33)),IF(ABS(RTEs!R33-'RTEs Test Data'!I33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S33='RTEs Test Data'!J33, \"OK\",IF(AND(ISNUMBER(RTEs!S33),ISNUMBER('RTEs Test Data'!J33)),IF(ABS(RTEs!S33-'RTEs Test Data'!J33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T33='RTEs Test Data'!K33, \"OK\",IF(AND(ISNUMBER(RTEs!T33),ISNUMBER('RTEs Test Data'!K33)),IF(ABS(RTEs!T33-'RTEs Test Data'!K33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[109,"Other EUCL",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D34='RTEs Test Data'!ID34, \"OK\",IF(AND(ISNUMBER(RTEs!D34),ISNUMBER('RTEs Test Data'!ID34)),IF(ABS(RTEs!D34-'RTEs Test Data'!ID34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E34='RTEs Test Data'!IE34, \"OK\",IF(AND(ISNUMBER(RTEs!E34),ISNUMBER('RTEs Test Data'!IE34)),IF(ABS(RTEs!E34-'RTEs Test Data'!IE34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F34='RTEs Test Data'!IF34, \"OK\",IF(AND(ISNUMBER(RTEs!F34),ISNUMBER('RTEs Test Data'!IF34)),IF(ABS(RTEs!F34-'RTEs Test Data'!IF34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G34='RTEs Test Data'!IG34, \"OK\",IF(AND(ISNUMBER(RTEs!G34),ISNUMBER('RTEs Test Data'!IG34)),IF(ABS(RTEs!G34-'RTEs Test Data'!IG34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H34='RTEs Test Data'!IH34, \"OK\",IF(AND(ISNUMBER(RTEs!H34),ISNUMBER('RTEs Test Data'!IH34)),IF(ABS(RTEs!H34-'RTEs Test Data'!IH34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I34='RTEs Test Data'!II34, \"OK\",IF(AND(ISNUMBER(RTEs!I34),ISNUMBER('RTEs Test Data'!II34)),IF(ABS(RTEs!I34-'RTEs Test Data'!II34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J34='RTEs Test Data'!IJ34, \"OK\",IF(AND(ISNUMBER(RTEs!J34),ISNUMBER('RTEs Test Data'!IJ34)),IF(ABS(RTEs!J34-'RTEs Test Data'!IJ34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K34='RTEs Test Data'!IK34, \"OK\",IF(AND(ISNUMBER(RTEs!K34),ISNUMBER('RTEs Test Data'!IK34)),IF(ABS(RTEs!K34-'RTEs Test Data'!IK34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M34='RTEs Test Data'!D34, \"OK\",IF(AND(ISNUMBER(RTEs!M34),ISNUMBER('RTEs Test Data'!D34)),IF(ABS(RTEs!M34-'RTEs Test Data'!D34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N34='RTEs Test Data'!E34, \"OK\",IF(AND(ISNUMBER(RTEs!N34),ISNUMBER('RTEs Test Data'!E34)),IF(ABS(RTEs!N34-'RTEs Test Data'!E34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O34='RTEs Test Data'!F34, \"OK\",IF(AND(ISNUMBER(RTEs!O34),ISNUMBER('RTEs Test Data'!F34)),IF(ABS(RTEs!O34-'RTEs Test Data'!F34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P34='RTEs Test Data'!G34, \"OK\",IF(AND(ISNUMBER(RTEs!P34),ISNUMBER('RTEs Test Data'!G34)),IF(ABS(RTEs!P34-'RTEs Test Data'!G34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q34='RTEs Test Data'!H34, \"OK\",IF(AND(ISNUMBER(RTEs!Q34),ISNUMBER('RTEs Test Data'!H34)),IF(ABS(RTEs!Q34-'RTEs Test Data'!H34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R34='RTEs Test Data'!I34, \"OK\",IF(AND(ISNUMBER(RTEs!R34),ISNUMBER('RTEs Test Data'!I34)),IF(ABS(RTEs!R34-'RTEs Test Data'!I34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S34='RTEs Test Data'!J34, \"OK\",IF(AND(ISNUMBER(RTEs!S34),ISNUMBER('RTEs Test Data'!J34)),IF(ABS(RTEs!S34-'RTEs Test Data'!J34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T34='RTEs Test Data'!K34, \"OK\",IF(AND(ISNUMBER(RTEs!T34),ISNUMBER('RTEs Test Data'!K34)),IF(ABS(RTEs!T34-'RTEs Test Data'!K34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["",""]
["","Zone B:"]
[112,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D37='RTEs Test Data'!ID37, \"OK\",IF(AND(ISNUMBER(RTEs!D37),ISNUMBER('RTEs Test Data'!ID37)),IF(ABS(RTEs!D37-'RTEs Test Data'!ID37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E37='RTEs Test Data'!IE37, \"OK\",IF(AND(ISNUMBER(RTEs!E37),ISNUMBER('RTEs Test Data'!IE37)),IF(ABS(RTEs!E37-'RTEs Test Data'!IE37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F37='RTEs Test Data'!IF37, \"OK\",IF(AND(ISNUMBER(RTEs!F37),ISNUMBER('RTEs Test Data'!IF37)),IF(ABS(RTEs!F37-'RTEs Test Data'!IF37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G37='RTEs Test Data'!IG37, \"OK\",IF(AND(ISNUMBER(RTEs!G37),ISNUMBER('RTEs Test Data'!IG37)),IF(ABS(RTEs!G37-'RTEs Test Data'!IG37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H37='RTEs Test Data'!IH37, \"OK\",IF(AND(ISNUMBER(RTEs!H37),ISNUMBER('RTEs Test Data'!IH37)),IF(ABS(RTEs!H37-'RTEs Test Data'!IH37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I37='RTEs Test Data'!II37, \"OK\",IF(AND(ISNUMBER(RTEs!I37),ISNUMBER('RTEs Test Data'!II37)),IF(ABS(RTEs!I37-'RTEs Test Data'!II37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J37='RTEs Test Data'!IJ37, \"OK\",IF(AND(ISNUMBER(RTEs!J37),ISNUMBER('RTEs Test Data'!IJ37)),IF(ABS(RTEs!J37-'RTEs Test Data'!IJ37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K37='RTEs Test Data'!IK37, \"OK\",IF(AND(ISNUMBER(RTEs!K37),ISNUMBER('RTEs Test Data'!IK37)),IF(ABS(RTEs!K37-'RTEs Test Data'!IK37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M37='RTEs Test Data'!D37, \"OK\",IF(AND(ISNUMBER(RTEs!M37),ISNUMBER('RTEs Test Data'!D37)),IF(ABS(RTEs!M37-'RTEs Test Data'!D37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N37='RTEs Test Data'!E37, \"OK\",IF(AND(ISNUMBER(RTEs!N37),ISNUMBER('RTEs Test Data'!E37)),IF(ABS(RTEs!N37-'RTEs Test Data'!E37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O37='RTEs Test Data'!F37, \"OK\",IF(AND(ISNUMBER(RTEs!O37),ISNUMBER('RTEs Test Data'!F37)),IF(ABS(RTEs!O37-'RTEs Test Data'!F37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P37='RTEs Test Data'!G37, \"OK\",IF(AND(ISNUMBER(RTEs!P37),ISNUMBER('RTEs Test Data'!G37)),IF(ABS(RTEs!P37-'RTEs Test Data'!G37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q37='RTEs Test Data'!H37, \"OK\",IF(AND(ISNUMBER(RTEs!Q37),ISNUMBER('RTEs Test Data'!H37)),IF(ABS(RTEs!Q37-'RTEs Test Data'!H37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R37='RTEs Test Data'!I37, \"OK\",IF(AND(ISNUMBER(RTEs!R37),ISNUMBER('RTEs Test Data'!I37)),IF(ABS(RTEs!R37-'RTEs Test Data'!I37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S37='RTEs Test Data'!J37, \"OK\",IF(AND(ISNUMBER(RTEs!S37),ISNUMBER('RTEs Test Data'!J37)),IF(ABS(RTEs!S37-'RTEs Test Data'!J37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T37='RTEs Test Data'!K37, \"OK\",IF(AND(ISNUMBER(RTEs!T37),ISNUMBER('RTEs Test Data'!K37)),IF(ABS(RTEs!T37-'RTEs Test Data'!K37)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[114,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D38='RTEs Test Data'!ID38, \"OK\",IF(AND(ISNUMBER(RTEs!D38),ISNUMBER('RTEs Test Data'!ID38)),IF(ABS(RTEs!D38-'RTEs Test Data'!ID38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E38='RTEs Test Data'!IE38, \"OK\",IF(AND(ISNUMBER(RTEs!E38),ISNUMBER('RTEs Test Data'!IE38)),IF(ABS(RTEs!E38-'RTEs Test Data'!IE38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F38='RTEs Test Data'!IF38, \"OK\",IF(AND(ISNUMBER(RTEs!F38),ISNUMBER('RTEs Test Data'!IF38)),IF(ABS(RTEs!F38-'RTEs Test Data'!IF38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G38='RTEs Test Data'!IG38, \"OK\",IF(AND(ISNUMBER(RTEs!G38),ISNUMBER('RTEs Test Data'!IG38)),IF(ABS(RTEs!G38-'RTEs Test Data'!IG38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H38='RTEs Test Data'!IH38, \"OK\",IF(AND(ISNUMBER(RTEs!H38),ISNUMBER('RTEs Test Data'!IH38)),IF(ABS(RTEs!H38-'RTEs Test Data'!IH38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I38='RTEs Test Data'!II38, \"OK\",IF(AND(ISNUMBER(RTEs!I38),ISNUMBER('RTEs Test Data'!II38)),IF(ABS(RTEs!I38-'RTEs Test Data'!II38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J38='RTEs Test Data'!IJ38, \"OK\",IF(AND(ISNUMBER(RTEs!J38),ISNUMBER('RTEs Test Data'!IJ38)),IF(ABS(RTEs!J38-'RTEs Test Data'!IJ38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K38='RTEs Test Data'!IK38, \"OK\",IF(AND(ISNUMBER(RTEs!K38),ISNUMBER('RTEs Test Data'!IK38)),IF(ABS(RTEs!K38-'RTEs Test Data'!IK38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M38='RTEs Test Data'!D38, \"OK\",IF(AND(ISNUMBER(RTEs!M38),ISNUMBER('RTEs Test Data'!D38)),IF(ABS(RTEs!M38-'RTEs Test Data'!D38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N38='RTEs Test Data'!E38, \"OK\",IF(AND(ISNUMBER(RTEs!N38),ISNUMBER('RTEs Test Data'!E38)),IF(ABS(RTEs!N38-'RTEs Test Data'!E38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O38='RTEs Test Data'!F38, \"OK\",IF(AND(ISNUMBER(RTEs!O38),ISNUMBER('RTEs Test Data'!F38)),IF(ABS(RTEs!O38-'RTEs Test Data'!F38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P38='RTEs Test Data'!G38, \"OK\",IF(AND(ISNUMBER(RTEs!P38),ISNUMBER('RTEs Test Data'!G38)),IF(ABS(RTEs!P38-'RTEs Test Data'!G38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q38='RTEs Test Data'!H38, \"OK\",IF(AND(ISNUMBER(RTEs!Q38),ISNUMBER('RTEs Test Data'!H38)),IF(ABS(RTEs!Q38-'RTEs Test Data'!H38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R38='RTEs Test Data'!I38, \"OK\",IF(AND(ISNUMBER(RTEs!R38),ISNUMBER('RTEs Test Data'!I38)),IF(ABS(RTEs!R38-'RTEs Test Data'!I38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S38='RTEs Test Data'!J38, \"OK\",IF(AND(ISNUMBER(RTEs!S38),ISNUMBER('RTEs Test Data'!J38)),IF(ABS(RTEs!S38-'RTEs Test Data'!J38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T38='RTEs Test Data'!K38, \"OK\",IF(AND(ISNUMBER(RTEs!T38),ISNUMBER('RTEs Test Data'!K38)),IF(ABS(RTEs!T38-'RTEs Test Data'!K38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[116,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D39='RTEs Test Data'!ID39, \"OK\",IF(AND(ISNUMBER(RTEs!D39),ISNUMBER('RTEs Test Data'!ID39)),IF(ABS(RTEs!D39-'RTEs Test Data'!ID39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E39='RTEs Test Data'!IE39, \"OK\",IF(AND(ISNUMBER(RTEs!E39),ISNUMBER('RTEs Test Data'!IE39)),IF(ABS(RTEs!E39-'RTEs Test Data'!IE39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F39='RTEs Test Data'!IF39, \"OK\",IF(AND(ISNUMBER(RTEs!F39),ISNUMBER('RTEs Test Data'!IF39)),IF(ABS(RTEs!F39-'RTEs Test Data'!IF39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G39='RTEs Test Data'!IG39, \"OK\",IF(AND(ISNUMBER(RTEs!G39),ISNUMBER('RTEs Test Data'!IG39)),IF(ABS(RTEs!G39-'RTEs Test Data'!IG39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H39='RTEs Test Data'!IH39, \"OK\",IF(AND(ISNUMBER(RTEs!H39),ISNUMBER('RTEs Test Data'!IH39)),IF(ABS(RTEs!H39-'RTEs Test Data'!IH39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I39='RTEs Test Data'!II39, \"OK\",IF(AND(ISNUMBER(RTEs!I39),ISNUMBER('RTEs Test Data'!II39)),IF(ABS(RTEs!I39-'RTEs Test Data'!II39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J39='RTEs Test Data'!IJ39, \"OK\",IF(AND(ISNUMBER(RTEs!J39),ISNUMBER('RTEs Test Data'!IJ39)),IF(ABS(RTEs!J39-'RTEs Test Data'!IJ39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K39='RTEs Test Data'!IK39, \"OK\",IF(AND(ISNUMBER(RTEs!K39),ISNUMBER('RTEs Test Data'!IK39)),IF(ABS(RTEs!K39-'RTEs Test Data'!IK39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M39='RTEs Test Data'!D39, \"OK\",IF(AND(ISNUMBER(RTEs!M39),ISNUMBER('RTEs Test Data'!D39)),IF(ABS(RTEs!M39-'RTEs Test Data'!D39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N39='RTEs Test Data'!E39, \"OK\",IF(AND(ISNUMBER(RTEs!N39),ISNUMBER('RTEs Test Data'!E39)),IF(ABS(RTEs!N39-'RTEs Test Data'!E39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O39='RTEs Test Data'!F39, \"OK\",IF(AND(ISNUMBER(RTEs!O39),ISNUMBER('RTEs Test Data'!F39)),IF(ABS(RTEs!O39-'RTEs Test Data'!F39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P39='RTEs Test Data'!G39, \"OK\",IF(AND(ISNUMBER(RTEs!P39),ISNUMBER('RTEs Test Data'!G39)),IF(ABS(RTEs!P39-'RTEs Test Data'!G39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q39='RTEs Test Data'!H39, \"OK\",IF(AND(ISNUMBER(RTEs!Q39),ISNUMBER('RTEs Test Data'!H39)),IF(ABS(RTEs!Q39-'RTEs Test Data'!H39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R39='RTEs Test Data'!I39, \"OK\",IF(AND(ISNUMBER(RTEs!R39),ISNUMBER('RTEs Test Data'!I39)),IF(ABS(RTEs!R39-'RTEs Test Data'!I39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S39='RTEs Test Data'!J39, \"OK\",IF(AND(ISNUMBER(RTEs!S39),ISNUMBER('RTEs Test Data'!J39)),IF(ABS(RTEs!S39-'RTEs Test Data'!J39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T39='RTEs Test Data'!K39, \"OK\",IF(AND(ISNUMBER(RTEs!T39),ISNUMBER('RTEs Test Data'!K39)),IF(ABS(RTEs!T39-'RTEs Test Data'!K39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["",""]
["","Zone C:"]
[122,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D42='RTEs Test Data'!ID42, \"OK\",IF(AND(ISNUMBER(RTEs!D42),ISNUMBER('RTEs Test Data'!ID42)),IF(ABS(RTEs!D42-'RTEs Test Data'!ID42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E42='RTEs Test Data'!IE42, \"OK\",IF(AND(ISNUMBER(RTEs!E42),ISNUMBER('RTEs Test Data'!IE42)),IF(ABS(RTEs!E42-'RTEs Test Data'!IE42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F42='RTEs Test Data'!IF42, \"OK\",IF(AND(ISNUMBER(RTEs!F42),ISNUMBER('RTEs Test Data'!IF42)),IF(ABS(RTEs!F42-'RTEs Test Data'!IF42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G42='RTEs Test Data'!IG42, \"OK\",IF(AND(ISNUMBER(RTEs!G42),ISNUMBER('RTEs Test Data'!IG42)),IF(ABS(RTEs!G42-'RTEs Test Data'!IG42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H42='RTEs Test Data'!IH42, \"OK\",IF(AND(ISNUMBER(RTEs!H42),ISNUMBER('RTEs Test Data'!IH42)),IF(ABS(RTEs!H42-'RTEs Test Data'!IH42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I42='RTEs Test Data'!II42, \"OK\",IF(AND(ISNUMBER(RTEs!I42),ISNUMBER('RTEs Test Data'!II42)),IF(ABS(RTEs!I42-'RTEs Test Data'!II42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J42='RTEs Test Data'!IJ42, \"OK\",IF(AND(ISNUMBER(RTEs!J42),ISNUMBER('RTEs Test Data'!IJ42)),IF(ABS(RTEs!J42-'RTEs Test Data'!IJ42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K42='RTEs Test Data'!IK42, \"OK\",IF(AND(ISNUMBER(RTEs!K42),ISNUMBER('RTEs Test Data'!IK42)),IF(ABS(RTEs!K42-'RTEs Test Data'!IK42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M42='RTEs Test Data'!D42, \"OK\",IF(AND(ISNUMBER(RTEs!M42),ISNUMBER('RTEs Test Data'!D42)),IF(ABS(RTEs!M42-'RTEs Test Data'!D42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N42='RTEs Test Data'!E42, \"OK\",IF(AND(ISNUMBER(RTEs!N42),ISNUMBER('RTEs Test Data'!E42)),IF(ABS(RTEs!N42-'RTEs Test Data'!E42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O42='RTEs Test Data'!F42, \"OK\",IF(AND(ISNUMBER(RTEs!O42),ISNUMBER('RTEs Test Data'!F42)),IF(ABS(RTEs!O42-'RTEs Test Data'!F42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P42='RTEs Test Data'!G42, \"OK\",IF(AND(ISNUMBER(RTEs!P42),ISNUMBER('RTEs Test Data'!G42)),IF(ABS(RTEs!P42-'RTEs Test Data'!G42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q42='RTEs Test Data'!H42, \"OK\",IF(AND(ISNUMBER(RTEs!Q42),ISNUMBER('RTEs Test Data'!H42)),IF(ABS(RTEs!Q42-'RTEs Test Data'!H42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R42='RTEs Test Data'!I42, \"OK\",IF(AND(ISNUMBER(RTEs!R42),ISNUMBER('RTEs Test Data'!I42)),IF(ABS(RTEs!R42-'RTEs Test Data'!I42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S42='RTEs Test Data'!J42, \"OK\",IF(AND(ISNUMBER(RTEs!S42),ISNUMBER('RTEs Test Data'!J42)),IF(ABS(RTEs!S42-'RTEs Test Data'!J42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T42='RTEs Test Data'!K42, \"OK\",IF(AND(ISNUMBER(RTEs!T42),ISNUMBER('RTEs Test Data'!K42)),IF(ABS(RTEs!T42-'RTEs Test Data'!K42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[124,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D43='RTEs Test Data'!ID43, \"OK\",IF(AND(ISNUMBER(RTEs!D43),ISNUMBER('RTEs Test Data'!ID43)),IF(ABS(RTEs!D43-'RTEs Test Data'!ID43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E43='RTEs Test Data'!IE43, \"OK\",IF(AND(ISNUMBER(RTEs!E43),ISNUMBER('RTEs Test Data'!IE43)),IF(ABS(RTEs!E43-'RTEs Test Data'!IE43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F43='RTEs Test Data'!IF43, \"OK\",IF(AND(ISNUMBER(RTEs!F43),ISNUMBER('RTEs Test Data'!IF43)),IF(ABS(RTEs!F43-'RTEs Test Data'!IF43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G43='RTEs Test Data'!IG43, \"OK\",IF(AND(ISNUMBER(RTEs!G43),ISNUMBER('RTEs Test Data'!IG43)),IF(ABS(RTEs!G43-'RTEs Test Data'!IG43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H43='RTEs Test Data'!IH43, \"OK\",IF(AND(ISNUMBER(RTEs!H43),ISNUMBER('RTEs Test Data'!IH43)),IF(ABS(RTEs!H43-'RTEs Test Data'!IH43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I43='RTEs Test Data'!II43, \"OK\",IF(AND(ISNUMBER(RTEs!I43),ISNUMBER('RTEs Test Data'!II43)),IF(ABS(RTEs!I43-'RTEs Test Data'!II43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J43='RTEs Test Data'!IJ43, \"OK\",IF(AND(ISNUMBER(RTEs!J43),ISNUMBER('RTEs Test Data'!IJ43)),IF(ABS(RTEs!J43-'RTEs Test Data'!IJ43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K43='RTEs Test Data'!IK43, \"OK\",IF(AND(ISNUMBER(RTEs!K43),ISNUMBER('RTEs Test Data'!IK43)),IF(ABS(RTEs!K43-'RTEs Test Data'!IK43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M43='RTEs Test Data'!D43, \"OK\",IF(AND(ISNUMBER(RTEs!M43),ISNUMBER('RTEs Test Data'!D43)),IF(ABS(RTEs!M43-'RTEs Test Data'!D43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N43='RTEs Test Data'!E43, \"OK\",IF(AND(ISNUMBER(RTEs!N43),ISNUMBER('RTEs Test Data'!E43)),IF(ABS(RTEs!N43-'RTEs Test Data'!E43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O43='RTEs Test Data'!F43, \"OK\",IF(AND(ISNUMBER(RTEs!O43),ISNUMBER('RTEs Test Data'!F43)),IF(ABS(RTEs!O43-'RTEs Test Data'!F43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P43='RTEs Test Data'!G43, \"OK\",IF(AND(ISNUMBER(RTEs!P43),ISNUMBER('RTEs Test Data'!G43)),IF(ABS(RTEs!P43-'RTEs Test Data'!G43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q43='RTEs Test Data'!H43, \"OK\",IF(AND(ISNUMBER(RTEs!Q43),ISNUMBER('RTEs Test Data'!H43)),IF(ABS(RTEs!Q43-'RTEs Test Data'!H43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R43='RTEs Test Data'!I43, \"OK\",IF(AND(ISNUMBER(RTEs!R43),ISNUMBER('RTEs Test Data'!I43)),IF(ABS(RTEs!R43-'RTEs Test Data'!I43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S43='RTEs Test Data'!J43, \"OK\",IF(AND(ISNUMBER(RTEs!S43),ISNUMBER('RTEs Test Data'!J43)),IF(ABS(RTEs!S43-'RTEs Test Data'!J43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T43='RTEs Test Data'!K43, \"OK\",IF(AND(ISNUMBER(RTEs!T43),ISNUMBER('RTEs Test Data'!K43)),IF(ABS(RTEs!T43-'RTEs Test Data'!K43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[126,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D44='RTEs Test Data'!ID44, \"OK\",IF(AND(ISNUMBER(RTEs!D44),ISNUMBER('RTEs Test Data'!ID44)),IF(ABS(RTEs!D44-'RTEs Test Data'!ID44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E44='RTEs Test Data'!IE44, \"OK\",IF(AND(ISNUMBER(RTEs!E44),ISNUMBER('RTEs Test Data'!IE44)),IF(ABS(RTEs!E44-'RTEs Test Data'!IE44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F44='RTEs Test Data'!IF44, \"OK\",IF(AND(ISNUMBER(RTEs!F44),ISNUMBER('RTEs Test Data'!IF44)),IF(ABS(RTEs!F44-'RTEs Test Data'!IF44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G44='RTEs Test Data'!IG44, \"OK\",IF(AND(ISNUMBER(RTEs!G44),ISNUMBER('RTEs Test Data'!IG44)),IF(ABS(RTEs!G44-'RTEs Test Data'!IG44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H44='RTEs Test Data'!IH44, \"OK\",IF(AND(ISNUMBER(RTEs!H44),ISNUMBER('RTEs Test Data'!IH44)),IF(ABS(RTEs!H44-'RTEs Test Data'!IH44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I44='RTEs Test Data'!II44, \"OK\",IF(AND(ISNUMBER(RTEs!I44),ISNUMBER('RTEs Test Data'!II44)),IF(ABS(RTEs!I44-'RTEs Test Data'!II44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J44='RTEs Test Data'!IJ44, \"OK\",IF(AND(ISNUMBER(RTEs!J44),ISNUMBER('RTEs Test Data'!IJ44)),IF(ABS(RTEs!J44-'RTEs Test Data'!IJ44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K44='RTEs Test Data'!IK44, \"OK\",IF(AND(ISNUMBER(RTEs!K44),ISNUMBER('RTEs Test Data'!IK44)),IF(ABS(RTEs!K44-'RTEs Test Data'!IK44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M44='RTEs Test Data'!D44, \"OK\",IF(AND(ISNUMBER(RTEs!M44),ISNUMBER('RTEs Test Data'!D44)),IF(ABS(RTEs!M44-'RTEs Test Data'!D44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N44='RTEs Test Data'!E44, \"OK\",IF(AND(ISNUMBER(RTEs!N44),ISNUMBER('RTEs Test Data'!E44)),IF(ABS(RTEs!N44-'RTEs Test Data'!E44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O44='RTEs Test Data'!F44, \"OK\",IF(AND(ISNUMBER(RTEs!O44),ISNUMBER('RTEs Test Data'!F44)),IF(ABS(RTEs!O44-'RTEs Test Data'!F44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P44='RTEs Test Data'!G44, \"OK\",IF(AND(ISNUMBER(RTEs!P44),ISNUMBER('RTEs Test Data'!G44)),IF(ABS(RTEs!P44-'RTEs Test Data'!G44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q44='RTEs Test Data'!H44, \"OK\",IF(AND(ISNUMBER(RTEs!Q44),ISNUMBER('RTEs Test Data'!H44)),IF(ABS(RTEs!Q44-'RTEs Test Data'!H44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R44='RTEs Test Data'!I44, \"OK\",IF(AND(ISNUMBER(RTEs!R44),ISNUMBER('RTEs Test Data'!I44)),IF(ABS(RTEs!R44-'RTEs Test Data'!I44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S44='RTEs Test Data'!J44, \"OK\",IF(AND(ISNUMBER(RTEs!S44),ISNUMBER('RTEs Test Data'!J44)),IF(ABS(RTEs!S44-'RTEs Test Data'!J44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T44='RTEs Test Data'!K44, \"OK\",IF(AND(ISNUMBER(RTEs!T44),ISNUMBER('RTEs Test Data'!K44)),IF(ABS(RTEs!T44-'RTEs Test Data'!K44)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["",""]
["","Zone D:"]
[132,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D47='RTEs Test Data'!ID47, \"OK\",IF(AND(ISNUMBER(RTEs!D47),ISNUMBER('RTEs Test Data'!ID47)),IF(ABS(RTEs!D47-'RTEs Test Data'!ID47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E47='RTEs Test Data'!IE47, \"OK\",IF(AND(ISNUMBER(RTEs!E47),ISNUMBER('RTEs Test Data'!IE47)),IF(ABS(RTEs!E47-'RTEs Test Data'!IE47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F47='RTEs Test Data'!IF47, \"OK\",IF(AND(ISNUMBER(RTEs!F47),ISNUMBER('RTEs Test Data'!IF47)),IF(ABS(RTEs!F47-'RTEs Test Data'!IF47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G47='RTEs Test Data'!IG47, \"OK\",IF(AND(ISNUMBER(RTEs!G47),ISNUMBER('RTEs Test Data'!IG47)),IF(ABS(RTEs!G47-'RTEs Test Data'!IG47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H47='RTEs Test Data'!IH47, \"OK\",IF(AND(ISNUMBER(RTEs!H47),ISNUMBER('RTEs Test Data'!IH47)),IF(ABS(RTEs!H47-'RTEs Test Data'!IH47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I47='RTEs Test Data'!II47, \"OK\",IF(AND(ISNUMBER(RTEs!I47),ISNUMBER('RTEs Test Data'!II47)),IF(ABS(RTEs!I47-'RTEs Test Data'!II47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J47='RTEs Test Data'!IJ47, \"OK\",IF(AND(ISNUMBER(RTEs!J47),ISNUMBER('RTEs Test Data'!IJ47)),IF(ABS(RTEs!J47-'RTEs Test Data'!IJ47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K47='RTEs Test Data'!IK47, \"OK\",IF(AND(ISNUMBER(RTEs!K47),ISNUMBER('RTEs Test Data'!IK47)),IF(ABS(RTEs!K47-'RTEs Test Data'!IK47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M47='RTEs Test Data'!D47, \"OK\",IF(AND(ISNUMBER(RTEs!M47),ISNUMBER('RTEs Test Data'!D47)),IF(ABS(RTEs!M47-'RTEs Test Data'!D47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N47='RTEs Test Data'!E47, \"OK\",IF(AND(ISNUMBER(RTEs!N47),ISNUMBER('RTEs Test Data'!E47)),IF(ABS(RTEs!N47-'RTEs Test Data'!E47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O47='RTEs Test Data'!F47, \"OK\",IF(AND(ISNUMBER(RTEs!O47),ISNUMBER('RTEs Test Data'!F47)),IF(ABS(RTEs!O47-'RTEs Test Data'!F47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P47='RTEs Test Data'!G47, \"OK\",IF(AND(ISNUMBER(RTEs!P47),ISNUMBER('RTEs Test Data'!G47)),IF(ABS(RTEs!P47-'RTEs Test Data'!G47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q47='RTEs Test Data'!H47, \"OK\",IF(AND(ISNUMBER(RTEs!Q47),ISNUMBER('RTEs Test Data'!H47)),IF(ABS(RTEs!Q47-'RTEs Test Data'!H47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R47='RTEs Test Data'!I47, \"OK\",IF(AND(ISNUMBER(RTEs!R47),ISNUMBER('RTEs Test Data'!I47)),IF(ABS(RTEs!R47-'RTEs Test Data'!I47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S47='RTEs Test Data'!J47, \"OK\",IF(AND(ISNUMBER(RTEs!S47),ISNUMBER('RTEs Test Data'!J47)),IF(ABS(RTEs!S47-'RTEs Test Data'!J47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T47='RTEs Test Data'!K47, \"OK\",IF(AND(ISNUMBER(RTEs!T47),ISNUMBER('RTEs Test Data'!K47)),IF(ABS(RTEs!T47-'RTEs Test Data'!K47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[134,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D48='RTEs Test Data'!ID48, \"OK\",IF(AND(ISNUMBER(RTEs!D48),ISNUMBER('RTEs Test Data'!ID48)),IF(ABS(RTEs!D48-'RTEs Test Data'!ID48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E48='RTEs Test Data'!IE48, \"OK\",IF(AND(ISNUMBER(RTEs!E48),ISNUMBER('RTEs Test Data'!IE48)),IF(ABS(RTEs!E48-'RTEs Test Data'!IE48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F48='RTEs Test Data'!IF48, \"OK\",IF(AND(ISNUMBER(RTEs!F48),ISNUMBER('RTEs Test Data'!IF48)),IF(ABS(RTEs!F48-'RTEs Test Data'!IF48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G48='RTEs Test Data'!IG48, \"OK\",IF(AND(ISNUMBER(RTEs!G48),ISNUMBER('RTEs Test Data'!IG48)),IF(ABS(RTEs!G48-'RTEs Test Data'!IG48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H48='RTEs Test Data'!IH48, \"OK\",IF(AND(ISNUMBER(RTEs!H48),ISNUMBER('RTEs Test Data'!IH48)),IF(ABS(RTEs!H48-'RTEs Test Data'!IH48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I48='RTEs Test Data'!II48, \"OK\",IF(AND(ISNUMBER(RTEs!I48),ISNUMBER('RTEs Test Data'!II48)),IF(ABS(RTEs!I48-'RTEs Test Data'!II48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J48='RTEs Test Data'!IJ48, \"OK\",IF(AND(ISNUMBER(RTEs!J48),ISNUMBER('RTEs Test Data'!IJ48)),IF(ABS(RTEs!J48-'RTEs Test Data'!IJ48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K48='RTEs Test Data'!IK48, \"OK\",IF(AND(ISNUMBER(RTEs!K48),ISNUMBER('RTEs Test Data'!IK48)),IF(ABS(RTEs!K48-'RTEs Test Data'!IK48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M48='RTEs Test Data'!D48, \"OK\",IF(AND(ISNUMBER(RTEs!M48),ISNUMBER('RTEs Test Data'!D48)),IF(ABS(RTEs!M48-'RTEs Test Data'!D48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N48='RTEs Test Data'!E48, \"OK\",IF(AND(ISNUMBER(RTEs!N48),ISNUMBER('RTEs Test Data'!E48)),IF(ABS(RTEs!N48-'RTEs Test Data'!E48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O48='RTEs Test Data'!F48, \"OK\",IF(AND(ISNUMBER(RTEs!O48),ISNUMBER('RTEs Test Data'!F48)),IF(ABS(RTEs!O48-'RTEs Test Data'!F48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P48='RTEs Test Data'!G48, \"OK\",IF(AND(ISNUMBER(RTEs!P48),ISNUMBER('RTEs Test Data'!G48)),IF(ABS(RTEs!P48-'RTEs Test Data'!G48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q48='RTEs Test Data'!H48, \"OK\",IF(AND(ISNUMBER(RTEs!Q48),ISNUMBER('RTEs Test Data'!H48)),IF(ABS(RTEs!Q48-'RTEs Test Data'!H48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R48='RTEs Test Data'!I48, \"OK\",IF(AND(ISNUMBER(RTEs!R48),ISNUMBER('RTEs Test Data'!I48)),IF(ABS(RTEs!R48-'RTEs Test Data'!I48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S48='RTEs Test Data'!J48, \"OK\",IF(AND(ISNUMBER(RTEs!S48),ISNUMBER('RTEs Test Data'!J48)),IF(ABS(RTEs!S48-'RTEs Test Data'!J48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T48='RTEs Test Data'!K48, \"OK\",IF(AND(ISNUMBER(RTEs!T48),ISNUMBER('RTEs Test Data'!K48)),IF(ABS(RTEs!T48-'RTEs Test Data'!K48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[136,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D49='RTEs Test Data'!ID49, \"OK\",IF(AND(ISNUMBER(RTEs!D49),ISNUMBER('RTEs Test Data'!ID49)),IF(ABS(RTEs!D49-'RTEs Test Data'!ID49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E49='RTEs Test Data'!IE49, \"OK\",IF(AND(ISNUMBER(RTEs!E49),ISNUMBER('RTEs Test Data'!IE49)),IF(ABS(RTEs!E49-'RTEs Test Data'!IE49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F49='RTEs Test Data'!IF49, \"OK\",IF(AND(ISNUMBER(RTEs!F49),ISNUMBER('RTEs Test Data'!IF49)),IF(ABS(RTEs!F49-'RTEs Test Data'!IF49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G49='RTEs Test Data'!IG49, \"OK\",IF(AND(ISNUMBER(RTEs!G49),ISNUMBER('RTEs Test Data'!IG49)),IF(ABS(RTEs!G49-'RTEs Test Data'!IG49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H49='RTEs Test Data'!IH49, \"OK\",IF(AND(ISNUMBER(RTEs!H49),ISNUMBER('RTEs Test Data'!IH49)),IF(ABS(RTEs!H49-'RTEs Test Data'!IH49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I49='RTEs Test Data'!II49, \"OK\",IF(AND(ISNUMBER(RTEs!I49),ISNUMBER('RTEs Test Data'!II49)),IF(ABS(RTEs!I49-'RTEs Test Data'!II49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J49='RTEs Test Data'!IJ49, \"OK\",IF(AND(ISNUMBER(RTEs!J49),ISNUMBER('RTEs Test Data'!IJ49)),IF(ABS(RTEs!J49-'RTEs Test Data'!IJ49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K49='RTEs Test Data'!IK49, \"OK\",IF(AND(ISNUMBER(RTEs!K49),ISNUMBER('RTEs Test Data'!IK49)),IF(ABS(RTEs!K49-'RTEs Test Data'!IK49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M49='RTEs Test Data'!D49, \"OK\",IF(AND(ISNUMBER(RTEs!M49),ISNUMBER('RTEs Test Data'!D49)),IF(ABS(RTEs!M49-'RTEs Test Data'!D49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N49='RTEs Test Data'!E49, \"OK\",IF(AND(ISNUMBER(RTEs!N49),ISNUMBER('RTEs Test Data'!E49)),IF(ABS(RTEs!N49-'RTEs Test Data'!E49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O49='RTEs Test Data'!F49, \"OK\",IF(AND(ISNUMBER(RTEs!O49),ISNUMBER('RTEs Test Data'!F49)),IF(ABS(RTEs!O49-'RTEs Test Data'!F49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P49='RTEs Test Data'!G49, \"OK\",IF(AND(ISNUMBER(RTEs!P49),ISNUMBER('RTEs Test Data'!G49)),IF(ABS(RTEs!P49-'RTEs Test Data'!G49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q49='RTEs Test Data'!H49, \"OK\",IF(AND(ISNUMBER(RTEs!Q49),ISNUMBER('RTEs Test Data'!H49)),IF(ABS(RTEs!Q49-'RTEs Test Data'!H49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R49='RTEs Test Data'!I49, \"OK\",IF(AND(ISNUMBER(RTEs!R49),ISNUMBER('RTEs Test Data'!I49)),IF(ABS(RTEs!R49-'RTEs Test Data'!I49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S49='RTEs Test Data'!J49, \"OK\",IF(AND(ISNUMBER(RTEs!S49),ISNUMBER('RTEs Test Data'!J49)),IF(ABS(RTEs!S49-'RTEs Test Data'!J49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T49='RTEs Test Data'!K49, \"OK\",IF(AND(ISNUMBER(RTEs!T49),ISNUMBER('RTEs Test Data'!K49)),IF(ABS(RTEs!T49-'RTEs Test Data'!K49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["",""]
["","Zone - Other:"]
[142,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D52='RTEs Test Data'!ID52, \"OK\",IF(AND(ISNUMBER(RTEs!D52),ISNUMBER('RTEs Test Data'!ID52)),IF(ABS(RTEs!D52-'RTEs Test Data'!ID52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E52='RTEs Test Data'!IE52, \"OK\",IF(AND(ISNUMBER(RTEs!E52),ISNUMBER('RTEs Test Data'!IE52)),IF(ABS(RTEs!E52-'RTEs Test Data'!IE52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F52='RTEs Test Data'!IF52, \"OK\",IF(AND(ISNUMBER(RTEs!F52),ISNUMBER('RTEs Test Data'!IF52)),IF(ABS(RTEs!F52-'RTEs Test Data'!IF52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G52='RTEs Test Data'!IG52, \"OK\",IF(AND(ISNUMBER(RTEs!G52),ISNUMBER('RTEs Test Data'!IG52)),IF(ABS(RTEs!G52-'RTEs Test Data'!IG52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H52='RTEs Test Data'!IH52, \"OK\",IF(AND(ISNUMBER(RTEs!H52),ISNUMBER('RTEs Test Data'!IH52)),IF(ABS(RTEs!H52-'RTEs Test Data'!IH52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I52='RTEs Test Data'!II52, \"OK\",IF(AND(ISNUMBER(RTEs!I52),ISNUMBER('RTEs Test Data'!II52)),IF(ABS(RTEs!I52-'RTEs Test Data'!II52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J52='RTEs Test Data'!IJ52, \"OK\",IF(AND(ISNUMBER(RTEs!J52),ISNUMBER('RTEs Test Data'!IJ52)),IF(ABS(RTEs!J52-'RTEs Test Data'!IJ52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K52='RTEs Test Data'!IK52, \"OK\",IF(AND(ISNUMBER(RTEs!K52),ISNUMBER('RTEs Test Data'!IK52)),IF(ABS(RTEs!K52-'RTEs Test Data'!IK52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M52='RTEs Test Data'!D52, \"OK\",IF(AND(ISNUMBER(RTEs!M52),ISNUMBER('RTEs Test Data'!D52)),IF(ABS(RTEs!M52-'RTEs Test Data'!D52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N52='RTEs Test Data'!E52, \"OK\",IF(AND(ISNUMBER(RTEs!N52),ISNUMBER('RTEs Test Data'!E52)),IF(ABS(RTEs!N52-'RTEs Test Data'!E52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O52='RTEs Test Data'!F52, \"OK\",IF(AND(ISNUMBER(RTEs!O52),ISNUMBER('RTEs Test Data'!F52)),IF(ABS(RTEs!O52-'RTEs Test Data'!F52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P52='RTEs Test Data'!G52, \"OK\",IF(AND(ISNUMBER(RTEs!P52),ISNUMBER('RTEs Test Data'!G52)),IF(ABS(RTEs!P52-'RTEs Test Data'!G52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q52='RTEs Test Data'!H52, \"OK\",IF(AND(ISNUMBER(RTEs!Q52),ISNUMBER('RTEs Test Data'!H52)),IF(ABS(RTEs!Q52-'RTEs Test Data'!H52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R52='RTEs Test Data'!I52, \"OK\",IF(AND(ISNUMBER(RTEs!R52),ISNUMBER('RTEs Test Data'!I52)),IF(ABS(RTEs!R52-'RTEs Test Data'!I52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S52='RTEs Test Data'!J52, \"OK\",IF(AND(ISNUMBER(RTEs!S52),ISNUMBER('RTEs Test Data'!J52)),IF(ABS(RTEs!S52-'RTEs Test Data'!J52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T52='RTEs Test Data'!K52, \"OK\",IF(AND(ISNUMBER(RTEs!T52),ISNUMBER('RTEs Test Data'!K52)),IF(ABS(RTEs!T52-'RTEs Test Data'!K52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[144,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D53='RTEs Test Data'!ID53, \"OK\",IF(AND(ISNUMBER(RTEs!D53),ISNUMBER('RTEs Test Data'!ID53)),IF(ABS(RTEs!D53-'RTEs Test Data'!ID53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E53='RTEs Test Data'!IE53, \"OK\",IF(AND(ISNUMBER(RTEs!E53),ISNUMBER('RTEs Test Data'!IE53)),IF(ABS(RTEs!E53-'RTEs Test Data'!IE53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F53='RTEs Test Data'!IF53, \"OK\",IF(AND(ISNUMBER(RTEs!F53),ISNUMBER('RTEs Test Data'!IF53)),IF(ABS(RTEs!F53-'RTEs Test Data'!IF53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G53='RTEs Test Data'!IG53, \"OK\",IF(AND(ISNUMBER(RTEs!G53),ISNUMBER('RTEs Test Data'!IG53)),IF(ABS(RTEs!G53-'RTEs Test Data'!IG53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H53='RTEs Test Data'!IH53, \"OK\",IF(AND(ISNUMBER(RTEs!H53),ISNUMBER('RTEs Test Data'!IH53)),IF(ABS(RTEs!H53-'RTEs Test Data'!IH53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I53='RTEs Test Data'!II53, \"OK\",IF(AND(ISNUMBER(RTEs!I53),ISNUMBER('RTEs Test Data'!II53)),IF(ABS(RTEs!I53-'RTEs Test Data'!II53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J53='RTEs Test Data'!IJ53, \"OK\",IF(AND(ISNUMBER(RTEs!J53),ISNUMBER('RTEs Test Data'!IJ53)),IF(ABS(RTEs!J53-'RTEs Test Data'!IJ53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K53='RTEs Test Data'!IK53, \"OK\",IF(AND(ISNUMBER(RTEs!K53),ISNUMBER('RTEs Test Data'!IK53)),IF(ABS(RTEs!K53-'RTEs Test Data'!IK53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M53='RTEs Test Data'!D53, \"OK\",IF(AND(ISNUMBER(RTEs!M53),ISNUMBER('RTEs Test Data'!D53)),IF(ABS(RTEs!M53-'RTEs Test Data'!D53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N53='RTEs Test Data'!E53, \"OK\",IF(AND(ISNUMBER(RTEs!N53),ISNUMBER('RTEs Test Data'!E53)),IF(ABS(RTEs!N53-'RTEs Test Data'!E53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O53='RTEs Test Data'!F53, \"OK\",IF(AND(ISNUMBER(RTEs!O53),ISNUMBER('RTEs Test Data'!F53)),IF(ABS(RTEs!O53-'RTEs Test Data'!F53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P53='RTEs Test Data'!G53, \"OK\",IF(AND(ISNUMBER(RTEs!P53),ISNUMBER('RTEs Test Data'!G53)),IF(ABS(RTEs!P53-'RTEs Test Data'!G53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q53='RTEs Test Data'!H53, \"OK\",IF(AND(ISNUMBER(RTEs!Q53),ISNUMBER('RTEs Test Data'!H53)),IF(ABS(RTEs!Q53-'RTEs Test Data'!H53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R53='RTEs Test Data'!I53, \"OK\",IF(AND(ISNUMBER(RTEs!R53),ISNUMBER('RTEs Test Data'!I53)),IF(ABS(RTEs!R53-'RTEs Test Data'!I53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S53='RTEs Test Data'!J53, \"OK\",IF(AND(ISNUMBER(RTEs!S53),ISNUMBER('RTEs Test Data'!J53)),IF(ABS(RTEs!S53-'RTEs Test Data'!J53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T53='RTEs Test Data'!K53, \"OK\",IF(AND(ISNUMBER(RTEs!T53),ISNUMBER('RTEs Test Data'!K53)),IF(ABS(RTEs!T53-'RTEs Test Data'!K53)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[146,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D54='RTEs Test Data'!ID54, \"OK\",IF(AND(ISNUMBER(RTEs!D54),ISNUMBER('RTEs Test Data'!ID54)),IF(ABS(RTEs!D54-'RTEs Test Data'!ID54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E54='RTEs Test Data'!IE54, \"OK\",IF(AND(ISNUMBER(RTEs!E54),ISNUMBER('RTEs Test Data'!IE54)),IF(ABS(RTEs!E54-'RTEs Test Data'!IE54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F54='RTEs Test Data'!IF54, \"OK\",IF(AND(ISNUMBER(RTEs!F54),ISNUMBER('RTEs Test Data'!IF54)),IF(ABS(RTEs!F54-'RTEs Test Data'!IF54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G54='RTEs Test Data'!IG54, \"OK\",IF(AND(ISNUMBER(RTEs!G54),ISNUMBER('RTEs Test Data'!IG54)),IF(ABS(RTEs!G54-'RTEs Test Data'!IG54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H54='RTEs Test Data'!IH54, \"OK\",IF(AND(ISNUMBER(RTEs!H54),ISNUMBER('RTEs Test Data'!IH54)),IF(ABS(RTEs!H54-'RTEs Test Data'!IH54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I54='RTEs Test Data'!II54, \"OK\",IF(AND(ISNUMBER(RTEs!I54),ISNUMBER('RTEs Test Data'!II54)),IF(ABS(RTEs!I54-'RTEs Test Data'!II54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J54='RTEs Test Data'!IJ54, \"OK\",IF(AND(ISNUMBER(RTEs!J54),ISNUMBER('RTEs Test Data'!IJ54)),IF(ABS(RTEs!J54-'RTEs Test Data'!IJ54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K54='RTEs Test Data'!IK54, \"OK\",IF(AND(ISNUMBER(RTEs!K54),ISNUMBER('RTEs Test Data'!IK54)),IF(ABS(RTEs!K54-'RTEs Test Data'!IK54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M54='RTEs Test Data'!D54, \"OK\",IF(AND(ISNUMBER(RTEs!M54),ISNUMBER('RTEs Test Data'!D54)),IF(ABS(RTEs!M54-'RTEs Test Data'!D54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N54='RTEs Test Data'!E54, \"OK\",IF(AND(ISNUMBER(RTEs!N54),ISNUMBER('RTEs Test Data'!E54)),IF(ABS(RTEs!N54-'RTEs Test Data'!E54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O54='RTEs Test Data'!F54, \"OK\",IF(AND(ISNUMBER(RTEs!O54),ISNUMBER('RTEs Test Data'!F54)),IF(ABS(RTEs!O54-'RTEs Test Data'!F54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P54='RTEs Test Data'!G54, \"OK\",IF(AND(ISNUMBER(RTEs!P54),ISNUMBER('RTEs Test Data'!G54)),IF(ABS(RTEs!P54-'RTEs Test Data'!G54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q54='RTEs Test Data'!H54, \"OK\",IF(AND(ISNUMBER(RTEs!Q54),ISNUMBER('RTEs Test Data'!H54)),IF(ABS(RTEs!Q54-'RTEs Test Data'!H54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R54='RTEs Test Data'!I54, \"OK\",IF(AND(ISNUMBER(RTEs!R54),ISNUMBER('RTEs Test Data'!I54)),IF(ABS(RTEs!R54-'RTEs Test Data'!I54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S54='RTEs Test Data'!J54, \"OK\",IF(AND(ISNUMBER(RTEs!S54),ISNUMBER('RTEs Test Data'!J54)),IF(ABS(RTEs!S54-'RTEs Test Data'!J54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T54='RTEs Test Data'!K54, \"OK\",IF(AND(ISNUMBER(RTEs!T54),ISNUMBER('RTEs Test Data'!K54)),IF(ABS(RTEs!T54-'RTEs Test Data'!K54)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["",""]
["","Presubscribed Interexchange Carrier Charge (PICC)"]
[]
[]
[155,"Multiline Business & PRI ISDN PICC           (1)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D59='RTEs Test Data'!ID59, \"OK\",IF(AND(ISNUMBER(RTEs!D59),ISNUMBER('RTEs Test Data'!ID59)),IF(ABS(RTEs!D59-'RTEs Test Data'!ID59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E59='RTEs Test Data'!IE59, \"OK\",IF(AND(ISNUMBER(RTEs!E59),ISNUMBER('RTEs Test Data'!IE59)),IF(ABS(RTEs!E59-'RTEs Test Data'!IE59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F59='RTEs Test Data'!IF59, \"OK\",IF(AND(ISNUMBER(RTEs!F59),ISNUMBER('RTEs Test Data'!IF59)),IF(ABS(RTEs!F59-'RTEs Test Data'!IF59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G59='RTEs Test Data'!IG59, \"OK\",IF(AND(ISNUMBER(RTEs!G59),ISNUMBER('RTEs Test Data'!IG59)),IF(ABS(RTEs!G59-'RTEs Test Data'!IG59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H59='RTEs Test Data'!IH59, \"OK\",IF(AND(ISNUMBER(RTEs!H59),ISNUMBER('RTEs Test Data'!IH59)),IF(ABS(RTEs!H59-'RTEs Test Data'!IH59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I59='RTEs Test Data'!II59, \"OK\",IF(AND(ISNUMBER(RTEs!I59),ISNUMBER('RTEs Test Data'!II59)),IF(ABS(RTEs!I59-'RTEs Test Data'!II59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J59='RTEs Test Data'!IJ59, \"OK\",IF(AND(ISNUMBER(RTEs!J59),ISNUMBER('RTEs Test Data'!IJ59)),IF(ABS(RTEs!J59-'RTEs Test Data'!IJ59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K59='RTEs Test Data'!IK59, \"OK\",IF(AND(ISNUMBER(RTEs!K59),ISNUMBER('RTEs Test Data'!IK59)),IF(ABS(RTEs!K59-'RTEs Test Data'!IK59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M59='RTEs Test Data'!D59, \"OK\",IF(AND(ISNUMBER(RTEs!M59),ISNUMBER('RTEs Test Data'!D59)),IF(ABS(RTEs!M59-'RTEs Test Data'!D59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N59='RTEs Test Data'!E59, \"OK\",IF(AND(ISNUMBER(RTEs!N59),ISNUMBER('RTEs Test Data'!E59)),IF(ABS(RTEs!N59-'RTEs Test Data'!E59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O59='RTEs Test Data'!F59, \"OK\",IF(AND(ISNUMBER(RTEs!O59),ISNUMBER('RTEs Test Data'!F59)),IF(ABS(RTEs!O59-'RTEs Test Data'!F59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P59='RTEs Test Data'!G59, \"OK\",IF(AND(ISNUMBER(RTEs!P59),ISNUMBER('RTEs Test Data'!G59)),IF(ABS(RTEs!P59-'RTEs Test Data'!G59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q59='RTEs Test Data'!H59, \"OK\",IF(AND(ISNUMBER(RTEs!Q59),ISNUMBER('RTEs Test Data'!H59)),IF(ABS(RTEs!Q59-'RTEs Test Data'!H59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R59='RTEs Test Data'!I59, \"OK\",IF(AND(ISNUMBER(RTEs!R59),ISNUMBER('RTEs Test Data'!I59)),IF(ABS(RTEs!R59-'RTEs Test Data'!I59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S59='RTEs Test Data'!J59, \"OK\",IF(AND(ISNUMBER(RTEs!S59),ISNUMBER('RTEs Test Data'!J59)),IF(ABS(RTEs!S59-'RTEs Test Data'!J59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T59='RTEs Test Data'!K59, \"OK\",IF(AND(ISNUMBER(RTEs!T59),ISNUMBER('RTEs Test Data'!K59)),IF(ABS(RTEs!T59-'RTEs Test Data'!K59)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[157,"Business Centrex PICC",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D60='RTEs Test Data'!ID60, \"OK\",IF(AND(ISNUMBER(RTEs!D60),ISNUMBER('RTEs Test Data'!ID60)),IF(ABS(RTEs!D60-'RTEs Test Data'!ID60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E60='RTEs Test Data'!IE60, \"OK\",IF(AND(ISNUMBER(RTEs!E60),ISNUMBER('RTEs Test Data'!IE60)),IF(ABS(RTEs!E60-'RTEs Test Data'!IE60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F60='RTEs Test Data'!IF60, \"OK\",IF(AND(ISNUMBER(RTEs!F60),ISNUMBER('RTEs Test Data'!IF60)),IF(ABS(RTEs!F60-'RTEs Test Data'!IF60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G60='RTEs Test Data'!IG60, \"OK\",IF(AND(ISNUMBER(RTEs!G60),ISNUMBER('RTEs Test Data'!IG60)),IF(ABS(RTEs!G60-'RTEs Test Data'!IG60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H60='RTEs Test Data'!IH60, \"OK\",IF(AND(ISNUMBER(RTEs!H60),ISNUMBER('RTEs Test Data'!IH60)),IF(ABS(RTEs!H60-'RTEs Test Data'!IH60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I60='RTEs Test Data'!II60, \"OK\",IF(AND(ISNUMBER(RTEs!I60),ISNUMBER('RTEs Test Data'!II60)),IF(ABS(RTEs!I60-'RTEs Test Data'!II60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J60='RTEs Test Data'!IJ60, \"OK\",IF(AND(ISNUMBER(RTEs!J60),ISNUMBER('RTEs Test Data'!IJ60)),IF(ABS(RTEs!J60-'RTEs Test Data'!IJ60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K60='RTEs Test Data'!IK60, \"OK\",IF(AND(ISNUMBER(RTEs!K60),ISNUMBER('RTEs Test Data'!IK60)),IF(ABS(RTEs!K60-'RTEs Test Data'!IK60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M60='RTEs Test Data'!D60, \"OK\",IF(AND(ISNUMBER(RTEs!M60),ISNUMBER('RTEs Test Data'!D60)),IF(ABS(RTEs!M60-'RTEs Test Data'!D60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N60='RTEs Test Data'!E60, \"OK\",IF(AND(ISNUMBER(RTEs!N60),ISNUMBER('RTEs Test Data'!E60)),IF(ABS(RTEs!N60-'RTEs Test Data'!E60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O60='RTEs Test Data'!F60, \"OK\",IF(AND(ISNUMBER(RTEs!O60),ISNUMBER('RTEs Test Data'!F60)),IF(ABS(RTEs!O60-'RTEs Test Data'!F60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P60='RTEs Test Data'!G60, \"OK\",IF(AND(ISNUMBER(RTEs!P60),ISNUMBER('RTEs Test Data'!G60)),IF(ABS(RTEs!P60-'RTEs Test Data'!G60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q60='RTEs Test Data'!H60, \"OK\",IF(AND(ISNUMBER(RTEs!Q60),ISNUMBER('RTEs Test Data'!H60)),IF(ABS(RTEs!Q60-'RTEs Test Data'!H60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R60='RTEs Test Data'!I60, \"OK\",IF(AND(ISNUMBER(RTEs!R60),ISNUMBER('RTEs Test Data'!I60)),IF(ABS(RTEs!R60-'RTEs Test Data'!I60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S60='RTEs Test Data'!J60, \"OK\",IF(AND(ISNUMBER(RTEs!S60),ISNUMBER('RTEs Test Data'!J60)),IF(ABS(RTEs!S60-'RTEs Test Data'!J60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T60='RTEs Test Data'!K60, \"OK\",IF(AND(ISNUMBER(RTEs!T60),ISNUMBER('RTEs Test Data'!K60)),IF(ABS(RTEs!T60-'RTEs Test Data'!K60)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["",""]
["","Carrier Common Line"]
[161,"Terminating CCL Prem.",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D63='RTEs Test Data'!ID63, \"OK\",IF(AND(ISNUMBER(RTEs!D63),ISNUMBER('RTEs Test Data'!ID63)),IF(ABS(RTEs!D63-'RTEs Test Data'!ID63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E63='RTEs Test Data'!IE63, \"OK\",IF(AND(ISNUMBER(RTEs!E63),ISNUMBER('RTEs Test Data'!IE63)),IF(ABS(RTEs!E63-'RTEs Test Data'!IE63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F63='RTEs Test Data'!IF63, \"OK\",IF(AND(ISNUMBER(RTEs!F63),ISNUMBER('RTEs Test Data'!IF63)),IF(ABS(RTEs!F63-'RTEs Test Data'!IF63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G63='RTEs Test Data'!IG63, \"OK\",IF(AND(ISNUMBER(RTEs!G63),ISNUMBER('RTEs Test Data'!IG63)),IF(ABS(RTEs!G63-'RTEs Test Data'!IG63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H63='RTEs Test Data'!IH63, \"OK\",IF(AND(ISNUMBER(RTEs!H63),ISNUMBER('RTEs Test Data'!IH63)),IF(ABS(RTEs!H63-'RTEs Test Data'!IH63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I63='RTEs Test Data'!II63, \"OK\",IF(AND(ISNUMBER(RTEs!I63),ISNUMBER('RTEs Test Data'!II63)),IF(ABS(RTEs!I63-'RTEs Test Data'!II63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J63='RTEs Test Data'!IJ63, \"OK\",IF(AND(ISNUMBER(RTEs!J63),ISNUMBER('RTEs Test Data'!IJ63)),IF(ABS(RTEs!J63-'RTEs Test Data'!IJ63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K63='RTEs Test Data'!IK63, \"OK\",IF(AND(ISNUMBER(RTEs!K63),ISNUMBER('RTEs Test Data'!IK63)),IF(ABS(RTEs!K63-'RTEs Test Data'!IK63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M63='RTEs Test Data'!D63, \"OK\",IF(AND(ISNUMBER(RTEs!M63),ISNUMBER('RTEs Test Data'!D63)),IF(ABS(RTEs!M63-'RTEs Test Data'!D63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N63='RTEs Test Data'!E63, \"OK\",IF(AND(ISNUMBER(RTEs!N63),ISNUMBER('RTEs Test Data'!E63)),IF(ABS(RTEs!N63-'RTEs Test Data'!E63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O63='RTEs Test Data'!F63, \"OK\",IF(AND(ISNUMBER(RTEs!O63),ISNUMBER('RTEs Test Data'!F63)),IF(ABS(RTEs!O63-'RTEs Test Data'!F63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P63='RTEs Test Data'!G63, \"OK\",IF(AND(ISNUMBER(RTEs!P63),ISNUMBER('RTEs Test Data'!G63)),IF(ABS(RTEs!P63-'RTEs Test Data'!G63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q63='RTEs Test Data'!H63, \"OK\",IF(AND(ISNUMBER(RTEs!Q63),ISNUMBER('RTEs Test Data'!H63)),IF(ABS(RTEs!Q63-'RTEs Test Data'!H63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R63='RTEs Test Data'!I63, \"OK\",IF(AND(ISNUMBER(RTEs!R63),ISNUMBER('RTEs Test Data'!I63)),IF(ABS(RTEs!R63-'RTEs Test Data'!I63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S63='RTEs Test Data'!J63, \"OK\",IF(AND(ISNUMBER(RTEs!S63),ISNUMBER('RTEs Test Data'!J63)),IF(ABS(RTEs!S63-'RTEs Test Data'!J63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T63='RTEs Test Data'!K63, \"OK\",IF(AND(ISNUMBER(RTEs!T63),ISNUMBER('RTEs Test Data'!K63)),IF(ABS(RTEs!T63-'RTEs Test Data'!K63)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[163,"Terminating CCL Non-Prem.",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D64='RTEs Test Data'!ID64, \"OK\",IF(AND(ISNUMBER(RTEs!D64),ISNUMBER('RTEs Test Data'!ID64)),IF(ABS(RTEs!D64-'RTEs Test Data'!ID64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E64='RTEs Test Data'!IE64, \"OK\",IF(AND(ISNUMBER(RTEs!E64),ISNUMBER('RTEs Test Data'!IE64)),IF(ABS(RTEs!E64-'RTEs Test Data'!IE64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F64='RTEs Test Data'!IF64, \"OK\",IF(AND(ISNUMBER(RTEs!F64),ISNUMBER('RTEs Test Data'!IF64)),IF(ABS(RTEs!F64-'RTEs Test Data'!IF64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G64='RTEs Test Data'!IG64, \"OK\",IF(AND(ISNUMBER(RTEs!G64),ISNUMBER('RTEs Test Data'!IG64)),IF(ABS(RTEs!G64-'RTEs Test Data'!IG64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H64='RTEs Test Data'!IH64, \"OK\",IF(AND(ISNUMBER(RTEs!H64),ISNUMBER('RTEs Test Data'!IH64)),IF(ABS(RTEs!H64-'RTEs Test Data'!IH64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I64='RTEs Test Data'!II64, \"OK\",IF(AND(ISNUMBER(RTEs!I64),ISNUMBER('RTEs Test Data'!II64)),IF(ABS(RTEs!I64-'RTEs Test Data'!II64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J64='RTEs Test Data'!IJ64, \"OK\",IF(AND(ISNUMBER(RTEs!J64),ISNUMBER('RTEs Test Data'!IJ64)),IF(ABS(RTEs!J64-'RTEs Test Data'!IJ64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K64='RTEs Test Data'!IK64, \"OK\",IF(AND(ISNUMBER(RTEs!K64),ISNUMBER('RTEs Test Data'!IK64)),IF(ABS(RTEs!K64-'RTEs Test Data'!IK64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M64='RTEs Test Data'!D64, \"OK\",IF(AND(ISNUMBER(RTEs!M64),ISNUMBER('RTEs Test Data'!D64)),IF(ABS(RTEs!M64-'RTEs Test Data'!D64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N64='RTEs Test Data'!E64, \"OK\",IF(AND(ISNUMBER(RTEs!N64),ISNUMBER('RTEs Test Data'!E64)),IF(ABS(RTEs!N64-'RTEs Test Data'!E64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O64='RTEs Test Data'!F64, \"OK\",IF(AND(ISNUMBER(RTEs!O64),ISNUMBER('RTEs Test Data'!F64)),IF(ABS(RTEs!O64-'RTEs Test Data'!F64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P64='RTEs Test Data'!G64, \"OK\",IF(AND(ISNUMBER(RTEs!P64),ISNUMBER('RTEs Test Data'!G64)),IF(ABS(RTEs!P64-'RTEs Test Data'!G64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q64='RTEs Test Data'!H64, \"OK\",IF(AND(ISNUMBER(RTEs!Q64),ISNUMBER('RTEs Test Data'!H64)),IF(ABS(RTEs!Q64-'RTEs Test Data'!H64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R64='RTEs Test Data'!I64, \"OK\",IF(AND(ISNUMBER(RTEs!R64),ISNUMBER('RTEs Test Data'!I64)),IF(ABS(RTEs!R64-'RTEs Test Data'!I64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S64='RTEs Test Data'!J64, \"OK\",IF(AND(ISNUMBER(RTEs!S64),ISNUMBER('RTEs Test Data'!J64)),IF(ABS(RTEs!S64-'RTEs Test Data'!J64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T64='RTEs Test Data'!K64, \"OK\",IF(AND(ISNUMBER(RTEs!T64),ISNUMBER('RTEs Test Data'!K64)),IF(ABS(RTEs!T64-'RTEs Test Data'!K64)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[165,"Originating CCL Prem.",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D65='RTEs Test Data'!ID65, \"OK\",IF(AND(ISNUMBER(RTEs!D65),ISNUMBER('RTEs Test Data'!ID65)),IF(ABS(RTEs!D65-'RTEs Test Data'!ID65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E65='RTEs Test Data'!IE65, \"OK\",IF(AND(ISNUMBER(RTEs!E65),ISNUMBER('RTEs Test Data'!IE65)),IF(ABS(RTEs!E65-'RTEs Test Data'!IE65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F65='RTEs Test Data'!IF65, \"OK\",IF(AND(ISNUMBER(RTEs!F65),ISNUMBER('RTEs Test Data'!IF65)),IF(ABS(RTEs!F65-'RTEs Test Data'!IF65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G65='RTEs Test Data'!IG65, \"OK\",IF(AND(ISNUMBER(RTEs!G65),ISNUMBER('RTEs Test Data'!IG65)),IF(ABS(RTEs!G65-'RTEs Test Data'!IG65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H65='RTEs Test Data'!IH65, \"OK\",IF(AND(ISNUMBER(RTEs!H65),ISNUMBER('RTEs Test Data'!IH65)),IF(ABS(RTEs!H65-'RTEs Test Data'!IH65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I65='RTEs Test Data'!II65, \"OK\",IF(AND(ISNUMBER(RTEs!I65),ISNUMBER('RTEs Test Data'!II65)),IF(ABS(RTEs!I65-'RTEs Test Data'!II65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J65='RTEs Test Data'!IJ65, \"OK\",IF(AND(ISNUMBER(RTEs!J65),ISNUMBER('RTEs Test Data'!IJ65)),IF(ABS(RTEs!J65-'RTEs Test Data'!IJ65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K65='RTEs Test Data'!IK65, \"OK\",IF(AND(ISNUMBER(RTEs!K65),ISNUMBER('RTEs Test Data'!IK65)),IF(ABS(RTEs!K65-'RTEs Test Data'!IK65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M65='RTEs Test Data'!D65, \"OK\",IF(AND(ISNUMBER(RTEs!M65),ISNUMBER('RTEs Test Data'!D65)),IF(ABS(RTEs!M65-'RTEs Test Data'!D65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N65='RTEs Test Data'!E65, \"OK\",IF(AND(ISNUMBER(RTEs!N65),ISNUMBER('RTEs Test Data'!E65)),IF(ABS(RTEs!N65-'RTEs Test Data'!E65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O65='RTEs Test Data'!F65, \"OK\",IF(AND(ISNUMBER(RTEs!O65),ISNUMBER('RTEs Test Data'!F65)),IF(ABS(RTEs!O65-'RTEs Test Data'!F65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P65='RTEs Test Data'!G65, \"OK\",IF(AND(ISNUMBER(RTEs!P65),ISNUMBER('RTEs Test Data'!G65)),IF(ABS(RTEs!P65-'RTEs Test Data'!G65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q65='RTEs Test Data'!H65, \"OK\",IF(AND(ISNUMBER(RTEs!Q65),ISNUMBER('RTEs Test Data'!H65)),IF(ABS(RTEs!Q65-'RTEs Test Data'!H65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R65='RTEs Test Data'!I65, \"OK\",IF(AND(ISNUMBER(RTEs!R65),ISNUMBER('RTEs Test Data'!I65)),IF(ABS(RTEs!R65-'RTEs Test Data'!I65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S65='RTEs Test Data'!J65, \"OK\",IF(AND(ISNUMBER(RTEs!S65),ISNUMBER('RTEs Test Data'!J65)),IF(ABS(RTEs!S65-'RTEs Test Data'!J65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T65='RTEs Test Data'!K65, \"OK\",IF(AND(ISNUMBER(RTEs!T65),ISNUMBER('RTEs Test Data'!K65)),IF(ABS(RTEs!T65-'RTEs Test Data'!K65)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[167,"Originating CCL Non-Prem.",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D66='RTEs Test Data'!ID66, \"OK\",IF(AND(ISNUMBER(RTEs!D66),ISNUMBER('RTEs Test Data'!ID66)),IF(ABS(RTEs!D66-'RTEs Test Data'!ID66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E66='RTEs Test Data'!IE66, \"OK\",IF(AND(ISNUMBER(RTEs!E66),ISNUMBER('RTEs Test Data'!IE66)),IF(ABS(RTEs!E66-'RTEs Test Data'!IE66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F66='RTEs Test Data'!IF66, \"OK\",IF(AND(ISNUMBER(RTEs!F66),ISNUMBER('RTEs Test Data'!IF66)),IF(ABS(RTEs!F66-'RTEs Test Data'!IF66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G66='RTEs Test Data'!IG66, \"OK\",IF(AND(ISNUMBER(RTEs!G66),ISNUMBER('RTEs Test Data'!IG66)),IF(ABS(RTEs!G66-'RTEs Test Data'!IG66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H66='RTEs Test Data'!IH66, \"OK\",IF(AND(ISNUMBER(RTEs!H66),ISNUMBER('RTEs Test Data'!IH66)),IF(ABS(RTEs!H66-'RTEs Test Data'!IH66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I66='RTEs Test Data'!II66, \"OK\",IF(AND(ISNUMBER(RTEs!I66),ISNUMBER('RTEs Test Data'!II66)),IF(ABS(RTEs!I66-'RTEs Test Data'!II66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J66='RTEs Test Data'!IJ66, \"OK\",IF(AND(ISNUMBER(RTEs!J66),ISNUMBER('RTEs Test Data'!IJ66)),IF(ABS(RTEs!J66-'RTEs Test Data'!IJ66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K66='RTEs Test Data'!IK66, \"OK\",IF(AND(ISNUMBER(RTEs!K66),ISNUMBER('RTEs Test Data'!IK66)),IF(ABS(RTEs!K66-'RTEs Test Data'!IK66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M66='RTEs Test Data'!D66, \"OK\",IF(AND(ISNUMBER(RTEs!M66),ISNUMBER('RTEs Test Data'!D66)),IF(ABS(RTEs!M66-'RTEs Test Data'!D66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N66='RTEs Test Data'!E66, \"OK\",IF(AND(ISNUMBER(RTEs!N66),ISNUMBER('RTEs Test Data'!E66)),IF(ABS(RTEs!N66-'RTEs Test Data'!E66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O66='RTEs Test Data'!F66, \"OK\",IF(AND(ISNUMBER(RTEs!O66),ISNUMBER('RTEs Test Data'!F66)),IF(ABS(RTEs!O66-'RTEs Test Data'!F66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P66='RTEs Test Data'!G66, \"OK\",IF(AND(ISNUMBER(RTEs!P66),ISNUMBER('RTEs Test Data'!G66)),IF(ABS(RTEs!P66-'RTEs Test Data'!G66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q66='RTEs Test Data'!H66, \"OK\",IF(AND(ISNUMBER(RTEs!Q66),ISNUMBER('RTEs Test Data'!H66)),IF(ABS(RTEs!Q66-'RTEs Test Data'!H66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R66='RTEs Test Data'!I66, \"OK\",IF(AND(ISNUMBER(RTEs!R66),ISNUMBER('RTEs Test Data'!I66)),IF(ABS(RTEs!R66-'RTEs Test Data'!I66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S66='RTEs Test Data'!J66, \"OK\",IF(AND(ISNUMBER(RTEs!S66),ISNUMBER('RTEs Test Data'!J66)),IF(ABS(RTEs!S66-'RTEs Test Data'!J66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T66='RTEs Test Data'!K66, \"OK\",IF(AND(ISNUMBER(RTEs!T66),ISNUMBER('RTEs Test Data'!K66)),IF(ABS(RTEs!T66-'RTEs Test Data'!K66)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
["",""]
[180,"Other Common Line",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D69='RTEs Test Data'!ID69, \"OK\",IF(AND(ISNUMBER(RTEs!D69),ISNUMBER('RTEs Test Data'!ID69)),IF(ABS(RTEs!D69-'RTEs Test Data'!ID69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E69='RTEs Test Data'!IE69, \"OK\",IF(AND(ISNUMBER(RTEs!E69),ISNUMBER('RTEs Test Data'!IE69)),IF(ABS(RTEs!E69-'RTEs Test Data'!IE69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F69='RTEs Test Data'!IF69, \"OK\",IF(AND(ISNUMBER(RTEs!F69),ISNUMBER('RTEs Test Data'!IF69)),IF(ABS(RTEs!F69-'RTEs Test Data'!IF69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G69='RTEs Test Data'!IG69, \"OK\",IF(AND(ISNUMBER(RTEs!G69),ISNUMBER('RTEs Test Data'!IG69)),IF(ABS(RTEs!G69-'RTEs Test Data'!IG69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H69='RTEs Test Data'!IH69, \"OK\",IF(AND(ISNUMBER(RTEs!H69),ISNUMBER('RTEs Test Data'!IH69)),IF(ABS(RTEs!H69-'RTEs Test Data'!IH69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I69='RTEs Test Data'!II69, \"OK\",IF(AND(ISNUMBER(RTEs!I69),ISNUMBER('RTEs Test Data'!II69)),IF(ABS(RTEs!I69-'RTEs Test Data'!II69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J69='RTEs Test Data'!IJ69, \"OK\",IF(AND(ISNUMBER(RTEs!J69),ISNUMBER('RTEs Test Data'!IJ69)),IF(ABS(RTEs!J69-'RTEs Test Data'!IJ69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K69='RTEs Test Data'!IK69, \"OK\",IF(AND(ISNUMBER(RTEs!K69),ISNUMBER('RTEs Test Data'!IK69)),IF(ABS(RTEs!K69-'RTEs Test Data'!IK69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M69='RTEs Test Data'!D69, \"OK\",IF(AND(ISNUMBER(RTEs!M69),ISNUMBER('RTEs Test Data'!D69)),IF(ABS(RTEs!M69-'RTEs Test Data'!D69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N69='RTEs Test Data'!E69, \"OK\",IF(AND(ISNUMBER(RTEs!N69),ISNUMBER('RTEs Test Data'!E69)),IF(ABS(RTEs!N69-'RTEs Test Data'!E69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O69='RTEs Test Data'!F69, \"OK\",IF(AND(ISNUMBER(RTEs!O69),ISNUMBER('RTEs Test Data'!F69)),IF(ABS(RTEs!O69-'RTEs Test Data'!F69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P69='RTEs Test Data'!G69, \"OK\",IF(AND(ISNUMBER(RTEs!P69),ISNUMBER('RTEs Test Data'!G69)),IF(ABS(RTEs!P69-'RTEs Test Data'!G69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q69='RTEs Test Data'!H69, \"OK\",IF(AND(ISNUMBER(RTEs!Q69),ISNUMBER('RTEs Test Data'!H69)),IF(ABS(RTEs!Q69-'RTEs Test Data'!H69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R69='RTEs Test Data'!I69, \"OK\",IF(AND(ISNUMBER(RTEs!R69),ISNUMBER('RTEs Test Data'!I69)),IF(ABS(RTEs!R69-'RTEs Test Data'!I69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S69='RTEs Test Data'!J69, \"OK\",IF(AND(ISNUMBER(RTEs!S69),ISNUMBER('RTEs Test Data'!J69)),IF(ABS(RTEs!S69-'RTEs Test Data'!J69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T69='RTEs Test Data'!K69, \"OK\",IF(AND(ISNUMBER(RTEs!T69),ISNUMBER('RTEs Test Data'!K69)),IF(ABS(RTEs!T69-'RTEs Test Data'!K69)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[185,"USAC Receipts",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D70='RTEs Test Data'!ID70, \"OK\",IF(AND(ISNUMBER(RTEs!D70),ISNUMBER('RTEs Test Data'!ID70)),IF(ABS(RTEs!D70-'RTEs Test Data'!ID70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E70='RTEs Test Data'!IE70, \"OK\",IF(AND(ISNUMBER(RTEs!E70),ISNUMBER('RTEs Test Data'!IE70)),IF(ABS(RTEs!E70-'RTEs Test Data'!IE70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F70='RTEs Test Data'!IF70, \"OK\",IF(AND(ISNUMBER(RTEs!F70),ISNUMBER('RTEs Test Data'!IF70)),IF(ABS(RTEs!F70-'RTEs Test Data'!IF70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G70='RTEs Test Data'!IG70, \"OK\",IF(AND(ISNUMBER(RTEs!G70),ISNUMBER('RTEs Test Data'!IG70)),IF(ABS(RTEs!G70-'RTEs Test Data'!IG70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H70='RTEs Test Data'!IH70, \"OK\",IF(AND(ISNUMBER(RTEs!H70),ISNUMBER('RTEs Test Data'!IH70)),IF(ABS(RTEs!H70-'RTEs Test Data'!IH70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I70='RTEs Test Data'!II70, \"OK\",IF(AND(ISNUMBER(RTEs!I70),ISNUMBER('RTEs Test Data'!II70)),IF(ABS(RTEs!I70-'RTEs Test Data'!II70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J70='RTEs Test Data'!IJ70, \"OK\",IF(AND(ISNUMBER(RTEs!J70),ISNUMBER('RTEs Test Data'!IJ70)),IF(ABS(RTEs!J70-'RTEs Test Data'!IJ70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K70='RTEs Test Data'!IK70, \"OK\",IF(AND(ISNUMBER(RTEs!K70),ISNUMBER('RTEs Test Data'!IK70)),IF(ABS(RTEs!K70-'RTEs Test Data'!IK70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M70='RTEs Test Data'!D70, \"OK\",IF(AND(ISNUMBER(RTEs!M70),ISNUMBER('RTEs Test Data'!D70)),IF(ABS(RTEs!M70-'RTEs Test Data'!D70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N70='RTEs Test Data'!E70, \"OK\",IF(AND(ISNUMBER(RTEs!N70),ISNUMBER('RTEs Test Data'!E70)),IF(ABS(RTEs!N70-'RTEs Test Data'!E70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O70='RTEs Test Data'!F70, \"OK\",IF(AND(ISNUMBER(RTEs!O70),ISNUMBER('RTEs Test Data'!F70)),IF(ABS(RTEs!O70-'RTEs Test Data'!F70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P70='RTEs Test Data'!G70, \"OK\",IF(AND(ISNUMBER(RTEs!P70),ISNUMBER('RTEs Test Data'!G70)),IF(ABS(RTEs!P70-'RTEs Test Data'!G70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q70='RTEs Test Data'!H70, \"OK\",IF(AND(ISNUMBER(RTEs!Q70),ISNUMBER('RTEs Test Data'!H70)),IF(ABS(RTEs!Q70-'RTEs Test Data'!H70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R70='RTEs Test Data'!I70, \"OK\",IF(AND(ISNUMBER(RTEs!R70),ISNUMBER('RTEs Test Data'!I70)),IF(ABS(RTEs!R70-'RTEs Test Data'!I70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S70='RTEs Test Data'!J70, \"OK\",IF(AND(ISNUMBER(RTEs!S70),ISNUMBER('RTEs Test Data'!J70)),IF(ABS(RTEs!S70-'RTEs Test Data'!J70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T70='RTEs Test Data'!K70, \"OK\",IF(AND(ISNUMBER(RTEs!T70),ISNUMBER('RTEs Test Data'!K70)),IF(ABS(RTEs!T70-'RTEs Test Data'!K70)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","Per Minute Revenues",null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H71='RTEs Test Data'!IH71, \"OK\", \"ERROR\"))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I71='RTEs Test Data'!II71, \"OK\", \"ERROR\"))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J71='RTEs Test Data'!IJ71, \"OK\", \"ERROR\"))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K71='RTEs Test Data'!IK71, \"OK\", \"ERROR\"))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M71='RTEs Test Data'!D71, \"OK\",IF(AND(ISNUMBER(RTEs!M71),ISNUMBER('RTEs Test Data'!D71)),IF(ABS(RTEs!M71-'RTEs Test Data'!D71)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N71='RTEs Test Data'!E71, \"OK\",IF(AND(ISNUMBER(RTEs!N71),ISNUMBER('RTEs Test Data'!E71)),IF(ABS(RTEs!N71-'RTEs Test Data'!E71)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O71='RTEs Test Data'!F71, \"OK\",IF(AND(ISNUMBER(RTEs!O71),ISNUMBER('RTEs Test Data'!F71)),IF(ABS(RTEs!O71-'RTEs Test Data'!F71)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P71='RTEs Test Data'!G71, \"OK\",IF(AND(ISNUMBER(RTEs!P71),ISNUMBER('RTEs Test Data'!G71)),IF(ABS(RTEs!P71-'RTEs Test Data'!G71)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q71='RTEs Test Data'!H71, \"OK\",IF(AND(ISNUMBER(RTEs!Q71),ISNUMBER('RTEs Test Data'!H71)),IF(ABS(RTEs!Q71-'RTEs Test Data'!H71)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R71='RTEs Test Data'!I71, \"OK\",IF(AND(ISNUMBER(RTEs!R71),ISNUMBER('RTEs Test Data'!I71)),IF(ABS(RTEs!R71-'RTEs Test Data'!I71)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S71='RTEs Test Data'!J71, \"OK\",IF(AND(ISNUMBER(RTEs!S71),ISNUMBER('RTEs Test Data'!J71)),IF(ABS(RTEs!S71-'RTEs Test Data'!J71)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T71='RTEs Test Data'!K71, \"OK\",IF(AND(ISNUMBER(RTEs!T71),ISNUMBER('RTEs Test Data'!K71)),IF(ABS(RTEs!T71-'RTEs Test Data'!K71)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[190,"Total Basket",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D72='RTEs Test Data'!ID72, \"OK\",IF(AND(ISNUMBER(RTEs!D72),ISNUMBER('RTEs Test Data'!ID72)),IF(ABS(RTEs!D72-'RTEs Test Data'!ID72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!E72='RTEs Test Data'!IE72, \"OK\",IF(AND(ISNUMBER(RTEs!E72),ISNUMBER('RTEs Test Data'!IE72)),IF(ABS(RTEs!E72-'RTEs Test Data'!IE72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!F72='RTEs Test Data'!IF72, \"OK\",IF(AND(ISNUMBER(RTEs!F72),ISNUMBER('RTEs Test Data'!IF72)),IF(ABS(RTEs!F72-'RTEs Test Data'!IF72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!G72='RTEs Test Data'!IG72, \"OK\",IF(AND(ISNUMBER(RTEs!G72),ISNUMBER('RTEs Test Data'!IG72)),IF(ABS(RTEs!G72-'RTEs Test Data'!IG72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!H72='RTEs Test Data'!IH72, \"OK\",IF(AND(ISNUMBER(RTEs!H72),ISNUMBER('RTEs Test Data'!IH72)),IF(ABS(RTEs!H72-'RTEs Test Data'!IH72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!I72='RTEs Test Data'!II72, \"OK\",IF(AND(ISNUMBER(RTEs!I72),ISNUMBER('RTEs Test Data'!II72)),IF(ABS(RTEs!I72-'RTEs Test Data'!II72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!J72='RTEs Test Data'!IJ72, \"OK\",IF(AND(ISNUMBER(RTEs!J72),ISNUMBER('RTEs Test Data'!IJ72)),IF(ABS(RTEs!J72-'RTEs Test Data'!IJ72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!K72='RTEs Test Data'!IK72, \"OK\",IF(AND(ISNUMBER(RTEs!K72),ISNUMBER('RTEs Test Data'!IK72)),IF(ABS(RTEs!K72-'RTEs Test Data'!IK72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M72='RTEs Test Data'!D72, \"OK\",IF(AND(ISNUMBER(RTEs!M72),ISNUMBER('RTEs Test Data'!D72)),IF(ABS(RTEs!M72-'RTEs Test Data'!D72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!N72='RTEs Test Data'!E72, \"OK\",IF(AND(ISNUMBER(RTEs!N72),ISNUMBER('RTEs Test Data'!E72)),IF(ABS(RTEs!N72-'RTEs Test Data'!E72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!O72='RTEs Test Data'!F72, \"OK\",IF(AND(ISNUMBER(RTEs!O72),ISNUMBER('RTEs Test Data'!F72)),IF(ABS(RTEs!O72-'RTEs Test Data'!F72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!P72='RTEs Test Data'!G72, \"OK\",IF(AND(ISNUMBER(RTEs!P72),ISNUMBER('RTEs Test Data'!G72)),IF(ABS(RTEs!P72-'RTEs Test Data'!G72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!Q72='RTEs Test Data'!H72, \"OK\",IF(AND(ISNUMBER(RTEs!Q72),ISNUMBER('RTEs Test Data'!H72)),IF(ABS(RTEs!Q72-'RTEs Test Data'!H72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!R72='RTEs Test Data'!I72, \"OK\",IF(AND(ISNUMBER(RTEs!R72),ISNUMBER('RTEs Test Data'!I72)),IF(ABS(RTEs!R72-'RTEs Test Data'!I72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!S72='RTEs Test Data'!J72, \"OK\",IF(AND(ISNUMBER(RTEs!S72),ISNUMBER('RTEs Test Data'!J72)),IF(ABS(RTEs!S72-'RTEs Test Data'!J72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!T72='RTEs Test Data'!K72, \"OK\",IF(AND(ISNUMBER(RTEs!T72),ISNUMBER('RTEs Test Data'!K72)),IF(ABS(RTEs!T72-'RTEs Test Data'!K72)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["",""]
["CL ExogCosts (non-ATS Trgtng): enter $ by juris or \"Total\"",null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!D74='RTEs Test Data'!ID74, \"OK\",IF(AND(ISNUMBER(RTEs!D74),ISNUMBER('RTEs Test Data'!ID74)),IF(ABS(RTEs!D74-'RTEs Test Data'!ID74)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(RTEs!M74='RTEs Test Data'!D74, \"OK\",IF(AND(ISNUMBER(RTEs!M74),ISNUMBER('RTEs Test Data'!D74)),IF(ABS(RTEs!M74-'RTEs Test Data'!D74)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]

{"sheet":"RTEs Inputs Test Results","index":8,"n_rows":76,"n_cols":20,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FQ1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,{"$f":"IF(COUNTIF(D3:D700,\"#VALUE!\")+COUNTIF(D3:D700,\"#N/A\")+COUNTIF(D3:D700,\"#REF!\")+COUNTIF(D3:D700,\"#DIV/0!\")+COUNTIF(D3:D700,\"#NUM!\")+COUNTIF(D3:D700,\"#NULL!\")+COUNTIF(D3:D700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",D3:D700,1,FALSE)),\"OK\",\"ERROR\"))","v":"OK"},"OK","OK","OK","OK","OK","OK","ERROR",null,{"$f":"IF(COUNTIF(M3:M700,\"#VALUE!\")+COUNTIF(M3:M700,\"#N/A\")+COUNTIF(M3:M700,\"#REF!\")+COUNTIF(M3:M700,\"#DIV/0!\")+COUNTIF(M3:M700,\"#NUM!\")+COUNTIF(M3:M700,\"#NULL!\")+COUNTIF(M3:M700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",M3:M700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","OK","OK","OK","ERROR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,"Jurisdiction Number:",null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'RTEs Test Data'!D1015","v":0}]
[]
["RTE-1J",null,null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"IF(RTEs!M15='RTEs Test Data'!D1015, \"OK\",IF(AND(ISNUMBER(RTEs!M15),ISNUMBER('RTEs Test Data'!D1015)),IF(ABS(RTEs!M15-'RTEs Test Data'!D1015)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[]
[]
[]
[]
["Page 1",null,null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,"Common Line Basket",null,null,null,null,null,null,null,null,"Common Line Basket"]
[]
[null,null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD",null,null,null,null,null,null,"BASE PERIOD","BASE PERIOD","BASE PERIOD"]
[null,null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x",null,null,"BASE","RATES AT",null,null,"DEMAND x","DEMAND x","DEMAND x"]
[null,null,null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX ",null,"PERIOD","LAST PCI","CURRENT","PROPOSED","RATES AT LAST","CURRENT","PROPOSED","INDEX "]
[null,null,null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS",null,"DEMAND","UPDATE","RATES","RATES","PCI UPDATE","RATES","RATES","RESULTS"]
[null,null,"-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-","-","-"]
["","End User Common Line (EUCL)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
["","No Zone or Zone A:"]
[102,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,{"$f":"IF(RTEs!D30='RTEs Test Data'!ID1030, \"OK\",IF(AND(ISNUMBER(RTEs!D30),ISNUMBER('RTEs Test Data'!ID1030)),IF(ABS(RTEs!D30-'RTEs Test Data'!ID1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H30='RTEs Test Data'!IH1030, \"OK\",IF(AND(ISNUMBER(RTEs!H30),ISNUMBER('RTEs Test Data'!IH1030)),IF(ABS(RTEs!H30-'RTEs Test Data'!IH1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I30='RTEs Test Data'!II1030, \"OK\",IF(AND(ISNUMBER(RTEs!I30),ISNUMBER('RTEs Test Data'!II1030)),IF(ABS(RTEs!I30-'RTEs Test Data'!II1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J30='RTEs Test Data'!IJ1030, \"OK\",IF(AND(ISNUMBER(RTEs!J30),ISNUMBER('RTEs Test Data'!IJ1030)),IF(ABS(RTEs!J30-'RTEs Test Data'!IJ1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K30='RTEs Test Data'!IK1030, \"OK\",IF(AND(ISNUMBER(RTEs!K30),ISNUMBER('RTEs Test Data'!IK1030)),IF(ABS(RTEs!K30-'RTEs Test Data'!IK1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M30='RTEs Test Data'!D1030, \"OK\",IF(AND(ISNUMBER(RTEs!M30),ISNUMBER('RTEs Test Data'!D1030)),IF(ABS(RTEs!M30-'RTEs Test Data'!D1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N30='RTEs Test Data'!E1030, \"OK\",IF(AND(ISNUMBER(RTEs!N30),ISNUMBER('RTEs Test Data'!E1030)),IF(ABS(RTEs!N30-'RTEs Test Data'!E1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O30='RTEs Test Data'!F1030, \"OK\",IF(AND(ISNUMBER(RTEs!O30),ISNUMBER('RTEs Test Data'!F1030)),IF(ABS(RTEs!O30-'RTEs Test Data'!F1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P30='RTEs Test Data'!G1030, \"OK\",IF(AND(ISNUMBER(RTEs!P30),ISNUMBER('RTEs Test Data'!G1030)),IF(ABS(RTEs!P30-'RTEs Test Data'!G1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q30='RTEs Test Data'!H1030, \"OK\",IF(AND(ISNUMBER(RTEs!Q30),ISNUMBER('RTEs Test Data'!H1030)),IF(ABS(RTEs!Q30-'RTEs Test Data'!H1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R30='RTEs Test Data'!I1030, \"OK\",IF(AND(ISNUMBER(RTEs!R30),ISNUMBER('RTEs Test Data'!I1030)),IF(ABS(RTEs!R30-'RTEs Test Data'!I1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S30='RTEs Test Data'!J1030, \"OK\",IF(AND(ISNUMBER(RTEs!S30),ISNUMBER('RTEs Test Data'!J1030)),IF(ABS(RTEs!S30-'RTEs Test Data'!J1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T30='RTEs Test Data'!K1030, \"OK\",IF(AND(ISNUMBER(RTEs!T30),ISNUMBER('RTEs Test Data'!K1030)),IF(ABS(RTEs!T30-'RTEs Test Data'!K1030)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[104,"NonPrimary Residence & BRI ISDN EUCL (1)",null,{"$f":"IF(RTEs!D31='RTEs Test Data'!ID1031, \"OK\",IF(AND(ISNUMBER(RTEs!D31),ISNUMBER('RTEs Test Data'!ID1031)),IF(ABS(RTEs!D31-'RTEs Test Data'!ID1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H31='RTEs Test Data'!IH1031, \"OK\",IF(AND(ISNUMBER(RTEs!H31),ISNUMBER('RTEs Test Data'!IH1031)),IF(ABS(RTEs!H31-'RTEs Test Data'!IH1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I31='RTEs Test Data'!II1031, \"OK\",IF(AND(ISNUMBER(RTEs!I31),ISNUMBER('RTEs Test Data'!II1031)),IF(ABS(RTEs!I31-'RTEs Test Data'!II1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J31='RTEs Test Data'!IJ1031, \"OK\",IF(AND(ISNUMBER(RTEs!J31),ISNUMBER('RTEs Test Data'!IJ1031)),IF(ABS(RTEs!J31-'RTEs Test Data'!IJ1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K31='RTEs Test Data'!IK1031, \"OK\",IF(AND(ISNUMBER(RTEs!K31),ISNUMBER('RTEs Test Data'!IK1031)),IF(ABS(RTEs!K31-'RTEs Test Data'!IK1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M31='RTEs Test Data'!D1031, \"OK\",IF(AND(ISNUMBER(RTEs!M31),ISNUMBER('RTEs Test Data'!D1031)),IF(ABS(RTEs!M31-'RTEs Test Data'!D1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N31='RTEs Test Data'!E1031, \"OK\",IF(AND(ISNUMBER(RTEs!N31),ISNUMBER('RTEs Test Data'!E1031)),IF(ABS(RTEs!N31-'RTEs Test Data'!E1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O31='RTEs Test Data'!F1031, \"OK\",IF(AND(ISNUMBER(RTEs!O31),ISNUMBER('RTEs Test Data'!F1031)),IF(ABS(RTEs!O31-'RTEs Test Data'!F1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P31='RTEs Test Data'!G1031, \"OK\",IF(AND(ISNUMBER(RTEs!P31),ISNUMBER('RTEs Test Data'!G1031)),IF(ABS(RTEs!P31-'RTEs Test Data'!G1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q31='RTEs Test Data'!H1031, \"OK\",IF(AND(ISNUMBER(RTEs!Q31),ISNUMBER('RTEs Test Data'!H1031)),IF(ABS(RTEs!Q31-'RTEs Test Data'!H1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R31='RTEs Test Data'!I1031, \"OK\",IF(AND(ISNUMBER(RTEs!R31),ISNUMBER('RTEs Test Data'!I1031)),IF(ABS(RTEs!R31-'RTEs Test Data'!I1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S31='RTEs Test Data'!J1031, \"OK\",IF(AND(ISNUMBER(RTEs!S31),ISNUMBER('RTEs Test Data'!J1031)),IF(ABS(RTEs!S31-'RTEs Test Data'!J1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T31='RTEs Test Data'!K1031, \"OK\",IF(AND(ISNUMBER(RTEs!T31),ISNUMBER('RTEs Test Data'!K1031)),IF(ABS(RTEs!T31-'RTEs Test Data'!K1031)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[106,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,{"$f":"IF(RTEs!D32='RTEs Test Data'!ID1032, \"OK\",IF(AND(ISNUMBER(RTEs!D32),ISNUMBER('RTEs Test Data'!ID1032)),IF(ABS(RTEs!D32-'RTEs Test Data'!ID1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H32='RTEs Test Data'!IH1032, \"OK\",IF(AND(ISNUMBER(RTEs!H32),ISNUMBER('RTEs Test Data'!IH1032)),IF(ABS(RTEs!H32-'RTEs Test Data'!IH1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I32='RTEs Test Data'!II1032, \"OK\",IF(AND(ISNUMBER(RTEs!I32),ISNUMBER('RTEs Test Data'!II1032)),IF(ABS(RTEs!I32-'RTEs Test Data'!II1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J32='RTEs Test Data'!IJ1032, \"OK\",IF(AND(ISNUMBER(RTEs!J32),ISNUMBER('RTEs Test Data'!IJ1032)),IF(ABS(RTEs!J32-'RTEs Test Data'!IJ1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K32='RTEs Test Data'!IK1032, \"OK\",IF(AND(ISNUMBER(RTEs!K32),ISNUMBER('RTEs Test Data'!IK1032)),IF(ABS(RTEs!K32-'RTEs Test Data'!IK1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M32='RTEs Test Data'!D1032, \"OK\",IF(AND(ISNUMBER(RTEs!M32),ISNUMBER('RTEs Test Data'!D1032)),IF(ABS(RTEs!M32-'RTEs Test Data'!D1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N32='RTEs Test Data'!E1032, \"OK\",IF(AND(ISNUMBER(RTEs!N32),ISNUMBER('RTEs Test Data'!E1032)),IF(ABS(RTEs!N32-'RTEs Test Data'!E1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O32='RTEs Test Data'!F1032, \"OK\",IF(AND(ISNUMBER(RTEs!O32),ISNUMBER('RTEs Test Data'!F1032)),IF(ABS(RTEs!O32-'RTEs Test Data'!F1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P32='RTEs Test Data'!G1032, \"OK\",IF(AND(ISNUMBER(RTEs!P32),ISNUMBER('RTEs Test Data'!G1032)),IF(ABS(RTEs!P32-'RTEs Test Data'!G1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q32='RTEs Test Data'!H1032, \"OK\",IF(AND(ISNUMBER(RTEs!Q32),ISNUMBER('RTEs Test Data'!H1032)),IF(ABS(RTEs!Q32-'RTEs Test Data'!H1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R32='RTEs Test Data'!I1032, \"OK\",IF(AND(ISNUMBER(RTEs!R32),ISNUMBER('RTEs Test Data'!I1032)),IF(ABS(RTEs!R32-'RTEs Test Data'!I1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S32='RTEs Test Data'!J1032, \"OK\",IF(AND(ISNUMBER(RTEs!S32),ISNUMBER('RTEs Test Data'!J1032)),IF(ABS(RTEs!S32-'RTEs Test Data'!J1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T32='RTEs Test Data'!K1032, \"OK\",IF(AND(ISNUMBER(RTEs!T32),ISNUMBER('RTEs Test Data'!K1032)),IF(ABS(RTEs!T32-'RTEs Test Data'!K1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[108,"Special Access Surcharge",null,{"$f":"IF(RTEs!D33='RTEs Test Data'!ID1033, \"OK\",IF(AND(ISNUMBER(RTEs!D33),ISNUMBER('RTEs Test Data'!ID1033)),IF(ABS(RTEs!D33-'RTEs Test Data'!ID1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H33='RTEs Test Data'!IH1033, \"OK\",IF(AND(ISNUMBER(RTEs!H33),ISNUMBER('RTEs Test Data'!IH1033)),IF(ABS(RTEs!H33-'RTEs Test Data'!IH1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I33='RTEs Test Data'!II1033, \"OK\",IF(AND(ISNUMBER(RTEs!I33),ISNUMBER('RTEs Test Data'!II1033)),IF(ABS(RTEs!I33-'RTEs Test Data'!II1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J33='RTEs Test Data'!IJ1033, \"OK\",IF(AND(ISNUMBER(RTEs!J33),ISNUMBER('RTEs Test Data'!IJ1033)),IF(ABS(RTEs!J33-'RTEs Test Data'!IJ1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K33='RTEs Test Data'!IK1033, \"OK\",IF(AND(ISNUMBER(RTEs!K33),ISNUMBER('RTEs Test Data'!IK1033)),IF(ABS(RTEs!K33-'RTEs Test Data'!IK1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M33='RTEs Test Data'!D1033, \"OK\",IF(AND(ISNUMBER(RTEs!M33),ISNUMBER('RTEs Test Data'!D1033)),IF(ABS(RTEs!M33-'RTEs Test Data'!D1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N33='RTEs Test Data'!E1033, \"OK\",IF(AND(ISNUMBER(RTEs!N33),ISNUMBER('RTEs Test Data'!E1033)),IF(ABS(RTEs!N33-'RTEs Test Data'!E1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O33='RTEs Test Data'!F1033, \"OK\",IF(AND(ISNUMBER(RTEs!O33),ISNUMBER('RTEs Test Data'!F1033)),IF(ABS(RTEs!O33-'RTEs Test Data'!F1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P33='RTEs Test Data'!G1033, \"OK\",IF(AND(ISNUMBER(RTEs!P33),ISNUMBER('RTEs Test Data'!G1033)),IF(ABS(RTEs!P33-'RTEs Test Data'!G1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q33='RTEs Test Data'!H1033, \"OK\",IF(AND(ISNUMBER(RTEs!Q33),ISNUMBER('RTEs Test Data'!H1033)),IF(ABS(RTEs!Q33-'RTEs Test Data'!H1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R33='RTEs Test Data'!I1033, \"OK\",IF(AND(ISNUMBER(RTEs!R33),ISNUMBER('RTEs Test Data'!I1033)),IF(ABS(RTEs!R33-'RTEs Test Data'!I1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S33='RTEs Test Data'!J1033, \"OK\",IF(AND(ISNUMBER(RTEs!S33),ISNUMBER('RTEs Test Data'!J1033)),IF(ABS(RTEs!S33-'RTEs Test Data'!J1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T33='RTEs Test Data'!K1033, \"OK\",IF(AND(ISNUMBER(RTEs!T33),ISNUMBER('RTEs Test Data'!K1033)),IF(ABS(RTEs!T33-'RTEs Test Data'!K1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[109,"Other EUCL",null,null,null,null,null,{"$f":"IF(RTEs!H34='RTEs Test Data'!IH1034, \"OK\",IF(AND(ISNUMBER(RTEs!H34),ISNUMBER('RTEs Test Data'!IH1034)),IF(ABS(RTEs!H34-'RTEs Test Data'!IH1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I34='RTEs Test Data'!II1034, \"OK\",IF(AND(ISNUMBER(RTEs!I34),ISNUMBER('RTEs Test Data'!II1034)),IF(ABS(RTEs!I34-'RTEs Test Data'!II1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J34='RTEs Test Data'!IJ1034, \"OK\",IF(AND(ISNUMBER(RTEs!J34),ISNUMBER('RTEs Test Data'!IJ1034)),IF(ABS(RTEs!J34-'RTEs Test Data'!IJ1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K34='RTEs Test Data'!IK1034, \"OK\",IF(AND(ISNUMBER(RTEs!K34),ISNUMBER('RTEs Test Data'!IK1034)),IF(ABS(RTEs!K34-'RTEs Test Data'!IK1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M34='RTEs Test Data'!D1034, \"OK\",IF(AND(ISNUMBER(RTEs!M34),ISNUMBER('RTEs Test Data'!D1034)),IF(ABS(RTEs!M34-'RTEs Test Data'!D1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!N34='RTEs Test Data'!E1034, \"OK\",IF(AND(ISNUMBER(RTEs!N34),ISNUMBER('RTEs Test Data'!E1034)),IF(ABS(RTEs!N34-'RTEs Test Data'!E1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!O34='RTEs Test Data'!F1034, \"OK\",IF(AND(ISNUMBER(RTEs!O34),ISNUMBER('RTEs Test Data'!F1034)),IF(ABS(RTEs!O34-'RTEs Test Data'!F1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!P34='RTEs Test Data'!G1034, \"OK\",IF(AND(ISNUMBER(RTEs!P34),ISNUMBER('RTEs Test Data'!G1034)),IF(ABS(RTEs!P34-'RTEs Test Data'!G1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!Q34='RTEs Test Data'!H1034, \"OK\",IF(AND(ISNUMBER(RTEs!Q34),ISNUMBER('RTEs Test Data'!H1034)),IF(ABS(RTEs!Q34-'RTEs Test Data'!H1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R34='RTEs Test Data'!I1034, \"OK\",IF(AND(ISNUMBER(RTEs!R34),ISNUMBER('RTEs Test Data'!I1034)),IF(ABS(RTEs!R34-'RTEs Test Data'!I1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S34='RTEs Test Data'!J1034, \"OK\",IF(AND(ISNUMBER(RTEs!S34),ISNUMBER('RTEs Test Data'!J1034)),IF(ABS(RTEs!S34-'RTEs Test Data'!J1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T34='RTEs Test Data'!K1034, \"OK\",IF(AND(ISNUMBER(RTEs!T34),ISNUMBER('RTEs Test Data'!K1034)),IF(ABS(RTEs!T34-'RTEs Test Data'!K1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
["",""]
["","Zone B:"]
[112,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H37='RTEs Test Data'!IH1037, \"OK\",IF(AND(ISNUMBER(RTEs!H37),ISNUMBER('RTEs Test Data'!IH1037)),IF(ABS(RTEs!H37-'RTEs Test Data'!IH1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I37='RTEs Test Data'!II1037, \"OK\",IF(AND(ISNUMBER(RTEs!I37),ISNUMBER('RTEs Test Data'!II1037)),IF(ABS(RTEs!I37-'RTEs Test Data'!II1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J37='RTEs Test Data'!IJ1037, \"OK\",IF(AND(ISNUMBER(RTEs!J37),ISNUMBER('RTEs Test Data'!IJ1037)),IF(ABS(RTEs!J37-'RTEs Test Data'!IJ1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K37='RTEs Test Data'!IK1037, \"OK\",IF(AND(ISNUMBER(RTEs!K37),ISNUMBER('RTEs Test Data'!IK1037)),IF(ABS(RTEs!K37-'RTEs Test Data'!IK1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M37='RTEs Test Data'!D1037, \"OK\",IF(AND(ISNUMBER(RTEs!M37),ISNUMBER('RTEs Test Data'!D1037)),IF(ABS(RTEs!M37-'RTEs Test Data'!D1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N37='RTEs Test Data'!E1037, \"OK\",IF(AND(ISNUMBER(RTEs!N37),ISNUMBER('RTEs Test Data'!E1037)),IF(ABS(RTEs!N37-'RTEs Test Data'!E1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O37='RTEs Test Data'!F1037, \"OK\",IF(AND(ISNUMBER(RTEs!O37),ISNUMBER('RTEs Test Data'!F1037)),IF(ABS(RTEs!O37-'RTEs Test Data'!F1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P37='RTEs Test Data'!G1037, \"OK\",IF(AND(ISNUMBER(RTEs!P37),ISNUMBER('RTEs Test Data'!G1037)),IF(ABS(RTEs!P37-'RTEs Test Data'!G1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q37='RTEs Test Data'!H1037, \"OK\",IF(AND(ISNUMBER(RTEs!Q37),ISNUMBER('RTEs Test Data'!H1037)),IF(ABS(RTEs!Q37-'RTEs Test Data'!H1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R37='RTEs Test Data'!I1037, \"OK\",IF(AND(ISNUMBER(RTEs!R37),ISNUMBER('RTEs Test Data'!I1037)),IF(ABS(RTEs!R37-'RTEs Test Data'!I1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S37='RTEs Test Data'!J1037, \"OK\",IF(AND(ISNUMBER(RTEs!S37),ISNUMBER('RTEs Test Data'!J1037)),IF(ABS(RTEs!S37-'RTEs Test Data'!J1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T37='RTEs Test Data'!K1037, \"OK\",IF(AND(ISNUMBER(RTEs!T37),ISNUMBER('RTEs Test Data'!K1037)),IF(ABS(RTEs!T37-'RTEs Test Data'!K1037)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[114,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H38='RTEs Test Data'!IH1038, \"OK\",IF(AND(ISNUMBER(RTEs!H38),ISNUMBER('RTEs Test Data'!IH1038)),IF(ABS(RTEs!H38-'RTEs Test Data'!IH1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I38='RTEs Test Data'!II1038, \"OK\",IF(AND(ISNUMBER(RTEs!I38),ISNUMBER('RTEs Test Data'!II1038)),IF(ABS(RTEs!I38-'RTEs Test Data'!II1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J38='RTEs Test Data'!IJ1038, \"OK\",IF(AND(ISNUMBER(RTEs!J38),ISNUMBER('RTEs Test Data'!IJ1038)),IF(ABS(RTEs!J38-'RTEs Test Data'!IJ1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K38='RTEs Test Data'!IK1038, \"OK\",IF(AND(ISNUMBER(RTEs!K38),ISNUMBER('RTEs Test Data'!IK1038)),IF(ABS(RTEs!K38-'RTEs Test Data'!IK1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M38='RTEs Test Data'!D1038, \"OK\",IF(AND(ISNUMBER(RTEs!M38),ISNUMBER('RTEs Test Data'!D1038)),IF(ABS(RTEs!M38-'RTEs Test Data'!D1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N38='RTEs Test Data'!E1038, \"OK\",IF(AND(ISNUMBER(RTEs!N38),ISNUMBER('RTEs Test Data'!E1038)),IF(ABS(RTEs!N38-'RTEs Test Data'!E1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O38='RTEs Test Data'!F1038, \"OK\",IF(AND(ISNUMBER(RTEs!O38),ISNUMBER('RTEs Test Data'!F1038)),IF(ABS(RTEs!O38-'RTEs Test Data'!F1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P38='RTEs Test Data'!G1038, \"OK\",IF(AND(ISNUMBER(RTEs!P38),ISNUMBER('RTEs Test Data'!G1038)),IF(ABS(RTEs!P38-'RTEs Test Data'!G1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q38='RTEs Test Data'!H1038, \"OK\",IF(AND(ISNUMBER(RTEs!Q38),ISNUMBER('RTEs Test Data'!H1038)),IF(ABS(RTEs!Q38-'RTEs Test Data'!H1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R38='RTEs Test Data'!I1038, \"OK\",IF(AND(ISNUMBER(RTEs!R38),ISNUMBER('RTEs Test Data'!I1038)),IF(ABS(RTEs!R38-'RTEs Test Data'!I1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S38='RTEs Test Data'!J1038, \"OK\",IF(AND(ISNUMBER(RTEs!S38),ISNUMBER('RTEs Test Data'!J1038)),IF(ABS(RTEs!S38-'RTEs Test Data'!J1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T38='RTEs Test Data'!K1038, \"OK\",IF(AND(ISNUMBER(RTEs!T38),ISNUMBER('RTEs Test Data'!K1038)),IF(ABS(RTEs!T38-'RTEs Test Data'!K1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[116,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H39='RTEs Test Data'!IH1039, \"OK\",IF(AND(ISNUMBER(RTEs!H39),ISNUMBER('RTEs Test Data'!IH1039)),IF(ABS(RTEs!H39-'RTEs Test Data'!IH1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I39='RTEs Test Data'!II1039, \"OK\",IF(AND(ISNUMBER(RTEs!I39),ISNUMBER('RTEs Test Data'!II1039)),IF(ABS(RTEs!I39-'RTEs Test Data'!II1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J39='RTEs Test Data'!IJ1039, \"OK\",IF(AND(ISNUMBER(RTEs!J39),ISNUMBER('RTEs Test Data'!IJ1039)),IF(ABS(RTEs!J39-'RTEs Test Data'!IJ1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K39='RTEs Test Data'!IK1039, \"OK\",IF(AND(ISNUMBER(RTEs!K39),ISNUMBER('RTEs Test Data'!IK1039)),IF(ABS(RTEs!K39-'RTEs Test Data'!IK1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M39='RTEs Test Data'!D1039, \"OK\",IF(AND(ISNUMBER(RTEs!M39),ISNUMBER('RTEs Test Data'!D1039)),IF(ABS(RTEs!M39-'RTEs Test Data'!D1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N39='RTEs Test Data'!E1039, \"OK\",IF(AND(ISNUMBER(RTEs!N39),ISNUMBER('RTEs Test Data'!E1039)),IF(ABS(RTEs!N39-'RTEs Test Data'!E1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O39='RTEs Test Data'!F1039, \"OK\",IF(AND(ISNUMBER(RTEs!O39),ISNUMBER('RTEs Test Data'!F1039)),IF(ABS(RTEs!O39-'RTEs Test Data'!F1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P39='RTEs Test Data'!G1039, \"OK\",IF(AND(ISNUMBER(RTEs!P39),ISNUMBER('RTEs Test Data'!G1039)),IF(ABS(RTEs!P39-'RTEs Test Data'!G1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q39='RTEs Test Data'!H1039, \"OK\",IF(AND(ISNUMBER(RTEs!Q39),ISNUMBER('RTEs Test Data'!H1039)),IF(ABS(RTEs!Q39-'RTEs Test Data'!H1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R39='RTEs Test Data'!I1039, \"OK\",IF(AND(ISNUMBER(RTEs!R39),ISNUMBER('RTEs Test Data'!I1039)),IF(ABS(RTEs!R39-'RTEs Test Data'!I1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S39='RTEs Test Data'!J1039, \"OK\",IF(AND(ISNUMBER(RTEs!S39),ISNUMBER('RTEs Test Data'!J1039)),IF(ABS(RTEs!S39-'RTEs Test Data'!J1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T39='RTEs Test Data'!K1039, \"OK\",IF(AND(ISNUMBER(RTEs!T39),ISNUMBER('RTEs Test Data'!K1039)),IF(ABS(RTEs!T39-'RTEs Test Data'!K1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
["",""]
["","Zone C:"]
[122,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H42='RTEs Test Data'!IH1042, \"OK\",IF(AND(ISNUMBER(RTEs!H42),ISNUMBER('RTEs Test Data'!IH1042)),IF(ABS(RTEs!H42-'RTEs Test Data'!IH1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I42='RTEs Test Data'!II1042, \"OK\",IF(AND(ISNUMBER(RTEs!I42),ISNUMBER('RTEs Test Data'!II1042)),IF(ABS(RTEs!I42-'RTEs Test Data'!II1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J42='RTEs Test Data'!IJ1042, \"OK\",IF(AND(ISNUMBER(RTEs!J42),ISNUMBER('RTEs Test Data'!IJ1042)),IF(ABS(RTEs!J42-'RTEs Test Data'!IJ1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K42='RTEs Test Data'!IK1042, \"OK\",IF(AND(ISNUMBER(RTEs!K42),ISNUMBER('RTEs Test Data'!IK1042)),IF(ABS(RTEs!K42-'RTEs Test Data'!IK1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M42='RTEs Test Data'!D1042, \"OK\",IF(AND(ISNUMBER(RTEs!M42),ISNUMBER('RTEs Test Data'!D1042)),IF(ABS(RTEs!M42-'RTEs Test Data'!D1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N42='RTEs Test Data'!E1042, \"OK\",IF(AND(ISNUMBER(RTEs!N42),ISNUMBER('RTEs Test Data'!E1042)),IF(ABS(RTEs!N42-'RTEs Test Data'!E1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O42='RTEs Test Data'!F1042, \"OK\",IF(AND(ISNUMBER(RTEs!O42),ISNUMBER('RTEs Test Data'!F1042)),IF(ABS(RTEs!O42-'RTEs Test Data'!F1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P42='RTEs Test Data'!G1042, \"OK\",IF(AND(ISNUMBER(RTEs!P42),ISNUMBER('RTEs Test Data'!G1042)),IF(ABS(RTEs!P42-'RTEs Test Data'!G1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q42='RTEs Test Data'!H1042, \"OK\",IF(AND(ISNUMBER(RTEs!Q42),ISNUMBER('RTEs Test Data'!H1042)),IF(ABS(RTEs!Q42-'RTEs Test Data'!H1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R42='RTEs Test Data'!I1042, \"OK\",IF(AND(ISNUMBER(RTEs!R42),ISNUMBER('RTEs Test Data'!I1042)),IF(ABS(RTEs!R42-'RTEs Test Data'!I1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S42='RTEs Test Data'!J1042, \"OK\",IF(AND(ISNUMBER(RTEs!S42),ISNUMBER('RTEs Test Data'!J1042)),IF(ABS(RTEs!S42-'RTEs Test Data'!J1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T42='RTEs Test Data'!K1042, \"OK\",IF(AND(ISNUMBER(RTEs!T42),ISNUMBER('RTEs Test Data'!K1042)),IF(ABS(RTEs!T42-'RTEs Test Data'!K1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[124,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H43='RTEs Test Data'!IH1043, \"OK\",IF(AND(ISNUMBER(RTEs!H43),ISNUMBER('RTEs Test Data'!IH1043)),IF(ABS(RTEs!H43-'RTEs Test Data'!IH1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I43='RTEs Test Data'!II1043, \"OK\",IF(AND(ISNUMBER(RTEs!I43),ISNUMBER('RTEs Test Data'!II1043)),IF(ABS(RTEs!I43-'RTEs Test Data'!II1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J43='RTEs Test Data'!IJ1043, \"OK\",IF(AND(ISNUMBER(RTEs!J43),ISNUMBER('RTEs Test Data'!IJ1043)),IF(ABS(RTEs!J43-'RTEs Test Data'!IJ1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K43='RTEs Test Data'!IK1043, \"OK\",IF(AND(ISNUMBER(RTEs!K43),ISNUMBER('RTEs Test Data'!IK1043)),IF(ABS(RTEs!K43-'RTEs Test Data'!IK1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M43='RTEs Test Data'!D1043, \"OK\",IF(AND(ISNUMBER(RTEs!M43),ISNUMBER('RTEs Test Data'!D1043)),IF(ABS(RTEs!M43-'RTEs Test Data'!D1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N43='RTEs Test Data'!E1043, \"OK\",IF(AND(ISNUMBER(RTEs!N43),ISNUMBER('RTEs Test Data'!E1043)),IF(ABS(RTEs!N43-'RTEs Test Data'!E1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O43='RTEs Test Data'!F1043, \"OK\",IF(AND(ISNUMBER(RTEs!O43),ISNUMBER('RTEs Test Data'!F1043)),IF(ABS(RTEs!O43-'RTEs Test Data'!F1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P43='RTEs Test Data'!G1043, \"OK\",IF(AND(ISNUMBER(RTEs!P43),ISNUMBER('RTEs Test Data'!G1043)),IF(ABS(RTEs!P43-'RTEs Test Data'!G1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q43='RTEs Test Data'!H1043, \"OK\",IF(AND(ISNUMBER(RTEs!Q43),ISNUMBER('RTEs Test Data'!H1043)),IF(ABS(RTEs!Q43-'RTEs Test Data'!H1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R43='RTEs Test Data'!I1043, \"OK\",IF(AND(ISNUMBER(RTEs!R43),ISNUMBER('RTEs Test Data'!I1043)),IF(ABS(RTEs!R43-'RTEs Test Data'!I1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S43='RTEs Test Data'!J1043, \"OK\",IF(AND(ISNUMBER(RTEs!S43),ISNUMBER('RTEs Test Data'!J1043)),IF(ABS(RTEs!S43-'RTEs Test Data'!J1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T43='RTEs Test Data'!K1043, \"OK\",IF(AND(ISNUMBER(RTEs!T43),ISNUMBER('RTEs Test Data'!K1043)),IF(ABS(RTEs!T43-'RTEs Test Data'!K1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[126,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H44='RTEs Test Data'!IH1044, \"OK\",IF(AND(ISNUMBER(RTEs!H44),ISNUMBER('RTEs Test Data'!IH1044)),IF(ABS(RTEs!H44-'RTEs Test Data'!IH1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I44='RTEs Test Data'!II1044, \"OK\",IF(AND(ISNUMBER(RTEs!I44),ISNUMBER('RTEs Test Data'!II1044)),IF(ABS(RTEs!I44-'RTEs Test Data'!II1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J44='RTEs Test Data'!IJ1044, \"OK\",IF(AND(ISNUMBER(RTEs!J44),ISNUMBER('RTEs Test Data'!IJ1044)),IF(ABS(RTEs!J44-'RTEs Test Data'!IJ1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K44='RTEs Test Data'!IK1044, \"OK\",IF(AND(ISNUMBER(RTEs!K44),ISNUMBER('RTEs Test Data'!IK1044)),IF(ABS(RTEs!K44-'RTEs Test Data'!IK1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M44='RTEs Test Data'!D1044, \"OK\",IF(AND(ISNUMBER(RTEs!M44),ISNUMBER('RTEs Test Data'!D1044)),IF(ABS(RTEs!M44-'RTEs Test Data'!D1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N44='RTEs Test Data'!E1044, \"OK\",IF(AND(ISNUMBER(RTEs!N44),ISNUMBER('RTEs Test Data'!E1044)),IF(ABS(RTEs!N44-'RTEs Test Data'!E1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O44='RTEs Test Data'!F1044, \"OK\",IF(AND(ISNUMBER(RTEs!O44),ISNUMBER('RTEs Test Data'!F1044)),IF(ABS(RTEs!O44-'RTEs Test Data'!F1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P44='RTEs Test Data'!G1044, \"OK\",IF(AND(ISNUMBER(RTEs!P44),ISNUMBER('RTEs Test Data'!G1044)),IF(ABS(RTEs!P44-'RTEs Test Data'!G1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q44='RTEs Test Data'!H1044, \"OK\",IF(AND(ISNUMBER(RTEs!Q44),ISNUMBER('RTEs Test Data'!H1044)),IF(ABS(RTEs!Q44-'RTEs Test Data'!H1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R44='RTEs Test Data'!I1044, \"OK\",IF(AND(ISNUMBER(RTEs!R44),ISNUMBER('RTEs Test Data'!I1044)),IF(ABS(RTEs!R44-'RTEs Test Data'!I1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S44='RTEs Test Data'!J1044, \"OK\",IF(AND(ISNUMBER(RTEs!S44),ISNUMBER('RTEs Test Data'!J1044)),IF(ABS(RTEs!S44-'RTEs Test Data'!J1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T44='RTEs Test Data'!K1044, \"OK\",IF(AND(ISNUMBER(RTEs!T44),ISNUMBER('RTEs Test Data'!K1044)),IF(ABS(RTEs!T44-'RTEs Test Data'!K1044)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
["",""]
["","Zone D:"]
[132,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H47='RTEs Test Data'!IH1047, \"OK\",IF(AND(ISNUMBER(RTEs!H47),ISNUMBER('RTEs Test Data'!IH1047)),IF(ABS(RTEs!H47-'RTEs Test Data'!IH1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I47='RTEs Test Data'!II1047, \"OK\",IF(AND(ISNUMBER(RTEs!I47),ISNUMBER('RTEs Test Data'!II1047)),IF(ABS(RTEs!I47-'RTEs Test Data'!II1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J47='RTEs Test Data'!IJ1047, \"OK\",IF(AND(ISNUMBER(RTEs!J47),ISNUMBER('RTEs Test Data'!IJ1047)),IF(ABS(RTEs!J47-'RTEs Test Data'!IJ1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K47='RTEs Test Data'!IK1047, \"OK\",IF(AND(ISNUMBER(RTEs!K47),ISNUMBER('RTEs Test Data'!IK1047)),IF(ABS(RTEs!K47-'RTEs Test Data'!IK1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M47='RTEs Test Data'!D1047, \"OK\",IF(AND(ISNUMBER(RTEs!M47),ISNUMBER('RTEs Test Data'!D1047)),IF(ABS(RTEs!M47-'RTEs Test Data'!D1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N47='RTEs Test Data'!E1047, \"OK\",IF(AND(ISNUMBER(RTEs!N47),ISNUMBER('RTEs Test Data'!E1047)),IF(ABS(RTEs!N47-'RTEs Test Data'!E1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O47='RTEs Test Data'!F1047, \"OK\",IF(AND(ISNUMBER(RTEs!O47),ISNUMBER('RTEs Test Data'!F1047)),IF(ABS(RTEs!O47-'RTEs Test Data'!F1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P47='RTEs Test Data'!G1047, \"OK\",IF(AND(ISNUMBER(RTEs!P47),ISNUMBER('RTEs Test Data'!G1047)),IF(ABS(RTEs!P47-'RTEs Test Data'!G1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q47='RTEs Test Data'!H1047, \"OK\",IF(AND(ISNUMBER(RTEs!Q47),ISNUMBER('RTEs Test Data'!H1047)),IF(ABS(RTEs!Q47-'RTEs Test Data'!H1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R47='RTEs Test Data'!I1047, \"OK\",IF(AND(ISNUMBER(RTEs!R47),ISNUMBER('RTEs Test Data'!I1047)),IF(ABS(RTEs!R47-'RTEs Test Data'!I1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S47='RTEs Test Data'!J1047, \"OK\",IF(AND(ISNUMBER(RTEs!S47),ISNUMBER('RTEs Test Data'!J1047)),IF(ABS(RTEs!S47-'RTEs Test Data'!J1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T47='RTEs Test Data'!K1047, \"OK\",IF(AND(ISNUMBER(RTEs!T47),ISNUMBER('RTEs Test Data'!K1047)),IF(ABS(RTEs!T47-'RTEs Test Data'!K1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[134,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H48='RTEs Test Data'!IH1048, \"OK\",IF(AND(ISNUMBER(RTEs!H48),ISNUMBER('RTEs Test Data'!IH1048)),IF(ABS(RTEs!H48-'RTEs Test Data'!IH1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I48='RTEs Test Data'!II1048, \"OK\",IF(AND(ISNUMBER(RTEs!I48),ISNUMBER('RTEs Test Data'!II1048)),IF(ABS(RTEs!I48-'RTEs Test Data'!II1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J48='RTEs Test Data'!IJ1048, \"OK\",IF(AND(ISNUMBER(RTEs!J48),ISNUMBER('RTEs Test Data'!IJ1048)),IF(ABS(RTEs!J48-'RTEs Test Data'!IJ1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K48='RTEs Test Data'!IK1048, \"OK\",IF(AND(ISNUMBER(RTEs!K48),ISNUMBER('RTEs Test Data'!IK1048)),IF(ABS(RTEs!K48-'RTEs Test Data'!IK1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M48='RTEs Test Data'!D1048, \"OK\",IF(AND(ISNUMBER(RTEs!M48),ISNUMBER('RTEs Test Data'!D1048)),IF(ABS(RTEs!M48-'RTEs Test Data'!D1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N48='RTEs Test Data'!E1048, \"OK\",IF(AND(ISNUMBER(RTEs!N48),ISNUMBER('RTEs Test Data'!E1048)),IF(ABS(RTEs!N48-'RTEs Test Data'!E1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O48='RTEs Test Data'!F1048, \"OK\",IF(AND(ISNUMBER(RTEs!O48),ISNUMBER('RTEs Test Data'!F1048)),IF(ABS(RTEs!O48-'RTEs Test Data'!F1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P48='RTEs Test Data'!G1048, \"OK\",IF(AND(ISNUMBER(RTEs!P48),ISNUMBER('RTEs Test Data'!G1048)),IF(ABS(RTEs!P48-'RTEs Test Data'!G1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q48='RTEs Test Data'!H1048, \"OK\",IF(AND(ISNUMBER(RTEs!Q48),ISNUMBER('RTEs Test Data'!H1048)),IF(ABS(RTEs!Q48-'RTEs Test Data'!H1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R48='RTEs Test Data'!I1048, \"OK\",IF(AND(ISNUMBER(RTEs!R48),ISNUMBER('RTEs Test Data'!I1048)),IF(ABS(RTEs!R48-'RTEs Test Data'!I1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S48='RTEs Test Data'!J1048, \"OK\",IF(AND(ISNUMBER(RTEs!S48),ISNUMBER('RTEs Test Data'!J1048)),IF(ABS(RTEs!S48-'RTEs Test Data'!J1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T48='RTEs Test Data'!K1048, \"OK\",IF(AND(ISNUMBER(RTEs!T48),ISNUMBER('RTEs Test Data'!K1048)),IF(ABS(RTEs!T48-'RTEs Test Data'!K1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[136,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H49='RTEs Test Data'!IH1049, \"OK\",IF(AND(ISNUMBER(RTEs!H49),ISNUMBER('RTEs Test Data'!IH1049)),IF(ABS(RTEs!H49-'RTEs Test Data'!IH1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I49='RTEs Test Data'!II1049, \"OK\",IF(AND(ISNUMBER(RTEs!I49),ISNUMBER('RTEs Test Data'!II1049)),IF(ABS(RTEs!I49-'RTEs Test Data'!II1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J49='RTEs Test Data'!IJ1049, \"OK\",IF(AND(ISNUMBER(RTEs!J49),ISNUMBER('RTEs Test Data'!IJ1049)),IF(ABS(RTEs!J49-'RTEs Test Data'!IJ1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K49='RTEs Test Data'!IK1049, \"OK\",IF(AND(ISNUMBER(RTEs!K49),ISNUMBER('RTEs Test Data'!IK1049)),IF(ABS(RTEs!K49-'RTEs Test Data'!IK1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M49='RTEs Test Data'!D1049, \"OK\",IF(AND(ISNUMBER(RTEs!M49),ISNUMBER('RTEs Test Data'!D1049)),IF(ABS(RTEs!M49-'RTEs Test Data'!D1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N49='RTEs Test Data'!E1049, \"OK\",IF(AND(ISNUMBER(RTEs!N49),ISNUMBER('RTEs Test Data'!E1049)),IF(ABS(RTEs!N49-'RTEs Test Data'!E1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O49='RTEs Test Data'!F1049, \"OK\",IF(AND(ISNUMBER(RTEs!O49),ISNUMBER('RTEs Test Data'!F1049)),IF(ABS(RTEs!O49-'RTEs Test Data'!F1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P49='RTEs Test Data'!G1049, \"OK\",IF(AND(ISNUMBER(RTEs!P49),ISNUMBER('RTEs Test Data'!G1049)),IF(ABS(RTEs!P49-'RTEs Test Data'!G1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q49='RTEs Test Data'!H1049, \"OK\",IF(AND(ISNUMBER(RTEs!Q49),ISNUMBER('RTEs Test Data'!H1049)),IF(ABS(RTEs!Q49-'RTEs Test Data'!H1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R49='RTEs Test Data'!I1049, \"OK\",IF(AND(ISNUMBER(RTEs!R49),ISNUMBER('RTEs Test Data'!I1049)),IF(ABS(RTEs!R49-'RTEs Test Data'!I1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S49='RTEs Test Data'!J1049, \"OK\",IF(AND(ISNUMBER(RTEs!S49),ISNUMBER('RTEs Test Data'!J1049)),IF(ABS(RTEs!S49-'RTEs Test Data'!J1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T49='RTEs Test Data'!K1049, \"OK\",IF(AND(ISNUMBER(RTEs!T49),ISNUMBER('RTEs Test Data'!K1049)),IF(ABS(RTEs!T49-'RTEs Test Data'!K1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
["",""]
["","Zone - Other:"]
[142,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H52='RTEs Test Data'!IH1052, \"OK\",IF(AND(ISNUMBER(RTEs!H52),ISNUMBER('RTEs Test Data'!IH1052)),IF(ABS(RTEs!H52-'RTEs Test Data'!IH1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I52='RTEs Test Data'!II1052, \"OK\",IF(AND(ISNUMBER(RTEs!I52),ISNUMBER('RTEs Test Data'!II1052)),IF(ABS(RTEs!I52-'RTEs Test Data'!II1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J52='RTEs Test Data'!IJ1052, \"OK\",IF(AND(ISNUMBER(RTEs!J52),ISNUMBER('RTEs Test Data'!IJ1052)),IF(ABS(RTEs!J52-'RTEs Test Data'!IJ1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K52='RTEs Test Data'!IK1052, \"OK\",IF(AND(ISNUMBER(RTEs!K52),ISNUMBER('RTEs Test Data'!IK1052)),IF(ABS(RTEs!K52-'RTEs Test Data'!IK1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M52='RTEs Test Data'!D1052, \"OK\",IF(AND(ISNUMBER(RTEs!M52),ISNUMBER('RTEs Test Data'!D1052)),IF(ABS(RTEs!M52-'RTEs Test Data'!D1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N52='RTEs Test Data'!E1052, \"OK\",IF(AND(ISNUMBER(RTEs!N52),ISNUMBER('RTEs Test Data'!E1052)),IF(ABS(RTEs!N52-'RTEs Test Data'!E1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O52='RTEs Test Data'!F1052, \"OK\",IF(AND(ISNUMBER(RTEs!O52),ISNUMBER('RTEs Test Data'!F1052)),IF(ABS(RTEs!O52-'RTEs Test Data'!F1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P52='RTEs Test Data'!G1052, \"OK\",IF(AND(ISNUMBER(RTEs!P52),ISNUMBER('RTEs Test Data'!G1052)),IF(ABS(RTEs!P52-'RTEs Test Data'!G1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q52='RTEs Test Data'!H1052, \"OK\",IF(AND(ISNUMBER(RTEs!Q52),ISNUMBER('RTEs Test Data'!H1052)),IF(ABS(RTEs!Q52-'RTEs Test Data'!H1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R52='RTEs Test Data'!I1052, \"OK\",IF(AND(ISNUMBER(RTEs!R52),ISNUMBER('RTEs Test Data'!I1052)),IF(ABS(RTEs!R52-'RTEs Test Data'!I1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S52='RTEs Test Data'!J1052, \"OK\",IF(AND(ISNUMBER(RTEs!S52),ISNUMBER('RTEs Test Data'!J1052)),IF(ABS(RTEs!S52-'RTEs Test Data'!J1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T52='RTEs Test Data'!K1052, \"OK\",IF(AND(ISNUMBER(RTEs!T52),ISNUMBER('RTEs Test Data'!K1052)),IF(ABS(RTEs!T52-'RTEs Test Data'!K1052)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[144,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H53='RTEs Test Data'!IH1053, \"OK\",IF(AND(ISNUMBER(RTEs!H53),ISNUMBER('RTEs Test Data'!IH1053)),IF(ABS(RTEs!H53-'RTEs Test Data'!IH1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I53='RTEs Test Data'!II1053, \"OK\",IF(AND(ISNUMBER(RTEs!I53),ISNUMBER('RTEs Test Data'!II1053)),IF(ABS(RTEs!I53-'RTEs Test Data'!II1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J53='RTEs Test Data'!IJ1053, \"OK\",IF(AND(ISNUMBER(RTEs!J53),ISNUMBER('RTEs Test Data'!IJ1053)),IF(ABS(RTEs!J53-'RTEs Test Data'!IJ1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K53='RTEs Test Data'!IK1053, \"OK\",IF(AND(ISNUMBER(RTEs!K53),ISNUMBER('RTEs Test Data'!IK1053)),IF(ABS(RTEs!K53-'RTEs Test Data'!IK1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M53='RTEs Test Data'!D1053, \"OK\",IF(AND(ISNUMBER(RTEs!M53),ISNUMBER('RTEs Test Data'!D1053)),IF(ABS(RTEs!M53-'RTEs Test Data'!D1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N53='RTEs Test Data'!E1053, \"OK\",IF(AND(ISNUMBER(RTEs!N53),ISNUMBER('RTEs Test Data'!E1053)),IF(ABS(RTEs!N53-'RTEs Test Data'!E1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O53='RTEs Test Data'!F1053, \"OK\",IF(AND(ISNUMBER(RTEs!O53),ISNUMBER('RTEs Test Data'!F1053)),IF(ABS(RTEs!O53-'RTEs Test Data'!F1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P53='RTEs Test Data'!G1053, \"OK\",IF(AND(ISNUMBER(RTEs!P53),ISNUMBER('RTEs Test Data'!G1053)),IF(ABS(RTEs!P53-'RTEs Test Data'!G1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q53='RTEs Test Data'!H1053, \"OK\",IF(AND(ISNUMBER(RTEs!Q53),ISNUMBER('RTEs Test Data'!H1053)),IF(ABS(RTEs!Q53-'RTEs Test Data'!H1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R53='RTEs Test Data'!I1053, \"OK\",IF(AND(ISNUMBER(RTEs!R53),ISNUMBER('RTEs Test Data'!I1053)),IF(ABS(RTEs!R53-'RTEs Test Data'!I1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S53='RTEs Test Data'!J1053, \"OK\",IF(AND(ISNUMBER(RTEs!S53),ISNUMBER('RTEs Test Data'!J1053)),IF(ABS(RTEs!S53-'RTEs Test Data'!J1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T53='RTEs Test Data'!K1053, \"OK\",IF(AND(ISNUMBER(RTEs!T53),ISNUMBER('RTEs Test Data'!K1053)),IF(ABS(RTEs!T53-'RTEs Test Data'!K1053)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[146,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,{"$f":"IF(RTEs!H54='RTEs Test Data'!IH1054, \"OK\",IF(AND(ISNUMBER(RTEs!H54),ISNUMBER('RTEs Test Data'!IH1054)),IF(ABS(RTEs!H54-'RTEs Test Data'!IH1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I54='RTEs Test Data'!II1054, \"OK\",IF(AND(ISNUMBER(RTEs!I54),ISNUMBER('RTEs Test Data'!II1054)),IF(ABS(RTEs!I54-'RTEs Test Data'!II1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J54='RTEs Test Data'!IJ1054, \"OK\",IF(AND(ISNUMBER(RTEs!J54),ISNUMBER('RTEs Test Data'!IJ1054)),IF(ABS(RTEs!J54-'RTEs Test Data'!IJ1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K54='RTEs Test Data'!IK1054, \"OK\",IF(AND(ISNUMBER(RTEs!K54),ISNUMBER('RTEs Test Data'!IK1054)),IF(ABS(RTEs!K54-'RTEs Test Data'!IK1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M54='RTEs Test Data'!D1054, \"OK\",IF(AND(ISNUMBER(RTEs!M54),ISNUMBER('RTEs Test Data'!D1054)),IF(ABS(RTEs!M54-'RTEs Test Data'!D1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N54='RTEs Test Data'!E1054, \"OK\",IF(AND(ISNUMBER(RTEs!N54),ISNUMBER('RTEs Test Data'!E1054)),IF(ABS(RTEs!N54-'RTEs Test Data'!E1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O54='RTEs Test Data'!F1054, \"OK\",IF(AND(ISNUMBER(RTEs!O54),ISNUMBER('RTEs Test Data'!F1054)),IF(ABS(RTEs!O54-'RTEs Test Data'!F1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P54='RTEs Test Data'!G1054, \"OK\",IF(AND(ISNUMBER(RTEs!P54),ISNUMBER('RTEs Test Data'!G1054)),IF(ABS(RTEs!P54-'RTEs Test Data'!G1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q54='RTEs Test Data'!H1054, \"OK\",IF(AND(ISNUMBER(RTEs!Q54),ISNUMBER('RTEs Test Data'!H1054)),IF(ABS(RTEs!Q54-'RTEs Test Data'!H1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R54='RTEs Test Data'!I1054, \"OK\",IF(AND(ISNUMBER(RTEs!R54),ISNUMBER('RTEs Test Data'!I1054)),IF(ABS(RTEs!R54-'RTEs Test Data'!I1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S54='RTEs Test Data'!J1054, \"OK\",IF(AND(ISNUMBER(RTEs!S54),ISNUMBER('RTEs Test Data'!J1054)),IF(ABS(RTEs!S54-'RTEs Test Data'!J1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T54='RTEs Test Data'!K1054, \"OK\",IF(AND(ISNUMBER(RTEs!T54),ISNUMBER('RTEs Test Data'!K1054)),IF(ABS(RTEs!T54-'RTEs Test Data'!K1054)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
["",""]
["","Presubscribed Interexchange Carrier Charge (PICC)"]
[]
[]
[155,"Multiline Business & PRI ISDN PICC           (1)",null,null,null,null,null,{"$f":"IF(RTEs!H59='RTEs Test Data'!IH1059, \"OK\",IF(AND(ISNUMBER(RTEs!H59),ISNUMBER('RTEs Test Data'!IH1059)),IF(ABS(RTEs!H59-'RTEs Test Data'!IH1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I59='RTEs Test Data'!II1059, \"OK\",IF(AND(ISNUMBER(RTEs!I59),ISNUMBER('RTEs Test Data'!II1059)),IF(ABS(RTEs!I59-'RTEs Test Data'!II1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J59='RTEs Test Data'!IJ1059, \"OK\",IF(AND(ISNUMBER(RTEs!J59),ISNUMBER('RTEs Test Data'!IJ1059)),IF(ABS(RTEs!J59-'RTEs Test Data'!IJ1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K59='RTEs Test Data'!IK1059, \"OK\",IF(AND(ISNUMBER(RTEs!K59),ISNUMBER('RTEs Test Data'!IK1059)),IF(ABS(RTEs!K59-'RTEs Test Data'!IK1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M59='RTEs Test Data'!D1059, \"OK\",IF(AND(ISNUMBER(RTEs!M59),ISNUMBER('RTEs Test Data'!D1059)),IF(ABS(RTEs!M59-'RTEs Test Data'!D1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N59='RTEs Test Data'!E1059, \"OK\",IF(AND(ISNUMBER(RTEs!N59),ISNUMBER('RTEs Test Data'!E1059)),IF(ABS(RTEs!N59-'RTEs Test Data'!E1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O59='RTEs Test Data'!F1059, \"OK\",IF(AND(ISNUMBER(RTEs!O59),ISNUMBER('RTEs Test Data'!F1059)),IF(ABS(RTEs!O59-'RTEs Test Data'!F1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P59='RTEs Test Data'!G1059, \"OK\",IF(AND(ISNUMBER(RTEs!P59),ISNUMBER('RTEs Test Data'!G1059)),IF(ABS(RTEs!P59-'RTEs Test Data'!G1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q59='RTEs Test Data'!H1059, \"OK\",IF(AND(ISNUMBER(RTEs!Q59),ISNUMBER('RTEs Test Data'!H1059)),IF(ABS(RTEs!Q59-'RTEs Test Data'!H1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R59='RTEs Test Data'!I1059, \"OK\",IF(AND(ISNUMBER(RTEs!R59),ISNUMBER('RTEs Test Data'!I1059)),IF(ABS(RTEs!R59-'RTEs Test Data'!I1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S59='RTEs Test Data'!J1059, \"OK\",IF(AND(ISNUMBER(RTEs!S59),ISNUMBER('RTEs Test Data'!J1059)),IF(ABS(RTEs!S59-'RTEs Test Data'!J1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T59='RTEs Test Data'!K1059, \"OK\",IF(AND(ISNUMBER(RTEs!T59),ISNUMBER('RTEs Test Data'!K1059)),IF(ABS(RTEs!T59-'RTEs Test Data'!K1059)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[157,"Business Centrex PICC",null,null,null,null,null,{"$f":"IF(RTEs!H60='RTEs Test Data'!IH1060, \"OK\",IF(AND(ISNUMBER(RTEs!H60),ISNUMBER('RTEs Test Data'!IH1060)),IF(ABS(RTEs!H60-'RTEs Test Data'!IH1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I60='RTEs Test Data'!II1060, \"OK\",IF(AND(ISNUMBER(RTEs!I60),ISNUMBER('RTEs Test Data'!II1060)),IF(ABS(RTEs!I60-'RTEs Test Data'!II1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J60='RTEs Test Data'!IJ1060, \"OK\",IF(AND(ISNUMBER(RTEs!J60),ISNUMBER('RTEs Test Data'!IJ1060)),IF(ABS(RTEs!J60-'RTEs Test Data'!IJ1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K60='RTEs Test Data'!IK1060, \"OK\",IF(AND(ISNUMBER(RTEs!K60),ISNUMBER('RTEs Test Data'!IK1060)),IF(ABS(RTEs!K60-'RTEs Test Data'!IK1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M60='RTEs Test Data'!D1060, \"OK\",IF(AND(ISNUMBER(RTEs!M60),ISNUMBER('RTEs Test Data'!D1060)),IF(ABS(RTEs!M60-'RTEs Test Data'!D1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N60='RTEs Test Data'!E1060, \"OK\",IF(AND(ISNUMBER(RTEs!N60),ISNUMBER('RTEs Test Data'!E1060)),IF(ABS(RTEs!N60-'RTEs Test Data'!E1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!O60='RTEs Test Data'!F1060, \"OK\",IF(AND(ISNUMBER(RTEs!O60),ISNUMBER('RTEs Test Data'!F1060)),IF(ABS(RTEs!O60-'RTEs Test Data'!F1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!P60='RTEs Test Data'!G1060, \"OK\",IF(AND(ISNUMBER(RTEs!P60),ISNUMBER('RTEs Test Data'!G1060)),IF(ABS(RTEs!P60-'RTEs Test Data'!G1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!Q60='RTEs Test Data'!H1060, \"OK\",IF(AND(ISNUMBER(RTEs!Q60),ISNUMBER('RTEs Test Data'!H1060)),IF(ABS(RTEs!Q60-'RTEs Test Data'!H1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R60='RTEs Test Data'!I1060, \"OK\",IF(AND(ISNUMBER(RTEs!R60),ISNUMBER('RTEs Test Data'!I1060)),IF(ABS(RTEs!R60-'RTEs Test Data'!I1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S60='RTEs Test Data'!J1060, \"OK\",IF(AND(ISNUMBER(RTEs!S60),ISNUMBER('RTEs Test Data'!J1060)),IF(ABS(RTEs!S60-'RTEs Test Data'!J1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T60='RTEs Test Data'!K1060, \"OK\",IF(AND(ISNUMBER(RTEs!T60),ISNUMBER('RTEs Test Data'!K1060)),IF(ABS(RTEs!T60-'RTEs Test Data'!K1060)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
["",""]
["","Carrier Common Line"]
[161,"Terminating CCL Prem.",null,{"$f":"IF(RTEs!D63='RTEs Test Data'!ID1063, \"OK\",IF(AND(ISNUMBER(RTEs!D63),ISNUMBER('RTEs Test Data'!ID1063)),IF(ABS(RTEs!D63-'RTEs Test Data'!ID1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H63='RTEs Test Data'!IH1063, \"OK\",IF(AND(ISNUMBER(RTEs!H63),ISNUMBER('RTEs Test Data'!IH1063)),IF(ABS(RTEs!H63-'RTEs Test Data'!IH1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I63='RTEs Test Data'!II1063, \"OK\",IF(AND(ISNUMBER(RTEs!I63),ISNUMBER('RTEs Test Data'!II1063)),IF(ABS(RTEs!I63-'RTEs Test Data'!II1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J63='RTEs Test Data'!IJ1063, \"OK\",IF(AND(ISNUMBER(RTEs!J63),ISNUMBER('RTEs Test Data'!IJ1063)),IF(ABS(RTEs!J63-'RTEs Test Data'!IJ1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K63='RTEs Test Data'!IK1063, \"OK\",IF(AND(ISNUMBER(RTEs!K63),ISNUMBER('RTEs Test Data'!IK1063)),IF(ABS(RTEs!K63-'RTEs Test Data'!IK1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M63='RTEs Test Data'!D1063, \"OK\",IF(AND(ISNUMBER(RTEs!M63),ISNUMBER('RTEs Test Data'!D1063)),IF(ABS(RTEs!M63-'RTEs Test Data'!D1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N63='RTEs Test Data'!E1063, \"OK\",IF(AND(ISNUMBER(RTEs!N63),ISNUMBER('RTEs Test Data'!E1063)),IF(ABS(RTEs!N63-'RTEs Test Data'!E1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O63='RTEs Test Data'!F1063, \"OK\",IF(AND(ISNUMBER(RTEs!O63),ISNUMBER('RTEs Test Data'!F1063)),IF(ABS(RTEs!O63-'RTEs Test Data'!F1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P63='RTEs Test Data'!G1063, \"OK\",IF(AND(ISNUMBER(RTEs!P63),ISNUMBER('RTEs Test Data'!G1063)),IF(ABS(RTEs!P63-'RTEs Test Data'!G1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q63='RTEs Test Data'!H1063, \"OK\",IF(AND(ISNUMBER(RTEs!Q63),ISNUMBER('RTEs Test Data'!H1063)),IF(ABS(RTEs!Q63-'RTEs Test Data'!H1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R63='RTEs Test Data'!I1063, \"OK\",IF(AND(ISNUMBER(RTEs!R63),ISNUMBER('RTEs Test Data'!I1063)),IF(ABS(RTEs!R63-'RTEs Test Data'!I1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S63='RTEs Test Data'!J1063, \"OK\",IF(AND(ISNUMBER(RTEs!S63),ISNUMBER('RTEs Test Data'!J1063)),IF(ABS(RTEs!S63-'RTEs Test Data'!J1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T63='RTEs Test Data'!K1063, \"OK\",IF(AND(ISNUMBER(RTEs!T63),ISNUMBER('RTEs Test Data'!K1063)),IF(ABS(RTEs!T63-'RTEs Test Data'!K1063)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[163,"Terminating CCL Non-Prem.",null,{"$f":"IF(RTEs!D64='RTEs Test Data'!ID1064, \"OK\",IF(AND(ISNUMBER(RTEs!D64),ISNUMBER('RTEs Test Data'!ID1064)),IF(ABS(RTEs!D64-'RTEs Test Data'!ID1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H64='RTEs Test Data'!IH1064, \"OK\",IF(AND(ISNUMBER(RTEs!H64),ISNUMBER('RTEs Test Data'!IH1064)),IF(ABS(RTEs!H64-'RTEs Test Data'!IH1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I64='RTEs Test Data'!II1064, \"OK\",IF(AND(ISNUMBER(RTEs!I64),ISNUMBER('RTEs Test Data'!II1064)),IF(ABS(RTEs!I64-'RTEs Test Data'!II1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J64='RTEs Test Data'!IJ1064, \"OK\",IF(AND(ISNUMBER(RTEs!J64),ISNUMBER('RTEs Test Data'!IJ1064)),IF(ABS(RTEs!J64-'RTEs Test Data'!IJ1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K64='RTEs Test Data'!IK1064, \"OK\",IF(AND(ISNUMBER(RTEs!K64),ISNUMBER('RTEs Test Data'!IK1064)),IF(ABS(RTEs!K64-'RTEs Test Data'!IK1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M64='RTEs Test Data'!D1064, \"OK\",IF(AND(ISNUMBER(RTEs!M64),ISNUMBER('RTEs Test Data'!D1064)),IF(ABS(RTEs!M64-'RTEs Test Data'!D1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N64='RTEs Test Data'!E1064, \"OK\",IF(AND(ISNUMBER(RTEs!N64),ISNUMBER('RTEs Test Data'!E1064)),IF(ABS(RTEs!N64-'RTEs Test Data'!E1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O64='RTEs Test Data'!F1064, \"OK\",IF(AND(ISNUMBER(RTEs!O64),ISNUMBER('RTEs Test Data'!F1064)),IF(ABS(RTEs!O64-'RTEs Test Data'!F1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P64='RTEs Test Data'!G1064, \"OK\",IF(AND(ISNUMBER(RTEs!P64),ISNUMBER('RTEs Test Data'!G1064)),IF(ABS(RTEs!P64-'RTEs Test Data'!G1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q64='RTEs Test Data'!H1064, \"OK\",IF(AND(ISNUMBER(RTEs!Q64),ISNUMBER('RTEs Test Data'!H1064)),IF(ABS(RTEs!Q64-'RTEs Test Data'!H1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R64='RTEs Test Data'!I1064, \"OK\",IF(AND(ISNUMBER(RTEs!R64),ISNUMBER('RTEs Test Data'!I1064)),IF(ABS(RTEs!R64-'RTEs Test Data'!I1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S64='RTEs Test Data'!J1064, \"OK\",IF(AND(ISNUMBER(RTEs!S64),ISNUMBER('RTEs Test Data'!J1064)),IF(ABS(RTEs!S64-'RTEs Test Data'!J1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T64='RTEs Test Data'!K1064, \"OK\",IF(AND(ISNUMBER(RTEs!T64),ISNUMBER('RTEs Test Data'!K1064)),IF(ABS(RTEs!T64-'RTEs Test Data'!K1064)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[165,"Originating CCL Prem.",null,{"$f":"IF(RTEs!D65='RTEs Test Data'!ID1065, \"OK\",IF(AND(ISNUMBER(RTEs!D65),ISNUMBER('RTEs Test Data'!ID1065)),IF(ABS(RTEs!D65-'RTEs Test Data'!ID1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H65='RTEs Test Data'!IH1065, \"OK\",IF(AND(ISNUMBER(RTEs!H65),ISNUMBER('RTEs Test Data'!IH1065)),IF(ABS(RTEs!H65-'RTEs Test Data'!IH1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I65='RTEs Test Data'!II1065, \"OK\",IF(AND(ISNUMBER(RTEs!I65),ISNUMBER('RTEs Test Data'!II1065)),IF(ABS(RTEs!I65-'RTEs Test Data'!II1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J65='RTEs Test Data'!IJ1065, \"OK\",IF(AND(ISNUMBER(RTEs!J65),ISNUMBER('RTEs Test Data'!IJ1065)),IF(ABS(RTEs!J65-'RTEs Test Data'!IJ1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K65='RTEs Test Data'!IK1065, \"OK\",IF(AND(ISNUMBER(RTEs!K65),ISNUMBER('RTEs Test Data'!IK1065)),IF(ABS(RTEs!K65-'RTEs Test Data'!IK1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M65='RTEs Test Data'!D1065, \"OK\",IF(AND(ISNUMBER(RTEs!M65),ISNUMBER('RTEs Test Data'!D1065)),IF(ABS(RTEs!M65-'RTEs Test Data'!D1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N65='RTEs Test Data'!E1065, \"OK\",IF(AND(ISNUMBER(RTEs!N65),ISNUMBER('RTEs Test Data'!E1065)),IF(ABS(RTEs!N65-'RTEs Test Data'!E1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O65='RTEs Test Data'!F1065, \"OK\",IF(AND(ISNUMBER(RTEs!O65),ISNUMBER('RTEs Test Data'!F1065)),IF(ABS(RTEs!O65-'RTEs Test Data'!F1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P65='RTEs Test Data'!G1065, \"OK\",IF(AND(ISNUMBER(RTEs!P65),ISNUMBER('RTEs Test Data'!G1065)),IF(ABS(RTEs!P65-'RTEs Test Data'!G1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q65='RTEs Test Data'!H1065, \"OK\",IF(AND(ISNUMBER(RTEs!Q65),ISNUMBER('RTEs Test Data'!H1065)),IF(ABS(RTEs!Q65-'RTEs Test Data'!H1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R65='RTEs Test Data'!I1065, \"OK\",IF(AND(ISNUMBER(RTEs!R65),ISNUMBER('RTEs Test Data'!I1065)),IF(ABS(RTEs!R65-'RTEs Test Data'!I1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S65='RTEs Test Data'!J1065, \"OK\",IF(AND(ISNUMBER(RTEs!S65),ISNUMBER('RTEs Test Data'!J1065)),IF(ABS(RTEs!S65-'RTEs Test Data'!J1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T65='RTEs Test Data'!K1065, \"OK\",IF(AND(ISNUMBER(RTEs!T65),ISNUMBER('RTEs Test Data'!K1065)),IF(ABS(RTEs!T65-'RTEs Test Data'!K1065)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[167,"Originating CCL Non-Prem.",null,{"$f":"IF(RTEs!D66='RTEs Test Data'!ID1066, \"OK\",IF(AND(ISNUMBER(RTEs!D66),ISNUMBER('RTEs Test Data'!ID1066)),IF(ABS(RTEs!D66-'RTEs Test Data'!ID1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H66='RTEs Test Data'!IH1066, \"OK\",IF(AND(ISNUMBER(RTEs!H66),ISNUMBER('RTEs Test Data'!IH1066)),IF(ABS(RTEs!H66-'RTEs Test Data'!IH1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I66='RTEs Test Data'!II1066, \"OK\",IF(AND(ISNUMBER(RTEs!I66),ISNUMBER('RTEs Test Data'!II1066)),IF(ABS(RTEs!I66-'RTEs Test Data'!II1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J66='RTEs Test Data'!IJ1066, \"OK\",IF(AND(ISNUMBER(RTEs!J66),ISNUMBER('RTEs Test Data'!IJ1066)),IF(ABS(RTEs!J66-'RTEs Test Data'!IJ1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K66='RTEs Test Data'!IK1066, \"OK\",IF(AND(ISNUMBER(RTEs!K66),ISNUMBER('RTEs Test Data'!IK1066)),IF(ABS(RTEs!K66-'RTEs Test Data'!IK1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M66='RTEs Test Data'!D1066, \"OK\",IF(AND(ISNUMBER(RTEs!M66),ISNUMBER('RTEs Test Data'!D1066)),IF(ABS(RTEs!M66-'RTEs Test Data'!D1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N66='RTEs Test Data'!E1066, \"OK\",IF(AND(ISNUMBER(RTEs!N66),ISNUMBER('RTEs Test Data'!E1066)),IF(ABS(RTEs!N66-'RTEs Test Data'!E1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O66='RTEs Test Data'!F1066, \"OK\",IF(AND(ISNUMBER(RTEs!O66),ISNUMBER('RTEs Test Data'!F1066)),IF(ABS(RTEs!O66-'RTEs Test Data'!F1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P66='RTEs Test Data'!G1066, \"OK\",IF(AND(ISNUMBER(RTEs!P66),ISNUMBER('RTEs Test Data'!G1066)),IF(ABS(RTEs!P66-'RTEs Test Data'!G1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q66='RTEs Test Data'!H1066, \"OK\",IF(AND(ISNUMBER(RTEs!Q66),ISNUMBER('RTEs Test Data'!H1066)),IF(ABS(RTEs!Q66-'RTEs Test Data'!H1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R66='RTEs Test Data'!I1066, \"OK\",IF(AND(ISNUMBER(RTEs!R66),ISNUMBER('RTEs Test Data'!I1066)),IF(ABS(RTEs!R66-'RTEs Test Data'!I1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S66='RTEs Test Data'!J1066, \"OK\",IF(AND(ISNUMBER(RTEs!S66),ISNUMBER('RTEs Test Data'!J1066)),IF(ABS(RTEs!S66-'RTEs Test Data'!J1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T66='RTEs Test Data'!K1066, \"OK\",IF(AND(ISNUMBER(RTEs!T66),ISNUMBER('RTEs Test Data'!K1066)),IF(ABS(RTEs!T66-'RTEs Test Data'!K1066)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[]
["",""]
[180,"Other Common Line",null,null,null,null,null,{"$f":"IF(RTEs!H69='RTEs Test Data'!IH1069, \"OK\",IF(AND(ISNUMBER(RTEs!H69),ISNUMBER('RTEs Test Data'!IH1069)),IF(ABS(RTEs!H69-'RTEs Test Data'!IH1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I69='RTEs Test Data'!II1069, \"OK\",IF(AND(ISNUMBER(RTEs!I69),ISNUMBER('RTEs Test Data'!II1069)),IF(ABS(RTEs!I69-'RTEs Test Data'!II1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J69='RTEs Test Data'!IJ1069, \"OK\",IF(AND(ISNUMBER(RTEs!J69),ISNUMBER('RTEs Test Data'!IJ1069)),IF(ABS(RTEs!J69-'RTEs Test Data'!IJ1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K69='RTEs Test Data'!IK1069, \"OK\",IF(AND(ISNUMBER(RTEs!K69),ISNUMBER('RTEs Test Data'!IK1069)),IF(ABS(RTEs!K69-'RTEs Test Data'!IK1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M69='RTEs Test Data'!D1069, \"OK\",IF(AND(ISNUMBER(RTEs!M69),ISNUMBER('RTEs Test Data'!D1069)),IF(ABS(RTEs!M69-'RTEs Test Data'!D1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!N69='RTEs Test Data'!E1069, \"OK\",IF(AND(ISNUMBER(RTEs!N69),ISNUMBER('RTEs Test Data'!E1069)),IF(ABS(RTEs!N69-'RTEs Test Data'!E1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!O69='RTEs Test Data'!F1069, \"OK\",IF(AND(ISNUMBER(RTEs!O69),ISNUMBER('RTEs Test Data'!F1069)),IF(ABS(RTEs!O69-'RTEs Test Data'!F1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!P69='RTEs Test Data'!G1069, \"OK\",IF(AND(ISNUMBER(RTEs!P69),ISNUMBER('RTEs Test Data'!G1069)),IF(ABS(RTEs!P69-'RTEs Test Data'!G1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!Q69='RTEs Test Data'!H1069, \"OK\",IF(AND(ISNUMBER(RTEs!Q69),ISNUMBER('RTEs Test Data'!H1069)),IF(ABS(RTEs!Q69-'RTEs Test Data'!H1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R69='RTEs Test Data'!I1069, \"OK\",IF(AND(ISNUMBER(RTEs!R69),ISNUMBER('RTEs Test Data'!I1069)),IF(ABS(RTEs!R69-'RTEs Test Data'!I1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S69='RTEs Test Data'!J1069, \"OK\",IF(AND(ISNUMBER(RTEs!S69),ISNUMBER('RTEs Test Data'!J1069)),IF(ABS(RTEs!S69-'RTEs Test Data'!J1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T69='RTEs Test Data'!K1069, \"OK\",IF(AND(ISNUMBER(RTEs!T69),ISNUMBER('RTEs Test Data'!K1069)),IF(ABS(RTEs!T69-'RTEs Test Data'!K1069)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
[185,"USAC Receipts",null,{"$f":"IF(RTEs!D70='RTEs Test Data'!ID1070, \"OK\",IF(AND(ISNUMBER(RTEs!D70),ISNUMBER('RTEs Test Data'!ID1070)),IF(ABS(RTEs!D70-'RTEs Test Data'!ID1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(RTEs!H70='RTEs Test Data'!IH1070, \"OK\",IF(AND(ISNUMBER(RTEs!H70),ISNUMBER('RTEs Test Data'!IH1070)),IF(ABS(RTEs!H70-'RTEs Test Data'!IH1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I70='RTEs Test Data'!II1070, \"OK\",IF(AND(ISNUMBER(RTEs!I70),ISNUMBER('RTEs Test Data'!II1070)),IF(ABS(RTEs!I70-'RTEs Test Data'!II1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J70='RTEs Test Data'!IJ1070, \"OK\",IF(AND(ISNUMBER(RTEs!J70),ISNUMBER('RTEs Test Data'!IJ1070)),IF(ABS(RTEs!J70-'RTEs Test Data'!IJ1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K70='RTEs Test Data'!IK1070, \"OK\",IF(AND(ISNUMBER(RTEs!K70),ISNUMBER('RTEs Test Data'!IK1070)),IF(ABS(RTEs!K70-'RTEs Test Data'!IK1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M70='RTEs Test Data'!D1070, \"OK\",IF(AND(ISNUMBER(RTEs!M70),ISNUMBER('RTEs Test Data'!D1070)),IF(ABS(RTEs!M70-'RTEs Test Data'!D1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!N70='RTEs Test Data'!E1070, \"OK\",IF(AND(ISNUMBER(RTEs!N70),ISNUMBER('RTEs Test Data'!E1070)),IF(ABS(RTEs!N70-'RTEs Test Data'!E1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!O70='RTEs Test Data'!F1070, \"OK\",IF(AND(ISNUMBER(RTEs!O70),ISNUMBER('RTEs Test Data'!F1070)),IF(ABS(RTEs!O70-'RTEs Test Data'!F1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!P70='RTEs Test Data'!G1070, \"OK\",IF(AND(ISNUMBER(RTEs!P70),ISNUMBER('RTEs Test Data'!G1070)),IF(ABS(RTEs!P70-'RTEs Test Data'!G1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!Q70='RTEs Test Data'!H1070, \"OK\",IF(AND(ISNUMBER(RTEs!Q70),ISNUMBER('RTEs Test Data'!H1070)),IF(ABS(RTEs!Q70-'RTEs Test Data'!H1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R70='RTEs Test Data'!I1070, \"OK\",IF(AND(ISNUMBER(RTEs!R70),ISNUMBER('RTEs Test Data'!I1070)),IF(ABS(RTEs!R70-'RTEs Test Data'!I1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S70='RTEs Test Data'!J1070, \"OK\",IF(AND(ISNUMBER(RTEs!S70),ISNUMBER('RTEs Test Data'!J1070)),IF(ABS(RTEs!S70-'RTEs Test Data'!J1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T70='RTEs Test Data'!K1070, \"OK\",IF(AND(ISNUMBER(RTEs!T70),ISNUMBER('RTEs Test Data'!K1070)),IF(ABS(RTEs!T70-'RTEs Test Data'!K1070)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
["","Per Minute Revenues"]
[190,"Total Basket",null,null,null,null,null,{"$f":"IF(RTEs!H72='RTEs Test Data'!IH1072, \"OK\",IF(AND(ISNUMBER(RTEs!H72),ISNUMBER('RTEs Test Data'!IH1072)),IF(ABS(RTEs!H72-'RTEs Test Data'!IH1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!I72='RTEs Test Data'!II1072, \"OK\",IF(AND(ISNUMBER(RTEs!I72),ISNUMBER('RTEs Test Data'!II1072)),IF(ABS(RTEs!I72-'RTEs Test Data'!II1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!J72='RTEs Test Data'!IJ1072, \"OK\",IF(AND(ISNUMBER(RTEs!J72),ISNUMBER('RTEs Test Data'!IJ1072)),IF(ABS(RTEs!J72-'RTEs Test Data'!IJ1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!K72='RTEs Test Data'!IK1072, \"OK\",IF(AND(ISNUMBER(RTEs!K72),ISNUMBER('RTEs Test Data'!IK1072)),IF(ABS(RTEs!K72-'RTEs Test Data'!IK1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,{"$f":"IF(RTEs!M72='RTEs Test Data'!D1072, \"OK\",IF(AND(ISNUMBER(RTEs!M72),ISNUMBER('RTEs Test Data'!D1072)),IF(ABS(RTEs!M72-'RTEs Test Data'!D1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!N72='RTEs Test Data'!E1072, \"OK\",IF(AND(ISNUMBER(RTEs!N72),ISNUMBER('RTEs Test Data'!E1072)),IF(ABS(RTEs!N72-'RTEs Test Data'!E1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!O72='RTEs Test Data'!F1072, \"OK\",IF(AND(ISNUMBER(RTEs!O72),ISNUMBER('RTEs Test Data'!F1072)),IF(ABS(RTEs!O72-'RTEs Test Data'!F1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!P72='RTEs Test Data'!G1072, \"OK\",IF(AND(ISNUMBER(RTEs!P72),ISNUMBER('RTEs Test Data'!G1072)),IF(ABS(RTEs!P72-'RTEs Test Data'!G1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},{"$f":"IF(RTEs!Q72='RTEs Test Data'!H1072, \"OK\",IF(AND(ISNUMBER(RTEs!Q72),ISNUMBER('RTEs Test Data'!H1072)),IF(ABS(RTEs!Q72-'RTEs Test Data'!H1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!R72='RTEs Test Data'!I1072, \"OK\",IF(AND(ISNUMBER(RTEs!R72),ISNUMBER('RTEs Test Data'!I1072)),IF(ABS(RTEs!R72-'RTEs Test Data'!I1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!S72='RTEs Test Data'!J1072, \"OK\",IF(AND(ISNUMBER(RTEs!S72),ISNUMBER('RTEs Test Data'!J1072)),IF(ABS(RTEs!S72-'RTEs Test Data'!J1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(RTEs!T72='RTEs Test Data'!K1072, \"OK\",IF(AND(ISNUMBER(RTEs!T72),ISNUMBER('RTEs Test Data'!K1072)),IF(ABS(RTEs!T72-'RTEs Test Data'!K1072)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"}]
["",""]
["CL ExogCosts (non-ATS Trgtng): enter $ by juris or \"Total\"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RTEs!M74='RTEs Test Data'!D1074, \"OK\",IF(AND(ISNUMBER(RTEs!M74),ISNUMBER('RTEs Test Data'!D1074)),IF(ABS(RTEs!M74-'RTEs Test Data'!D1074)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]

{"sheet":"RTEs Prior Year Test Results","index":9,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FQ1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(P3:P700,\"#VALUE!\")+COUNTIF(P3:P700,\"#N/A\")+COUNTIF(P3:P700,\"#REF!\")+COUNTIF(P3:P700,\"#DIV/0!\")+COUNTIF(P3:P700,\"#NUM!\")+COUNTIF(P3:P700,\"#NULL!\")+COUNTIF(P3:P700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",P3:P700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'RTEs Test Data'!D15","v":0}]
[]
["RTE-1J"]
[]
[]
[]
[]
["Page 1",null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Line Basket"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DATA FROM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Prev. Yr. Filing","TESTS OF PRIOR RATES:",null,"BASE PERIOD","BASE PERIOD","BASE PERIOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND x","DEMAND x","DEMAND x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROPOSED","CURRENT","DIFFERENCE","RATES AT LAST","CURRENT","PROPOSED","INDEX "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RATES","RATES","* 1,000,000","PCI UPDATE","RATES","RATES","RESULTS"]
[null,null,"-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-"]
["","End User Common Line (EUCL)",null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
["","No Zone or Zone A:"]
[102,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N80","v":0},{"$f":"RTEs!O30","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N32-O32,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[104,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N81","v":0},{"$f":"RTEs!O31","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N33-O33,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[106,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N82","v":0},{"$f":"RTEs!O32","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N34-O34,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[108,"Special Access Surcharge",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N83","v":0},{"$f":"RTEs!O33","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N35-O35,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[109,"Other EUCL"]
["",""]
["","Zone B:"]
[112,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N87","v":0},{"$f":"RTEs!O37","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N39-O39,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[114,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N88","v":0},{"$f":"RTEs!O38","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N40-O40,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[116,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N89","v":0},{"$f":"RTEs!O39","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N41-O41,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
["",""]
["","Zone C:"]
[122,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N92","v":0},{"$f":"RTEs!O42","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N44-O44,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[124,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N93","v":0},{"$f":"RTEs!O43","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N45-O45,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[126,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N94","v":0},{"$f":"RTEs!O44","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N46-O46,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
["",""]
["","Zone D:"]
[132,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N97","v":0},{"$f":"RTEs!O47","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N49-O49,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[134,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N98","v":0},{"$f":"RTEs!O48","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N50-O50,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[136,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N99","v":0},{"$f":"RTEs!O49","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N51-O51,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
["",""]
["","Zone - Other:"]
[142,"Primary Res, Single Line Bus, Lifeline EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N102","v":0},{"$f":"RTEs!O52","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N54-O54,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[144,"NonPrimary Residence & BRI ISDN EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N103","v":0},{"$f":"RTEs!O53","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N55-O55,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[146,"Multiline Bus, PRI ISDN, Centrex EUCL (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N104","v":0},{"$f":"RTEs!O54","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N56-O56,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
["",""]
["","Presubscribed Interexchange Carrier Charge (PICC)"]
[]
[]
[155,"Multiline Business & PRI ISDN PICC           (1)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109","v":0},{"$f":"RTEs!O59","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N61-O61,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[157,"Business Centrex PICC"]
["",""]
["","Carrier Common Line"]
[161,"Terminating CCL Prem.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N113","v":0},{"$f":"RTEs!O63","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N65-O65,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[163,"Terminating CCL Non-Prem.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N114","v":0},{"$f":"RTEs!O64","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N66-O66,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[165,"Originating CCL Prem.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N115","v":0},{"$f":"RTEs!O65","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N67-O67,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[167,"Originating CCL Non-Prem.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N116","v":0},{"$f":"RTEs!O66","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N68-O68,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[]
["",""]
[180,"Other Common Line"]
[185,"USAC Receipts"]
["","Per Minute Revenues"]
[190,"Total Basket"]
["",""]

{"sheet":"CAPs Test Results","index":10,"n_rows":408,"n_cols":18,"rows_kept":408,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FO1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,{"$f":"IF(COUNTIF(D3:D700,\"#VALUE!\")+COUNTIF(D3:D700,\"#N/A\")+COUNTIF(D3:D700,\"#REF!\")+COUNTIF(D3:D700,\"#DIV/0!\")+COUNTIF(D3:D700,\"#NUM!\")+COUNTIF(D3:D700,\"#NULL!\")+COUNTIF(D3:D700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",D3:D700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR",null,null,null,{"$f":"IF(COUNTIF(M3:M700,\"#VALUE!\")+COUNTIF(M3:M700,\"#N/A\")+COUNTIF(M3:M700,\"#REF!\")+COUNTIF(M3:M700,\"#DIV/0!\")+COUNTIF(M3:M700,\"#NUM!\")+COUNTIF(M3:M700,\"#NULL!\")+COUNTIF(M3:M700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",M3:M700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR"]
[{"$f":"IF(ISERROR(HLOOKUP(\"UNDER RECOVERY\",D2:CC2,1,FALSE)),\"\",\"UNDER RECOVERY\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(N359=\"UNDER RECOVERY\",N168=\"UNDER RECOVERY\"),\"UNDER RECOVERY\",\"\")","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,"Jurisdiction Number:",null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'CAPs Test Data'!D15","v":0}]
["CAP-1J",null,null,"Total ",null,null,null,null,null,null,null,null,{"$f":"IF('CAPs Calcs Test Results'!M16=\"ERROR\",\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
["Page 1 of 2",null,"","Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,"","Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"EUCL Demand Inputs",""]
[100,"Total Primary Res & SLB & LifeLine Lines","RTE1: b:r102a;c:r112a;d:r122a;e:r132a;f:r142a",{"$f":"IF(OR('CAPs Calcs Test Results'!D27=\"ERROR\",'CAPs Inputs Test Results'!D27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E27=\"ERROR\",'CAPs Inputs Test Results'!E27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F27=\"ERROR\",'CAPs Inputs Test Results'!F27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G27=\"ERROR\",'CAPs Inputs Test Results'!G27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H27=\"ERROR\",'CAPs Inputs Test Results'!H27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I27=\"ERROR\",'CAPs Inputs Test Results'!I27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M27=\"ERROR\",'CAPs Inputs Test Results'!M27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N27=\"ERROR\",'CAPs Inputs Test Results'!N27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O27=\"ERROR\",'CAPs Inputs Test Results'!O27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P27=\"ERROR\",'CAPs Inputs Test Results'!P27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q27=\"ERROR\",'CAPs Inputs Test Results'!Q27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R27=\"ERROR\",'CAPs Inputs Test Results'!R27=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[110,"Total NonPrim Res & BRI ISDN Lines","RTE1: b:r104a;c:r114a;d:r124a;e:r134a;f:r144a",{"$f":"IF(OR('CAPs Calcs Test Results'!D28=\"ERROR\",'CAPs Inputs Test Results'!D28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E28=\"ERROR\",'CAPs Inputs Test Results'!E28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F28=\"ERROR\",'CAPs Inputs Test Results'!F28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G28=\"ERROR\",'CAPs Inputs Test Results'!G28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H28=\"ERROR\",'CAPs Inputs Test Results'!H28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I28=\"ERROR\",'CAPs Inputs Test Results'!I28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M28=\"ERROR\",'CAPs Inputs Test Results'!M28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N28=\"ERROR\",'CAPs Inputs Test Results'!N28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O28=\"ERROR\",'CAPs Inputs Test Results'!O28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P28=\"ERROR\",'CAPs Inputs Test Results'!P28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q28=\"ERROR\",'CAPs Inputs Test Results'!Q28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R28=\"ERROR\",'CAPs Inputs Test Results'!R28=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[120,"Total MLB&PRI ISDN (include PRI * 5, & Include Centrex)","RTE1: b:r106a;c:r116a;d:r126a;e:r136a;f:r146a",{"$f":"IF(OR('CAPs Calcs Test Results'!D29=\"ERROR\",'CAPs Inputs Test Results'!D29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E29=\"ERROR\",'CAPs Inputs Test Results'!E29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F29=\"ERROR\",'CAPs Inputs Test Results'!F29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G29=\"ERROR\",'CAPs Inputs Test Results'!G29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H29=\"ERROR\",'CAPs Inputs Test Results'!H29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I29=\"ERROR\",'CAPs Inputs Test Results'!I29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M29=\"ERROR\",'CAPs Inputs Test Results'!M29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N29=\"ERROR\",'CAPs Inputs Test Results'!N29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O29=\"ERROR\",'CAPs Inputs Test Results'!O29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P29=\"ERROR\",'CAPs Inputs Test Results'!P29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q29=\"ERROR\",'CAPs Inputs Test Results'!Q29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R29=\"ERROR\",'CAPs Inputs Test Results'!R29=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[130,"Total Local Exchange Lines","r100+r110+r120",{"$f":"IF(OR('CAPs Calcs Test Results'!D30=\"ERROR\",'CAPs Inputs Test Results'!D30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E30=\"ERROR\",'CAPs Inputs Test Results'!E30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F30=\"ERROR\",'CAPs Inputs Test Results'!F30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G30=\"ERROR\",'CAPs Inputs Test Results'!G30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H30=\"ERROR\",'CAPs Inputs Test Results'!H30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I30=\"ERROR\",'CAPs Inputs Test Results'!I30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M30=\"ERROR\",'CAPs Inputs Test Results'!M30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N30=\"ERROR\",'CAPs Inputs Test Results'!N30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O30=\"ERROR\",'CAPs Inputs Test Results'!O30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P30=\"ERROR\",'CAPs Inputs Test Results'!P30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q30=\"ERROR\",'CAPs Inputs Test Results'!Q30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R30=\"ERROR\",'CAPs Inputs Test Results'!R30=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,null,""]
[null,"PICC Demand Inputs",""]
[200,"Total MLB&PRI ISDN (include PRI * 5, & exclude Centrex)","RTE1r155a",{"$f":"IF(OR('CAPs Calcs Test Results'!D33=\"ERROR\",'CAPs Inputs Test Results'!D33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M33=\"ERROR\",'CAPs Inputs Test Results'!M33=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[210,"Total Business Centrex Lines in groups with 9 or more lines","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D34=\"ERROR\",'CAPs Inputs Test Results'!D34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M34=\"ERROR\",'CAPs Inputs Test Results'!M34=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[220,"Total Business Groups with less than 9 lines in the group","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D35=\"ERROR\",'CAPs Inputs Test Results'!D35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M35=\"ERROR\",'CAPs Inputs Test Results'!M35=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,"MOU Demand Inputs",""]
[300,"Total Terminating Premium MOU","RTE1r161a",{"$f":"IF(OR('CAPs Calcs Test Results'!D39=\"ERROR\",'CAPs Inputs Test Results'!D39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M39=\"ERROR\",'CAPs Inputs Test Results'!M39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[310,"Total Terminating Non-Premium MOU","RTE1r163a",{"$f":"IF(OR('CAPs Calcs Test Results'!D40=\"ERROR\",'CAPs Inputs Test Results'!D40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M40=\"ERROR\",'CAPs Inputs Test Results'!M40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[320,"Total Terminating Chargeable MOU","r300+.45*r310",{"$f":"IF(OR('CAPs Calcs Test Results'!D41=\"ERROR\",'CAPs Inputs Test Results'!D41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M41=\"ERROR\",'CAPs Inputs Test Results'!M41=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[330,"Total Originating Premium MOU","RTE1r165a",{"$f":"IF(OR('CAPs Calcs Test Results'!D42=\"ERROR\",'CAPs Inputs Test Results'!D42=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M42=\"ERROR\",'CAPs Inputs Test Results'!M42=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[340,"Total Originating Non-Premium MOU","RTE1r167a",{"$f":"IF(OR('CAPs Calcs Test Results'!D43=\"ERROR\",'CAPs Inputs Test Results'!D43=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M43=\"ERROR\",'CAPs Inputs Test Results'!M43=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[350,"Total Originating Chargeable MOU","r330+.45*r340",{"$f":"IF(OR('CAPs Calcs Test Results'!D44=\"ERROR\",'CAPs Inputs Test Results'!D44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M44=\"ERROR\",'CAPs Inputs Test Results'!M44=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"SLC/PICC Caps",""]
[400,"PR, Lifeline & SLB EU Cap","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D47=\"ERROR\",'CAPs Inputs Test Results'!D47=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M47=\"ERROR\",'CAPs Inputs Test Results'!M47=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[410,"NonPrimary Res & BRI EU Cap","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D48=\"ERROR\",'CAPs Inputs Test Results'!D48=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M48=\"ERROR\",'CAPs Inputs Test Results'!M48=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[420,"MLB, PRI & Centrex EU Cap","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D49=\"ERROR\",'CAPs Inputs Test Results'!D49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M49=\"ERROR\",'CAPs Inputs Test Results'!M49=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[430,"MLB PICC Rate as of Dec. 29, 2011","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D50=\"ERROR\",'CAPs Inputs Test Results'!D50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M50=\"ERROR\",'CAPs Inputs Test Results'!M50=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"CMT Revenue",""]
[440,"Current MaxCMT Rev per Line (from previous filing)","Input (r460 from prev filing)",{"$f":"IF(OR('CAPs Calcs Test Results'!D53=\"ERROR\",'CAPs Inputs Test Results'!D53=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M53=\"ERROR\",'CAPs Inputs Test Results'!M53=\"ERROR\",'CAPs Prior Year Test Results'!O53=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,null,""]
[450,"Total CMT Exogenous Cost Factor ((R+deltaZ)/R)","((EXG1r160s/r130a)/r440a)+1",{"$f":"IF(OR('CAPs Calcs Test Results'!D57=\"ERROR\",'CAPs Inputs Test Results'!D57=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M57=\"ERROR\",'CAPs Inputs Test Results'!M57=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[460,"Proposed Maximum CMT Revenue Per Line","r440*r450",{"$f":"IF(OR('CAPs Calcs Test Results'!D59=\"ERROR\",'CAPs Inputs Test Results'!D59=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M59=\"ERROR\",'CAPs Inputs Test Results'!M59=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
["CAP-1J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 2 of 2",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
["",null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"CMT Revenue Vs EU Revenue at Max. Allowable Rates"]
[600,"Proposed Maximum CMT Revenue","r460 * r130",{"$f":"IF(OR('CAPs Calcs Test Results'!D87=\"ERROR\",'CAPs Inputs Test Results'!D87=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M87=\"ERROR\",'CAPs Inputs Test Results'!M87=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[610,"Maximum Allowable PR, Lifeline & SLB EU Revenue","r400 * r100",{"$f":"IF(OR('CAPs Calcs Test Results'!D88=\"ERROR\",'CAPs Inputs Test Results'!D88=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M88=\"ERROR\",'CAPs Inputs Test Results'!M88=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[620,"Maximum Allowable NonPrimary Res & BRI EU Revenue","r410 * r110",{"$f":"IF(OR('CAPs Calcs Test Results'!D89=\"ERROR\",'CAPs Inputs Test Results'!D89=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M89=\"ERROR\",'CAPs Inputs Test Results'!M89=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[630,"Maximum Allowable MLB, PRI & Centrex EU Revenue","r420 * r120",{"$f":"IF(OR('CAPs Calcs Test Results'!D90=\"ERROR\",'CAPs Inputs Test Results'!D90=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M90=\"ERROR\",'CAPs Inputs Test Results'!M90=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[640,"Total Maximum Allowable EU Revenue","r610 + r620 + r630",{"$f":"IF(OR('CAPs Calcs Test Results'!D91=\"ERROR\",'CAPs Inputs Test Results'!D91=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M91=\"ERROR\",'CAPs Inputs Test Results'!M91=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[650,"Remaining CMT Revenue/(CMT Over-recovery)","r600 - r640",{"$f":"IF(OR('CAPs Calcs Test Results'!D92=\"ERROR\",'CAPs Inputs Test Results'!D92=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M92=\"ERROR\",'CAPs Inputs Test Results'!M92=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[652,"Maximum Allowable PICC Revenue","r430*( r200+r210/9+r220 )",{"$f":"IF(OR('CAPs Calcs Test Results'!D93=\"ERROR\",'CAPs Inputs Test Results'!D93=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M93=\"ERROR\",'CAPs Inputs Test Results'!M93=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[660,"Total USAC Receipts (at t)","RTE1r185f",{"$f":"IF(OR('CAPs Calcs Test Results'!D94=\"ERROR\",'CAPs Inputs Test Results'!D94=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M94=\"ERROR\",'CAPs Inputs Test Results'!M94=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[680,"Remaining Recoverable Revenue/(Total over-recovery)","r650-r660",{"$f":"IF(OR('CAPs Calcs Test Results'!D100=\"ERROR\",'CAPs Inputs Test Results'!D100=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M100=\"ERROR\",'CAPs Inputs Test Results'!M100=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[]
[null,"Calculation of PICC for MultiLine Business, PRI ISDN, & Centrex Lines"]
[800,"MLB, PRI & Centrex PICC Rate (Dec. 29, 2011)","r430",{"$f":"IF(OR('CAPs Calcs Test Results'!D104=\"ERROR\",'CAPs Inputs Test Results'!D104=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M104=\"ERROR\",'CAPs Inputs Test Results'!M104=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[810,"MLB, PRI & Centrex PICC Revenue Target","if r680>0 then r680 else 0",{"$f":"IF(OR('CAPs Calcs Test Results'!D105=\"ERROR\",'CAPs Inputs Test Results'!D105=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M105=\"ERROR\",'CAPs Inputs Test Results'!M105=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[820,"MLB, PRI & Centrex PICC Target Rate","r810 / (r200 + r210/9 + r220)",{"$f":"IF(OR('CAPs Calcs Test Results'!D106=\"ERROR\",'CAPs Inputs Test Results'!D106=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M106=\"ERROR\",'CAPs Inputs Test Results'!M106=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[830,"Maximum Average MLB, PRI & Centrex PICC Rate","Min(r800,r820)",{"$f":"IF(OR('CAPs Calcs Test Results'!D107=\"ERROR\",'CAPs Inputs Test Results'!D107=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M107=\"ERROR\",'CAPs Inputs Test Results'!M107=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[840,"Maximum MLB & PRI PICC Revenue","r830 * r200",{"$f":"IF(OR('CAPs Calcs Test Results'!D108=\"ERROR\",'CAPs Inputs Test Results'!D108=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!G108=\"ERROR\",'CAPs Inputs Test Results'!G108=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M108=\"ERROR\",'CAPs Inputs Test Results'!M108=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[850,"Maximum Centrex PICC Revenue","r830 * (r210/9 + r220)",{"$f":"IF(OR('CAPs Calcs Test Results'!D109=\"ERROR\",'CAPs Inputs Test Results'!D109=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!G109=\"ERROR\",'CAPs Inputs Test Results'!G109=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M109=\"ERROR\",'CAPs Inputs Test Results'!M109=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[860,"Total Maximum PICC Revenue (Proposed)","r840 + r850",{"$f":"IF(OR('CAPs Calcs Test Results'!D110=\"ERROR\",'CAPs Inputs Test Results'!D110=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!G110=\"ERROR\",'CAPs Inputs Test Results'!G110=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M110=\"ERROR\",'CAPs Inputs Test Results'!M110=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"Calculation of CCL Rates and Revenue",""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[940,"Prem. Originating MOU Rate as of Dec. 29, 2011","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D117=\"ERROR\",'CAPs Inputs Test Results'!D117=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M117=\"ERROR\",'CAPs Inputs Test Results'!M117=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[945,"Prem. Terminating MOU Rate as of Dec. 29, 2011","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D118=\"ERROR\",'CAPs Inputs Test Results'!D118=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M118=\"ERROR\",'CAPs Inputs Test Results'!M118=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[950,"Maximum CCL Revenue","r810 - r860",{"$f":"IF(OR('CAPs Calcs Test Results'!D119=\"ERROR\",'CAPs Inputs Test Results'!D119=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M119=\"ERROR\",'CAPs Inputs Test Results'!M119=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[960,"Maximum CCL Originating Rate","Min(r940, r950/r350)",{"$f":"IF(OR('CAPs Calcs Test Results'!D120=\"ERROR\",'CAPs Inputs Test Results'!D120=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M120=\"ERROR\",'CAPs Inputs Test Results'!M120=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[970,"Maximum CCL Terminating Rate","Min(r945,(r950 - (r350*r960))/r320)",{"$f":"IF(OR('CAPs Calcs Test Results'!D121=\"ERROR\",'CAPs Inputs Test Results'!D121=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M121=\"ERROR\",'CAPs Inputs Test Results'!M121=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[980,"Maximum Originating CCL Revenue","r960 * r350",{"$f":"IF(OR('CAPs Calcs Test Results'!D123=\"ERROR\",'CAPs Inputs Test Results'!D123=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M123=\"ERROR\",'CAPs Inputs Test Results'!M123=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[990,"Maximum Terminating CCL Revenue","r970 * r320",{"$f":"IF(OR('CAPs Calcs Test Results'!D124=\"ERROR\",'CAPs Inputs Test Results'!D124=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M124=\"ERROR\",'CAPs Inputs Test Results'!M124=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[995,"Total Maximum CCL Revenue","r980 + r990",{"$f":"IF(OR('CAPs Calcs Test Results'!D125=\"ERROR\",'CAPs Inputs Test Results'!D125=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M125=\"ERROR\",'CAPs Inputs Test Results'!M125=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[]
[null,"EU Pricing Decision",""]
[1100,"Is Deaveraging of EUCL Rates Possible?","if r680>0,\"No\",\"Yes\"",{"$f":"IF(OR('CAPs Calcs Test Results'!D128=\"ERROR\",'CAPs Inputs Test Results'!D128=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M128=\"ERROR\",'CAPs Inputs Test Results'!M128=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1110,"Do you have Pooling Revenues?","from A sheet, CAP1r1110",{"$f":"IF(OR('CAPs Calcs Test Results'!D129=\"ERROR\",'CAPs Inputs Test Results'!D129=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M129=\"ERROR\",'CAPs Inputs Test Results'!M129=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1120,"Are you going to deaverage EUCL Rates by zone?","Input (If r1100 = \"No\" you must input \"No\")",{"$f":"IF(OR('CAPs Calcs Test Results'!D130=\"ERROR\",'CAPs Inputs Test Results'!D130=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M130=\"ERROR\",'CAPs Inputs Test Results'!M130=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1130,"CAP Form containing final EUCL Rates","if r680>0,CAP1; if r1120=No,CAP2; elseCAP3",{"$f":"IF(OR('CAPs Calcs Test Results'!D131=\"ERROR\",'CAPs Inputs Test Results'!D131=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M131=\"ERROR\",'CAPs Inputs Test Results'!M131=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[1140,"Max. Allowable PR, Lifeline & SLB EU Revenue","if r1130=CAP1,r610;else1130",{"$f":"IF(OR('CAPs Calcs Test Results'!D133=\"ERROR\",'CAPs Inputs Test Results'!D133=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M133=\"ERROR\",'CAPs Inputs Test Results'!M133=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1150,"Max. Allowable NonPrimary Res & BRI EU Revenue","if r1130=CAP1,r620;else1130",{"$f":"IF(OR('CAPs Calcs Test Results'!D134=\"ERROR\",'CAPs Inputs Test Results'!D134=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M134=\"ERROR\",'CAPs Inputs Test Results'!M134=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1160,"Max. Allowable MLB, PRI & Centrex EU Revenue","if r1130=CAP1,r630;else1130",{"$f":"IF(OR('CAPs Calcs Test Results'!D135=\"ERROR\",'CAPs Inputs Test Results'!D135=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M135=\"ERROR\",'CAPs Inputs Test Results'!M135=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["CAP-2J",null,null,"Total",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates",null,null,null,null,null,null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates"]
[]
[null,null,null,"Total",null,null,null,null,null,null,null,null,"Total Jurisdiction"]
["",null,"Source","(a)",null,null,null,null,null,null,null,null,"(a)"]
[null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP2\", use sourcing; if Juris Pricing, enter Sum of CAP2-priced Juris where indicated; else CAP1r1130."]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(OR('CAPs Calcs Test Results'!D147=\"ERROR\",'CAPs Inputs Test Results'!D147=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M147=\"ERROR\",'CAPs Inputs Test Results'!M147=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[110,"Total USAC Receipts (at t)","CAP1r660",{"$f":"IF(OR('CAPs Calcs Test Results'!D148=\"ERROR\",'CAPs Inputs Test Results'!D148=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M148=\"ERROR\",'CAPs Inputs Test Results'!M148=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[]
[130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"IF(OR('CAPs Calcs Test Results'!D150=\"ERROR\",'CAPs Inputs Test Results'!D150=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M150=\"ERROR\",'CAPs Inputs Test Results'!M150=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,null,""]
[null,"Maximum Allowable EU Rates",""]
[200,"Max. Allowable Primary Res, Lifeline, & SLB EU Rate","CAP1r400 if CAP1r1130=CAP2",{"$f":"IF(OR('CAPs Calcs Test Results'!D153=\"ERROR\",'CAPs Inputs Test Results'!D153=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M153=\"ERROR\",'CAPs Inputs Test Results'!M153=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[210,"Max. Allowable NonPrimary Res & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP2",{"$f":"IF(OR('CAPs Calcs Test Results'!D154=\"ERROR\",'CAPs Inputs Test Results'!D154=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M154=\"ERROR\",'CAPs Inputs Test Results'!M154=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[220,"Max. Allowable MLB, PRI ISDN, & Centrex EU Rate","CAP1r420 if CAP1r1130=CAP2",{"$f":"IF(OR('CAPs Calcs Test Results'!D155=\"ERROR\",'CAPs Inputs Test Results'!D155=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M155=\"ERROR\",'CAPs Inputs Test Results'!M155=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,null,""]
[null,"Final EU Rates (Manually Input)",""]
[400,"Final Primary Res, Lifeline, & SLB EU Rate","Input ",{"$f":"IF(OR('CAPs Calcs Test Results'!D158=\"ERROR\",'CAPs Inputs Test Results'!D158=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E158=\"ERROR\",'CAPs Inputs Test Results'!E158=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M158=\"ERROR\",'CAPs Inputs Test Results'!M158=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N158=\"ERROR\",'CAPs Inputs Test Results'!N158=\"ERROR\",'CAPs Additional Test Results'!N38=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[410,"Final NonPrim Res & BRI ISDN EU Rate","Input ",{"$f":"IF(OR('CAPs Calcs Test Results'!D159=\"ERROR\",'CAPs Inputs Test Results'!D159=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E159=\"ERROR\",'CAPs Inputs Test Results'!E159=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M159=\"ERROR\",'CAPs Inputs Test Results'!M159=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N159=\"ERROR\",'CAPs Inputs Test Results'!N159=\"ERROR\",'CAPs Additional Test Results'!N39=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input ",{"$f":"IF(OR('CAPs Calcs Test Results'!D160=\"ERROR\",'CAPs Inputs Test Results'!D160=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E160=\"ERROR\",'CAPs Inputs Test Results'!E160=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M160=\"ERROR\",'CAPs Inputs Test Results'!M160=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N160=\"ERROR\",'CAPs Inputs Test Results'!N160=\"ERROR\",'CAPs Additional Test Results'!N40=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,null,""]
[null,"Final EU Revenue",""]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100",{"$f":"IF(OR('CAPs Calcs Test Results'!D163=\"ERROR\",'CAPs Inputs Test Results'!D163=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M163=\"ERROR\",'CAPs Inputs Test Results'!M163=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110",{"$f":"IF(OR('CAPs Calcs Test Results'!D164=\"ERROR\",'CAPs Inputs Test Results'!D164=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M164=\"ERROR\",'CAPs Inputs Test Results'!M164=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120",{"$f":"IF(OR('CAPs Calcs Test Results'!D165=\"ERROR\",'CAPs Inputs Test Results'!D165=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M165=\"ERROR\",'CAPs Inputs Test Results'!M165=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"IF(OR('CAPs Calcs Test Results'!D166=\"ERROR\",'CAPs Inputs Test Results'!D166=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M166=\"ERROR\",'CAPs Inputs Test Results'!M166=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,null,""]
[600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"IF(OR('CAPs Calcs Test Results'!D168=\"ERROR\",'CAPs Inputs Test Results'!D168=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E168=\"ERROR\",'CAPs Inputs Test Results'!E168=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M168=\"ERROR\",'CAPs Inputs Test Results'!M168=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N168=\"ERROR\",'CAPs Inputs Test Results'!N168=\"ERROR\",'CAPs Additional Test Results'!N48=\"ERROR\"),\"ERROR\",IF('CAPs Additional Test Results'!N48=\"UNDER RECOVERY\",\"UNDER RECOVERY\",\"OK\"))","v":{"$error":"#NAME?"}}]
[null,"          or (Under-recovery)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-3J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[null,null,""]
[null,null,""]
[null,null,"","",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Calculation of Minimum & Maximum EU Rates",null,null,null,null,null,null,null,null,"Calculation of Minimum & Maximum EU Rates"]
[null,null,""]
[null,null,"","Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP3\", use sourcing; if Juris Pricing, enter Sum of CAP3-priced Juris where indicated; else CAP1r1130."]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(OR('CAPs Calcs Test Results'!D207=\"ERROR\",'CAPs Inputs Test Results'!D207=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M207=\"ERROR\",'CAPs Inputs Test Results'!M207=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[110,"Total USAC Receipts","CAP1r660",{"$f":"IF(OR('CAPs Calcs Test Results'!D208=\"ERROR\",'CAPs Inputs Test Results'!D208=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M208=\"ERROR\",'CAPs Inputs Test Results'!M208=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"IF(OR('CAPs Calcs Test Results'!D210=\"ERROR\",'CAPs Inputs Test Results'!D210=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M210=\"ERROR\",'CAPs Inputs Test Results'!M210=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["",""]
["","Inputs for Calculation of Minimum and Maximum Allowable Deaveraged Rates"]
[200,"Total Local Exchange Lines","CAP1r130",{"$f":"IF(OR('CAPs Calcs Test Results'!D213=\"ERROR\",'CAPs Inputs Test Results'!D213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E213=\"ERROR\",'CAPs Inputs Test Results'!E213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F213=\"ERROR\",'CAPs Inputs Test Results'!F213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G213=\"ERROR\",'CAPs Inputs Test Results'!G213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H213=\"ERROR\",'CAPs Inputs Test Results'!H213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I213=\"ERROR\",'CAPs Inputs Test Results'!I213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M213=\"ERROR\",'CAPs Inputs Test Results'!M213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N213=\"ERROR\",'CAPs Inputs Test Results'!N213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O213=\"ERROR\",'CAPs Inputs Test Results'!O213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P213=\"ERROR\",'CAPs Inputs Test Results'!P213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q213=\"ERROR\",'CAPs Inputs Test Results'!Q213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R213=\"ERROR\",'CAPs Inputs Test Results'!R213=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[210,"Unbundled Loop & Line Port Rate (State Approved)","Input if CAP1r1130=CAP3; else, CAP1r1130",null,{"$f":"IF(OR('CAPs Calcs Test Results'!E214=\"ERROR\",'CAPs Inputs Test Results'!E214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F214=\"ERROR\",'CAPs Inputs Test Results'!F214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G214=\"ERROR\",'CAPs Inputs Test Results'!G214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H214=\"ERROR\",'CAPs Inputs Test Results'!H214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I214=\"ERROR\",'CAPs Inputs Test Results'!I214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(OR('CAPs Calcs Test Results'!N214=\"ERROR\",'CAPs Inputs Test Results'!N214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O214=\"ERROR\",'CAPs Inputs Test Results'!O214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P214=\"ERROR\",'CAPs Inputs Test Results'!P214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q214=\"ERROR\",'CAPs Inputs Test Results'!Q214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R214=\"ERROR\",'CAPs Inputs Test Results'!R214=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[220,"Interstate UNE Rate","r210*.25 if CAP1r1130=CAP3",null,{"$f":"IF(OR('CAPs Calcs Test Results'!E215=\"ERROR\",'CAPs Inputs Test Results'!E215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F215=\"ERROR\",'CAPs Inputs Test Results'!F215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G215=\"ERROR\",'CAPs Inputs Test Results'!G215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H215=\"ERROR\",'CAPs Inputs Test Results'!H215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I215=\"ERROR\",'CAPs Inputs Test Results'!I215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(OR('CAPs Calcs Test Results'!N215=\"ERROR\",'CAPs Inputs Test Results'!N215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O215=\"ERROR\",'CAPs Inputs Test Results'!O215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P215=\"ERROR\",'CAPs Inputs Test Results'!P215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q215=\"ERROR\",'CAPs Inputs Test Results'!Q215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R215=\"ERROR\",'CAPs Inputs Test Results'!R215=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[230,"Interstate UNE Revenues","r200 * r220",{"$f":"IF(OR('CAPs Calcs Test Results'!D216=\"ERROR\",'CAPs Inputs Test Results'!D216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E216=\"ERROR\",'CAPs Inputs Test Results'!E216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F216=\"ERROR\",'CAPs Inputs Test Results'!F216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G216=\"ERROR\",'CAPs Inputs Test Results'!G216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H216=\"ERROR\",'CAPs Inputs Test Results'!H216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I216=\"ERROR\",'CAPs Inputs Test Results'!I216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M216=\"ERROR\",'CAPs Inputs Test Results'!M216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N216=\"ERROR\",'CAPs Inputs Test Results'!N216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O216=\"ERROR\",'CAPs Inputs Test Results'!O216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P216=\"ERROR\",'CAPs Inputs Test Results'!P216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q216=\"ERROR\",'CAPs Inputs Test Results'!Q216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R216=\"ERROR\",'CAPs Inputs Test Results'!R216=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[240,"Maximum CMT Revenue (using Max CMT Rev/Line)","CAP1r600",{"$f":"IF(OR('CAPs Calcs Test Results'!D217=\"ERROR\",'CAPs Inputs Test Results'!D217=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M217=\"ERROR\",'CAPs Inputs Test Results'!M217=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[250,"Average Price Cap CMT Rev to be Recovered per Line","CAP1r460 ifCAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M218=\"ERROR\",'CAPs Inputs Test Results'!M218=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[260,"Price Cap CMT Revenue by Zone","r200 * r250",{"$f":"IF(OR('CAPs Calcs Test Results'!D219=\"ERROR\",'CAPs Inputs Test Results'!D219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E219=\"ERROR\",'CAPs Inputs Test Results'!E219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F219=\"ERROR\",'CAPs Inputs Test Results'!F219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G219=\"ERROR\",'CAPs Inputs Test Results'!G219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H219=\"ERROR\",'CAPs Inputs Test Results'!H219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I219=\"ERROR\",'CAPs Inputs Test Results'!I219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M219=\"ERROR\",'CAPs Inputs Test Results'!M219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N219=\"ERROR\",'CAPs Inputs Test Results'!N219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O219=\"ERROR\",'CAPs Inputs Test Results'!O219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P219=\"ERROR\",'CAPs Inputs Test Results'!P219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q219=\"ERROR\",'CAPs Inputs Test Results'!Q219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R219=\"ERROR\",'CAPs Inputs Test Results'!R219=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[270,"Uniform Rate Adjustment Factor","(r260 - r230 ) / r 200",{"$f":"IF(OR('CAPs Calcs Test Results'!D220=\"ERROR\",'CAPs Inputs Test Results'!D220=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M220=\"ERROR\",'CAPs Inputs Test Results'!M220=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","Minimum Deaveraged EU Charge Development",""]
[300,"Zone Average Revenue Per Line","r270a+r220 ifCAP1r1130=CAP3",{"$f":"IF(OR('CAPs Calcs Test Results'!D223=\"ERROR\",'CAPs Inputs Test Results'!D223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E223=\"ERROR\",'CAPs Inputs Test Results'!E223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F223=\"ERROR\",'CAPs Inputs Test Results'!F223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G223=\"ERROR\",'CAPs Inputs Test Results'!G223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H223=\"ERROR\",'CAPs Inputs Test Results'!H223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I223=\"ERROR\",'CAPs Inputs Test Results'!I223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(OR('CAPs Calcs Test Results'!N223=\"ERROR\",'CAPs Inputs Test Results'!N223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O223=\"ERROR\",'CAPs Inputs Test Results'!O223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P223=\"ERROR\",'CAPs Inputs Test Results'!P223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q223=\"ERROR\",'CAPs Inputs Test Results'!Q223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R223=\"ERROR\",'CAPs Inputs Test Results'!R223=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[310,"Preliminary Minimum Deaveraged EU Charge","Minimum value in r300",{"$f":"IF(OR('CAPs Calcs Test Results'!D224=\"ERROR\",'CAPs Inputs Test Results'!D224=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M224=\"ERROR\",'CAPs Inputs Test Results'!M224=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[320,"Explicit Subsidy Support from USAC (at t)","CAP1r660",{"$f":"IF(OR('CAPs Calcs Test Results'!D225=\"ERROR\",'CAPs Inputs Test Results'!D225=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M225=\"ERROR\",'CAPs Inputs Test Results'!M225=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[330,"Study Area above CAP Benchmark Revenues","If r300>9.2,(r300-7)*CAP1r(100+110)+(r300-9.2)*",{"$f":"IF(OR('CAPs Calcs Test Results'!D226=\"ERROR\",'CAPs Inputs Test Results'!D226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E226=\"ERROR\",'CAPs Inputs Test Results'!E226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F226=\"ERROR\",'CAPs Inputs Test Results'!F226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G226=\"ERROR\",'CAPs Inputs Test Results'!G226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H226=\"ERROR\",'CAPs Inputs Test Results'!H226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I226=\"ERROR\",'CAPs Inputs Test Results'!I226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M226=\"ERROR\",'CAPs Inputs Test Results'!M226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N226=\"ERROR\",'CAPs Inputs Test Results'!N226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O226=\"ERROR\",'CAPs Inputs Test Results'!O226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P226=\"ERROR\",'CAPs Inputs Test Results'!P226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q226=\"ERROR\",'CAPs Inputs Test Results'!Q226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R226=\"ERROR\",'CAPs Inputs Test Results'!R226=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,"","   CAP1r120; if 9.2>=r300>7,(r300-7)*CAP1r(100+110);"]
[null,"","   else 0"]
[340,"Over Cap Revenues","Max(0, (r330 - r320))",{"$f":"IF(OR('CAPs Calcs Test Results'!D229=\"ERROR\",'CAPs Inputs Test Results'!D229=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M229=\"ERROR\",'CAPs Inputs Test Results'!M229=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[350,"Interim Calculations only (do not represent Zone results)","Interim calcs only (used in r360, r375, r385)",{"$f":"IF(OR('CAPs Calcs Test Results'!D230=\"ERROR\",'CAPs Inputs Test Results'!D230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E230=\"ERROR\",'CAPs Inputs Test Results'!E230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F230=\"ERROR\",'CAPs Inputs Test Results'!F230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G230=\"ERROR\",'CAPs Inputs Test Results'!G230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H230=\"ERROR\",'CAPs Inputs Test Results'!H230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I230=\"ERROR\",'CAPs Inputs Test Results'!I230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M230=\"ERROR\",'CAPs Inputs Test Results'!M230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N230=\"ERROR\",'CAPs Inputs Test Results'!N230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O230=\"ERROR\",'CAPs Inputs Test Results'!O230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P230=\"ERROR\",'CAPs Inputs Test Results'!P230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q230=\"ERROR\",'CAPs Inputs Test Results'!Q230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R230=\"ERROR\",'CAPs Inputs Test Results'!R230=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","",""]
[360,"Minimum Deavgd PR, Lifeline, SLB EU Rate","Min(r350a,CAP1r400)if CAP1r1130=CAP3",{"$f":"IF(OR('CAPs Calcs Test Results'!D232=\"ERROR\",'CAPs Inputs Test Results'!D232=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M232=\"ERROR\",'CAPs Inputs Test Results'!M232=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[370,"Maximum Deavgd PR, Lifeline, SLB EU Rate","CAP1r400 if CAP1r1130=CAP3",{"$f":"IF(OR('CAPs Calcs Test Results'!D233=\"ERROR\",'CAPs Inputs Test Results'!D233=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M233=\"ERROR\",'CAPs Inputs Test Results'!M233=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[375,"Minimum Deavgd NPR & BRI ISDN EU Rate","Min(r350a,CAP1r410)if CAP1r1130=CAP3",{"$f":"IF(OR('CAPs Calcs Test Results'!D235=\"ERROR\",'CAPs Inputs Test Results'!D235=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M235=\"ERROR\",'CAPs Inputs Test Results'!M235=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[380,"Maximum Deavgd NPR & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP3",{"$f":"IF(OR('CAPs Calcs Test Results'!D236=\"ERROR\",'CAPs Inputs Test Results'!D236=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M236=\"ERROR\",'CAPs Inputs Test Results'!M236=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[385,"Minimum Deavgd MLB, PRI, Centrex EU Rate","Min(r350a,CAP1r420)if CAP1r1130=CAP3",{"$f":"IF(OR('CAPs Calcs Test Results'!D238=\"ERROR\",'CAPs Inputs Test Results'!D238=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M238=\"ERROR\",'CAPs Inputs Test Results'!M238=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[390,"Maximum Deavgd MLB, PRI, Centrex EU Rate","CAP1r420 if CAP1r1130=CAP3",{"$f":"IF(OR('CAPs Calcs Test Results'!D239=\"ERROR\",'CAPs Inputs Test Results'!D239=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M239=\"ERROR\",'CAPs Inputs Test Results'!M239=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[null,null,""]
["","Final EU Rates (Manually Input)",""]
[400,"Final Primary Res, Lifeline, & SLB EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,{"$f":"IF(OR('CAPs Calcs Test Results'!E243=\"ERROR\",'CAPs Inputs Test Results'!E243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F243=\"ERROR\",'CAPs Inputs Test Results'!F243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G243=\"ERROR\",'CAPs Inputs Test Results'!G243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H243=\"ERROR\",'CAPs Inputs Test Results'!H243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I243=\"ERROR\",'CAPs Inputs Test Results'!I243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(OR('CAPs Calcs Test Results'!N243=\"ERROR\",'CAPs Inputs Test Results'!N243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O243=\"ERROR\",'CAPs Inputs Test Results'!O243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P243=\"ERROR\",'CAPs Inputs Test Results'!P243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q243=\"ERROR\",'CAPs Inputs Test Results'!Q243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R243=\"ERROR\",'CAPs Inputs Test Results'!R243=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[410,"Final NonPrim Res & BRI ISDN EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,{"$f":"IF(OR('CAPs Calcs Test Results'!E244=\"ERROR\",'CAPs Inputs Test Results'!E244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F244=\"ERROR\",'CAPs Inputs Test Results'!F244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G244=\"ERROR\",'CAPs Inputs Test Results'!G244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H244=\"ERROR\",'CAPs Inputs Test Results'!H244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I244=\"ERROR\",'CAPs Inputs Test Results'!I244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(OR('CAPs Calcs Test Results'!N244=\"ERROR\",'CAPs Inputs Test Results'!N244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O244=\"ERROR\",'CAPs Inputs Test Results'!O244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P244=\"ERROR\",'CAPs Inputs Test Results'!P244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q244=\"ERROR\",'CAPs Inputs Test Results'!Q244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R244=\"ERROR\",'CAPs Inputs Test Results'!R244=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,{"$f":"IF(OR('CAPs Calcs Test Results'!E245=\"ERROR\",'CAPs Inputs Test Results'!E245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F245=\"ERROR\",'CAPs Inputs Test Results'!F245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G245=\"ERROR\",'CAPs Inputs Test Results'!G245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H245=\"ERROR\",'CAPs Inputs Test Results'!H245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I245=\"ERROR\",'CAPs Inputs Test Results'!I245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(OR('CAPs Calcs Test Results'!N245=\"ERROR\",'CAPs Inputs Test Results'!N245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O245=\"ERROR\",'CAPs Inputs Test Results'!O245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P245=\"ERROR\",'CAPs Inputs Test Results'!P245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q245=\"ERROR\",'CAPs Inputs Test Results'!Q245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R245=\"ERROR\",'CAPs Inputs Test Results'!R245=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","","",null,{"$f":"IF(OR('CAPs Calcs Test Results'!E246=\"ERROR\",'CAPs Inputs Test Results'!E246=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F246=\"ERROR\",'CAPs Inputs Test Results'!F246=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G246=\"ERROR\",'CAPs Inputs Test Results'!G246=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H246=\"ERROR\",'CAPs Inputs Test Results'!H246=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I246=\"ERROR\",'CAPs Inputs Test Results'!I246=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","Final EU Revenue",""]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100",{"$f":"IF(OR('CAPs Calcs Test Results'!D248=\"ERROR\",'CAPs Inputs Test Results'!D248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E248=\"ERROR\",'CAPs Inputs Test Results'!E248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F248=\"ERROR\",'CAPs Inputs Test Results'!F248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G248=\"ERROR\",'CAPs Inputs Test Results'!G248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H248=\"ERROR\",'CAPs Inputs Test Results'!H248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I248=\"ERROR\",'CAPs Inputs Test Results'!I248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M248=\"ERROR\",'CAPs Inputs Test Results'!M248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N248=\"ERROR\",'CAPs Inputs Test Results'!N248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O248=\"ERROR\",'CAPs Inputs Test Results'!O248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P248=\"ERROR\",'CAPs Inputs Test Results'!P248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q248=\"ERROR\",'CAPs Inputs Test Results'!Q248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R248=\"ERROR\",'CAPs Inputs Test Results'!R248=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110",{"$f":"IF(OR('CAPs Calcs Test Results'!D249=\"ERROR\",'CAPs Inputs Test Results'!D249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E249=\"ERROR\",'CAPs Inputs Test Results'!E249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F249=\"ERROR\",'CAPs Inputs Test Results'!F249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G249=\"ERROR\",'CAPs Inputs Test Results'!G249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H249=\"ERROR\",'CAPs Inputs Test Results'!H249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I249=\"ERROR\",'CAPs Inputs Test Results'!I249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M249=\"ERROR\",'CAPs Inputs Test Results'!M249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N249=\"ERROR\",'CAPs Inputs Test Results'!N249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O249=\"ERROR\",'CAPs Inputs Test Results'!O249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P249=\"ERROR\",'CAPs Inputs Test Results'!P249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q249=\"ERROR\",'CAPs Inputs Test Results'!Q249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R249=\"ERROR\",'CAPs Inputs Test Results'!R249=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120",{"$f":"IF(OR('CAPs Calcs Test Results'!D250=\"ERROR\",'CAPs Inputs Test Results'!D250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E250=\"ERROR\",'CAPs Inputs Test Results'!E250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F250=\"ERROR\",'CAPs Inputs Test Results'!F250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G250=\"ERROR\",'CAPs Inputs Test Results'!G250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H250=\"ERROR\",'CAPs Inputs Test Results'!H250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I250=\"ERROR\",'CAPs Inputs Test Results'!I250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M250=\"ERROR\",'CAPs Inputs Test Results'!M250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N250=\"ERROR\",'CAPs Inputs Test Results'!N250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O250=\"ERROR\",'CAPs Inputs Test Results'!O250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P250=\"ERROR\",'CAPs Inputs Test Results'!P250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q250=\"ERROR\",'CAPs Inputs Test Results'!Q250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R250=\"ERROR\",'CAPs Inputs Test Results'!R250=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"IF(OR('CAPs Calcs Test Results'!D251=\"ERROR\",'CAPs Inputs Test Results'!D251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E251=\"ERROR\",'CAPs Inputs Test Results'!E251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F251=\"ERROR\",'CAPs Inputs Test Results'!F251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G251=\"ERROR\",'CAPs Inputs Test Results'!G251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H251=\"ERROR\",'CAPs Inputs Test Results'!H251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I251=\"ERROR\",'CAPs Inputs Test Results'!I251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M251=\"ERROR\",'CAPs Inputs Test Results'!M251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N251=\"ERROR\",'CAPs Inputs Test Results'!N251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O251=\"ERROR\",'CAPs Inputs Test Results'!O251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P251=\"ERROR\",'CAPs Inputs Test Results'!P251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q251=\"ERROR\",'CAPs Inputs Test Results'!Q251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R251=\"ERROR\",'CAPs Inputs Test Results'!R251=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,"",""]
[600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"IF(OR('CAPs Calcs Test Results'!D253=\"ERROR\",'CAPs Inputs Test Results'!D253=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M253=\"ERROR\",'CAPs Inputs Test Results'!M253=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,"          or (Under-recovery)"]
[]
["CAP-4J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL",null,null,null,null,null,null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL"]
[]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[]
[null,null,"For rows 100&105: If CAP1r1110=\"Yes\", use sourcing; else enter \"No Pooling\"."]
[100,"Pooling Amount?","Input",{"$f":"IF(OR('CAPs Calcs Test Results'!D269=\"ERROR\",'CAPs Inputs Test Results'!D269=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M269=\"ERROR\",'CAPs Inputs Test Results'!M269=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[105,"CAP Form containing final EUCL Rates?","CAP1r1130",{"$f":"IF(OR('CAPs Calcs Test Results'!D270=\"ERROR\",'CAPs Inputs Test Results'!D270=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M270=\"ERROR\",'CAPs Inputs Test Results'!M270=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
["","MLB Pooled Rates for CAP1 & CAP2 Forms","For rows 110 to 220: If CAP4r105=\"CAP1\"or\"CAP2\" or if Jurisdictional pricing, use sourcing; else, r105 value."]
[110,"MLB, PRI ISDN & Centrex EUCL Cap","CAP1r420",{"$f":"IF(OR('CAPs Calcs Test Results'!D274=\"ERROR\",'CAPs Inputs Test Results'!D274=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M274=\"ERROR\",'CAPs Inputs Test Results'!M274=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[120,"MLB, PRI & Centrex EUCL Rate","if r105=\"CAP1\", r110;  =\"CAP2\",CAP2r420;",{"$f":"IF(OR('CAPs Calcs Test Results'!D275=\"ERROR\",'CAPs Inputs Test Results'!D275=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M275=\"ERROR\",'CAPs Inputs Test Results'!M275=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[130,"MLB, PRI ISDN Revenue below EUCL CAP","(r110-r120)*(CAP1r120)",{"$f":"IF(OR('CAPs Calcs Test Results'!D277=\"ERROR\",'CAPs Inputs Test Results'!D277=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M277=\"ERROR\",'CAPs Inputs Test Results'!M277=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[140,"Pooling revenue to be recovered from MLB EUCL Rate","Min(r130,r100)",{"$f":"IF(OR('CAPs Calcs Test Results'!D278=\"ERROR\",'CAPs Inputs Test Results'!D278=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M278=\"ERROR\",'CAPs Inputs Test Results'!M278=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[150,"MLB EUCL rate","r120+(r140/CAP1r120) ",{"$f":"IF(OR('CAPs Calcs Test Results'!D279=\"ERROR\",'CAPs Inputs Test Results'!D279=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M279=\"ERROR\",'CAPs Inputs Test Results'!M279=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[155,"MLB EUCL Revenue","r150 * (CAP1r120)",{"$f":"IF(OR('CAPs Calcs Test Results'!D280=\"ERROR\",'CAPs Inputs Test Results'!D280=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M280=\"ERROR\",'CAPs Inputs Test Results'!M280=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
[160,"Remaining Pooling Revenues","r100 - r140",{"$f":"IF(OR('CAPs Calcs Test Results'!D283=\"ERROR\",'CAPs Inputs Test Results'!D283=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M283=\"ERROR\",'CAPs Inputs Test Results'!M283=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[170,"MLB PICC Cap","CAP1r430",{"$f":"IF(OR('CAPs Calcs Test Results'!D285=\"ERROR\",'CAPs Inputs Test Results'!D285=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M285=\"ERROR\",'CAPs Inputs Test Results'!M285=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[180,"Maximum Average MLB, PRI & Centrex PICC Rate","CAP1r830",{"$f":"IF(OR('CAPs Calcs Test Results'!D286=\"ERROR\",'CAPs Inputs Test Results'!D286=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M286=\"ERROR\",'CAPs Inputs Test Results'!M286=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[190,"MLB PICC Revenue below CAP","(r170-r180)*(CAP1(r200+r210/9+r220))",{"$f":"IF(OR('CAPs Calcs Test Results'!D287=\"ERROR\",'CAPs Inputs Test Results'!D287=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M287=\"ERROR\",'CAPs Inputs Test Results'!M287=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[200,"Pooling revenue to be recovered from MLB PICC Rate","Min(r190,r160)",{"$f":"IF(OR('CAPs Calcs Test Results'!D288=\"ERROR\",'CAPs Inputs Test Results'!D288=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M288=\"ERROR\",'CAPs Inputs Test Results'!M288=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[210,"MLB PICC rate","r180+(r200/CAP1(r200+r210/9+r220)) ",{"$f":"IF(OR('CAPs Calcs Test Results'!D289=\"ERROR\",'CAPs Inputs Test Results'!D289=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M289=\"ERROR\",'CAPs Inputs Test Results'!M289=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[220,"MLB PICC Revenue","r 210 * (CAP1(r200+r210/9+r220))",{"$f":"IF(OR('CAPs Calcs Test Results'!D290=\"ERROR\",'CAPs Inputs Test Results'!D290=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M290=\"ERROR\",'CAPs Inputs Test Results'!M290=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
["","MLB Pooled EU Rates for CAP3","For rows 300 to 400: If CAP4r105=\"CAP3\" or if Jurisdictional pricing, use sourcing; else value from CAP1r1130."]
[300,"Total MLB&PRI ISDN lines (include both PRI * 5 & Centrex)","CAP1r120",{"$f":"IF(OR('CAPs Calcs Test Results'!D294=\"ERROR\",'CAPs Inputs Test Results'!D294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E294=\"ERROR\",'CAPs Inputs Test Results'!E294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F294=\"ERROR\",'CAPs Inputs Test Results'!F294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G294=\"ERROR\",'CAPs Inputs Test Results'!G294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H294=\"ERROR\",'CAPs Inputs Test Results'!H294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I294=\"ERROR\",'CAPs Inputs Test Results'!I294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M294=\"ERROR\",'CAPs Inputs Test Results'!M294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N294=\"ERROR\",'CAPs Inputs Test Results'!N294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O294=\"ERROR\",'CAPs Inputs Test Results'!O294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P294=\"ERROR\",'CAPs Inputs Test Results'!P294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q294=\"ERROR\",'CAPs Inputs Test Results'!Q294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R294=\"ERROR\",'CAPs Inputs Test Results'!R294=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[310,"CAP3 Final MLB, PRI ISDN, & Centrex EU Rate","if r105=\"CAP3\",CAP3r420; else r105",null,{"$f":"IF(OR('CAPs Calcs Test Results'!E295=\"ERROR\",'CAPs Inputs Test Results'!E295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F295=\"ERROR\",'CAPs Inputs Test Results'!F295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G295=\"ERROR\",'CAPs Inputs Test Results'!G295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H295=\"ERROR\",'CAPs Inputs Test Results'!H295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I295=\"ERROR\",'CAPs Inputs Test Results'!I295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(OR('CAPs Calcs Test Results'!N295=\"ERROR\",'CAPs Inputs Test Results'!N295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O295=\"ERROR\",'CAPs Inputs Test Results'!O295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P295=\"ERROR\",'CAPs Inputs Test Results'!P295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q295=\"ERROR\",'CAPs Inputs Test Results'!Q295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R295=\"ERROR\",'CAPs Inputs Test Results'!R295=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[320,"CAP3 Final Total MLB, PRI ISDN, & Centrex EU Revenue","CAP3r520",{"$f":"IF(OR('CAPs Calcs Test Results'!D296=\"ERROR\",'CAPs Inputs Test Results'!D296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E296=\"ERROR\",'CAPs Inputs Test Results'!E296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F296=\"ERROR\",'CAPs Inputs Test Results'!F296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G296=\"ERROR\",'CAPs Inputs Test Results'!G296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H296=\"ERROR\",'CAPs Inputs Test Results'!H296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I296=\"ERROR\",'CAPs Inputs Test Results'!I296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M296=\"ERROR\",'CAPs Inputs Test Results'!M296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N296=\"ERROR\",'CAPs Inputs Test Results'!N296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O296=\"ERROR\",'CAPs Inputs Test Results'!O296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P296=\"ERROR\",'CAPs Inputs Test Results'!P296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q296=\"ERROR\",'CAPs Inputs Test Results'!Q296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R296=\"ERROR\",'CAPs Inputs Test Results'!R296=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[330,"CAP3 Final MLB Rate adjusted for Pooling amount","a: min(330b.f) b-f:(sum(r310b.f)+r100a)/sum(r300b.f)",{"$f":"IF(OR('CAPs Calcs Test Results'!D297=\"ERROR\",'CAPs Inputs Test Results'!D297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E297=\"ERROR\",'CAPs Inputs Test Results'!E297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F297=\"ERROR\",'CAPs Inputs Test Results'!F297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G297=\"ERROR\",'CAPs Inputs Test Results'!G297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H297=\"ERROR\",'CAPs Inputs Test Results'!H297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I297=\"ERROR\",'CAPs Inputs Test Results'!I297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M297=\"ERROR\",'CAPs Inputs Test Results'!M297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N297=\"ERROR\",'CAPs Inputs Test Results'!N297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O297=\"ERROR\",'CAPs Inputs Test Results'!O297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P297=\"ERROR\",'CAPs Inputs Test Results'!P297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q297=\"ERROR\",'CAPs Inputs Test Results'!Q297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R297=\"ERROR\",'CAPs Inputs Test Results'!R297=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[340,"Final MLB, PRI ISDN & Centrex EU Rate with Pooling","max(r310,r330a)",null,{"$f":"IF(OR('CAPs Calcs Test Results'!E298=\"ERROR\",'CAPs Inputs Test Results'!E298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F298=\"ERROR\",'CAPs Inputs Test Results'!F298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G298=\"ERROR\",'CAPs Inputs Test Results'!G298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H298=\"ERROR\",'CAPs Inputs Test Results'!H298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I298=\"ERROR\",'CAPs Inputs Test Results'!I298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(OR('CAPs Calcs Test Results'!N298=\"ERROR\",'CAPs Inputs Test Results'!N298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O298=\"ERROR\",'CAPs Inputs Test Results'!O298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P298=\"ERROR\",'CAPs Inputs Test Results'!P298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q298=\"ERROR\",'CAPs Inputs Test Results'!Q298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R298=\"ERROR\",'CAPs Inputs Test Results'!R298=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[350,"MLB EUCL Revenue","r300*r340",{"$f":"IF(OR('CAPs Calcs Test Results'!D299=\"ERROR\",'CAPs Inputs Test Results'!D299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!E299=\"ERROR\",'CAPs Inputs Test Results'!E299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!F299=\"ERROR\",'CAPs Inputs Test Results'!F299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!G299=\"ERROR\",'CAPs Inputs Test Results'!G299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!H299=\"ERROR\",'CAPs Inputs Test Results'!H299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!I299=\"ERROR\",'CAPs Inputs Test Results'!I299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M299=\"ERROR\",'CAPs Inputs Test Results'!M299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N299=\"ERROR\",'CAPs Inputs Test Results'!N299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!O299=\"ERROR\",'CAPs Inputs Test Results'!O299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!P299=\"ERROR\",'CAPs Inputs Test Results'!P299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!Q299=\"ERROR\",'CAPs Inputs Test Results'!Q299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!R299=\"ERROR\",'CAPs Inputs Test Results'!R299=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","",""]
[400,"Un-recovered Pool Revenues","if CAP1r1110=\"No\", then \"No Pooling\"; else ",{"$f":"IF(OR('CAPs Calcs Test Results'!D301=\"ERROR\",'CAPs Inputs Test Results'!D301=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M301=\"ERROR\",'CAPs Inputs Test Results'!M301=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","","       if r105=\"CAP3\", then r100+r320-r350; "]
["","","       if r105=\"Juris\", then r100+r320-r350-r140; "]
[null,null,"       else r160-r200"]
["",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-5J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[null,null,""]
[null,null,""]
[null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
["Page 1 of 1",null,null,"Verification of Recovered CMT Revenue",null,null,null,null,null,null,null,null,"Verification of Recovered CMT Revenue"]
[null,null,""]
[null,null,""]
[null,null,"","Total",null,null,null,null,null,null,null,null,"Total Jurisdiction"]
[null,null,"Source","(a)",null,null,null,null,null,null,null,null,"(a)"]
[]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(OR('CAPs Calcs Test Results'!D327=\"ERROR\",'CAPs Inputs Test Results'!D327=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M327=\"ERROR\",'CAPs Inputs Test Results'!M327=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[110,"Total USAC Receipts","CAP1r660",{"$f":"IF(OR('CAPs Calcs Test Results'!D328=\"ERROR\",'CAPs Inputs Test Results'!D328=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M328=\"ERROR\",'CAPs Inputs Test Results'!M328=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","",""]
[125,"Pooling Revenues","if CAP1r1110 = \"Yes\", CAP4r100",{"$f":"IF(OR('CAPs Calcs Test Results'!D330=\"ERROR\",'CAPs Inputs Test Results'!D330=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M330=\"ERROR\",'CAPs Inputs Test Results'!M330=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[130,"Maximum Recoverable Revenue","r100 - r110 + r125",{"$f":"IF(OR('CAPs Calcs Test Results'!D331=\"ERROR\",'CAPs Inputs Test Results'!D331=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M331=\"ERROR\",'CAPs Inputs Test Results'!M331=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","",""]
[200,"Final Total Primary Res & SLB & LifeLine EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r610",{"$f":"IF(OR('CAPs Calcs Test Results'!D333=\"ERROR\",'CAPs Inputs Test Results'!D333=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M333=\"ERROR\",'CAPs Inputs Test Results'!M333=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","","if CAP1r1130 = \"CAP2\", CAP2r500"]
["","","if CAP1r1130 = \"CAP3\", CAP3r500"]
["","","if CAP1r1130=\"Juris\",CAP1r1140+CAP2r500+CAP3r500"]
[210,"Final Total NonPrim Res & BRI ISDN EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r620",{"$f":"IF(OR('CAPs Calcs Test Results'!D337=\"ERROR\",'CAPs Inputs Test Results'!D337=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M337=\"ERROR\",'CAPs Inputs Test Results'!M337=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","","if CAP1r1130 = \"CAP2\", CAP2r510"]
["","","if CAP1r1130 = \"CAP3\", CAP3r510"]
["","","if CAP1r1130=\"Juris\",CAP1r1150+CAP2r510+CAP3r510"]
[220,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","if CAP1r1110=\"Yes\"&:",{"$f":"IF(OR('CAPs Calcs Test Results'!D341=\"ERROR\",'CAPs Inputs Test Results'!D341=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M341=\"ERROR\",'CAPs Inputs Test Results'!M341=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","","      if CAP1r1130=\"CAP1\" or \"CAP2\", CAP4r155"]
["","","      if CAP1r1130=\"CAP3\", CAP4r350a"]
["","","      if CAP1r1130=\"Juris\", CAP4(r155+r350a)"]
[null,null,"if CAP1r1110=\"No\"&:"]
[null,null,"      if CAP1r1130=\"CAP1\", CAP1r630"]
[null,null,"      if CAP1r1130=\"CAP2\", CAP2r520"]
[null,null,"      if CAP1r1130=\"CAP3\", CAP3r520"]
[null,null,"      if CAP1r1130=\"Juris\", CAP1r1160+CAP2r520+CAP3r520"]
[]
[]
[300,"Final Total EUCL Revenue","r200 + r210 + r220",{"$f":"IF(OR('CAPs Calcs Test Results'!D352=\"ERROR\",'CAPs Inputs Test Results'!D352=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,"EUCL rev recovered by juris. EUCL rates only",null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M352=\"ERROR\",'CAPs Inputs Test Results'!M352=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[310,"Final Total PICC Revenue","if CAP1r1110=\"Yes\"&CAP1r1130<>\"CAP3\", ",{"$f":"IF(OR('CAPs Calcs Test Results'!D353=\"ERROR\",'CAPs Inputs Test Results'!D353=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,"PICC rev recovered by juris PICC rates only",null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M353=\"ERROR\",'CAPs Inputs Test Results'!M353=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,null,"     CAP4 r220; else CAP1r860"]
[320,"Final Total CCL Revenue","CAP1r995",{"$f":"IF(OR('CAPs Calcs Test Results'!D355=\"ERROR\",'CAPs Inputs Test Results'!D355=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,"CCL rev recovered by juris CCL rates only",null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M355=\"ERROR\",'CAPs Inputs Test Results'!M355=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","",""]
[400,"Final Total Recovered Revenue","r300 + r310 + r320",{"$f":"IF(OR('CAPs Calcs Test Results'!D357=\"ERROR\",'CAPs Inputs Test Results'!D357=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,"EUCL, PICC, CCL rev recovered by juris rates only ",null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M357=\"ERROR\",'CAPs Inputs Test Results'!M357=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["","",""]
[500,"Allowable Revenue Over-recovery/(Under-recovery)"," r400-r130",{"$f":"IF(OR('CAPs Calcs Test Results'!D359=\"ERROR\",'CAPs Inputs Test Results'!D359=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,"over/under-recovery, as it relates to juris rates only",null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M359=\"ERROR\",'CAPs Inputs Test Results'!M359=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N359=\"ERROR\",'CAPs Inputs Test Results'!N359=\"ERROR\",'CAPs Additional Test Results'!N119=\"ERROR\"),\"ERROR\",IF('CAPs Additional Test Results'!N119=\"UNDER RECOVERY\",\"UNDER RECOVERY\",\"OK\"))","v":{"$error":"#NAME?"}}]
[]
["","",""]
[600,"Nonrecoverable from PICC and CCL","CAP1r950-CAP1r995",{"$f":"IF(OR('CAPs Calcs Test Results'!D362=\"ERROR\",'CAPs Inputs Test Results'!D362=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M362=\"ERROR\",'CAPs Inputs Test Results'!M362=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[605,"Annual Filing Non Recoverable Dollars ","if Annual filing = 0 else r600- r610 from the Annual Filing",{"$f":"IF(OR('CAPs Calcs Test Results'!D363=\"ERROR\",'CAPs Inputs Test Results'!D363=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M363=\"ERROR\",'CAPs Inputs Test Results'!M363=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[610,"Recoverable from ARC (up to max exog costs for","if r600<=0,0,max(0,min(EXG1r160(colsB+H+J),r600))",{"$f":"IF(OR('CAPs Calcs Test Results'!D364=\"ERROR\",'CAPs Inputs Test Results'!D364=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M364=\"ERROR\",'CAPs Inputs Test Results'!M364=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[null,"Reg Fees, TRS, and NANPA)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANALYZER - Juris",null,null,"Total - Jurisdictions 1 through 26",null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flag"]
["COMMON LINE-----------------------------------------",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
["Deaveraging Checks (from CAP3):"]
["   Zone Progression Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M387=\"ERROR\",'CAPs Inputs Test Results'!M387=\"ERROR\",'CAPs Additional Test Results'!M147=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N387=\"ERROR\",'CAPs Inputs Test Results'!N387=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M388=\"ERROR\",'CAPs Inputs Test Results'!M388=\"ERROR\",'CAPs Additional Test Results'!M148=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N388=\"ERROR\",'CAPs Inputs Test Results'!N388=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M389=\"ERROR\",'CAPs Inputs Test Results'!M389=\"ERROR\",'CAPs Additional Test Results'!M149=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N389=\"ERROR\",'CAPs Inputs Test Results'!N389=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[]
["   Zone Minimum Pricing Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M392=\"ERROR\",'CAPs Inputs Test Results'!M392=\"ERROR\",'CAPs Additional Test Results'!M152=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N392=\"ERROR\",'CAPs Inputs Test Results'!N392=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M393=\"ERROR\",'CAPs Inputs Test Results'!M393=\"ERROR\",'CAPs Additional Test Results'!M153=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N393=\"ERROR\",'CAPs Inputs Test Results'!N393=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M394=\"ERROR\",'CAPs Inputs Test Results'!M394=\"ERROR\",'CAPs Additional Test Results'!M154=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N394=\"ERROR\",'CAPs Inputs Test Results'!N394=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[]
["   Zone Maximum Pricing Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M397=\"ERROR\",'CAPs Inputs Test Results'!M397=\"ERROR\",'CAPs Additional Test Results'!M157=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N397=\"ERROR\",'CAPs Inputs Test Results'!N397=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M398=\"ERROR\",'CAPs Inputs Test Results'!M398=\"ERROR\",'CAPs Additional Test Results'!M158=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N398=\"ERROR\",'CAPs Inputs Test Results'!N398=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M399=\"ERROR\",'CAPs Inputs Test Results'!M399=\"ERROR\",'CAPs Additional Test Results'!M159=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N399=\"ERROR\",'CAPs Inputs Test Results'!N399=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[]
["   Class of Service Checks:"]
["     Zone A",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M402=\"ERROR\",'CAPs Inputs Test Results'!M402=\"ERROR\",'CAPs Additional Test Results'!M162=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N402=\"ERROR\",'CAPs Inputs Test Results'!N402=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     Zone B",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M403=\"ERROR\",'CAPs Inputs Test Results'!M403=\"ERROR\",'CAPs Additional Test Results'!M163=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N403=\"ERROR\",'CAPs Inputs Test Results'!N403=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     Zone C",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M404=\"ERROR\",'CAPs Inputs Test Results'!M404=\"ERROR\",'CAPs Additional Test Results'!M164=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N404=\"ERROR\",'CAPs Inputs Test Results'!N404=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     Zone D",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M405=\"ERROR\",'CAPs Inputs Test Results'!M405=\"ERROR\",'CAPs Additional Test Results'!M165=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N405=\"ERROR\",'CAPs Inputs Test Results'!N405=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
["     Other Zone",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!M406=\"ERROR\",'CAPs Inputs Test Results'!M406=\"ERROR\",'CAPs Additional Test Results'!M166=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}},{"$f":"IF(OR('CAPs Calcs Test Results'!N406=\"ERROR\",'CAPs Inputs Test Results'!N406=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]
[]
["      CMT Revenue Too High?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('CAPs Calcs Test Results'!P408=\"ERROR\",'CAPs Inputs Test Results'!P408=\"ERROR\",'CAPs Additional Test Results'!P168=\"ERROR\"),\"ERROR\",\"OK\")","v":{"$error":"#NAME?"}}]

{"sheet":"CAPs Calcs Test Results","index":11,"n_rows":408,"n_cols":18,"rows_kept":408,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FO1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,{"$f":"IF(COUNTIF(D3:D700,\"#VALUE!\")+COUNTIF(D3:D700,\"#N/A\")+COUNTIF(D3:D700,\"#REF!\")+COUNTIF(D3:D700,\"#DIV/0!\")+COUNTIF(D3:D700,\"#NUM!\")+COUNTIF(D3:D700,\"#NULL!\")+COUNTIF(D3:D700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",D3:D700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR",null,null,null,{"$f":"IF(COUNTIF(M3:M700,\"#VALUE!\")+COUNTIF(M3:M700,\"#N/A\")+COUNTIF(M3:M700,\"#REF!\")+COUNTIF(M3:M700,\"#DIV/0!\")+COUNTIF(M3:M700,\"#NUM!\")+COUNTIF(M3:M700,\"#NULL!\")+COUNTIF(M3:M700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",M3:M700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,"Jurisdiction Number:",null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'CAPs Test Data'!D15","v":0}]
["CAP-1J",null,null,"Total ",null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M15='CAPs Test Data'!D15, \"OK\",  IF(AND(ISNUMBER(CAPs!M15),ISNUMBER('CAPs Test Data'!D15)),IF(ABS(CAPs!M15-'CAPs Test Data'!D15)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
["Page 1 of 2",null,"","Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,"","Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"EUCL Demand Inputs",""]
[100,"Total Primary Res & SLB & LifeLine Lines","RTE1: b:r102a;c:r112a;d:r122a;e:r132a;f:r142a",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D26='CAPs Test Data'!ID26, \"OK\", IF(AND(ISNUMBER(CAPs!D26),ISNUMBER('CAPs Test Data'!ID26)),IF(ABS(CAPs!D26-'CAPs Test Data'!ID26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E26='CAPs Test Data'!IE26, \"OK\", IF(AND(ISNUMBER(CAPs!E26),ISNUMBER('CAPs Test Data'!IE26)),IF(ABS(CAPs!E26-'CAPs Test Data'!IE26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F26='CAPs Test Data'!IF26, \"OK\", IF(AND(ISNUMBER(CAPs!F26),ISNUMBER('CAPs Test Data'!IF26)),IF(ABS(CAPs!F26-'CAPs Test Data'!IF26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G26='CAPs Test Data'!IG26, \"OK\", IF(AND(ISNUMBER(CAPs!G26),ISNUMBER('CAPs Test Data'!IG26)),IF(ABS(CAPs!G26-'CAPs Test Data'!IG26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H26='CAPs Test Data'!IH26, \"OK\", IF(AND(ISNUMBER(CAPs!H26),ISNUMBER('CAPs Test Data'!IH26)),IF(ABS(CAPs!H26-'CAPs Test Data'!IH26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I26='CAPs Test Data'!II26, \"OK\", IF(AND(ISNUMBER(CAPs!I26),ISNUMBER('CAPs Test Data'!II26)),IF(ABS(CAPs!I26-'CAPs Test Data'!II26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M26='CAPs Test Data'!D26, \"OK\",  IF(AND(ISNUMBER(CAPs!M26),ISNUMBER('CAPs Test Data'!D26)),IF(ABS(CAPs!M26-'CAPs Test Data'!D26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N26='CAPs Test Data'!E26, \"OK\",  IF(AND(ISNUMBER(CAPs!N26),ISNUMBER('CAPs Test Data'!E26)),IF(ABS(CAPs!N26-'CAPs Test Data'!E26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O26='CAPs Test Data'!F26, \"OK\",  IF(AND(ISNUMBER(CAPs!O26),ISNUMBER('CAPs Test Data'!F26)),IF(ABS(CAPs!O26-'CAPs Test Data'!F26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P26='CAPs Test Data'!G26, \"OK\",  IF(AND(ISNUMBER(CAPs!P26),ISNUMBER('CAPs Test Data'!G26)),IF(ABS(CAPs!P26-'CAPs Test Data'!G26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q26='CAPs Test Data'!H26, \"OK\",  IF(AND(ISNUMBER(CAPs!Q26),ISNUMBER('CAPs Test Data'!H26)),IF(ABS(CAPs!Q26-'CAPs Test Data'!H26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R26='CAPs Test Data'!I26, \"OK\",  IF(AND(ISNUMBER(CAPs!R26),ISNUMBER('CAPs Test Data'!I26)),IF(ABS(CAPs!R26-'CAPs Test Data'!I26)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[110,"Total NonPrim Res & BRI ISDN Lines","RTE1: b:r104a;c:r114a;d:r124a;e:r134a;f:r144a",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D27='CAPs Test Data'!ID27, \"OK\", IF(AND(ISNUMBER(CAPs!D27),ISNUMBER('CAPs Test Data'!ID27)),IF(ABS(CAPs!D27-'CAPs Test Data'!ID27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E27='CAPs Test Data'!IE27, \"OK\", IF(AND(ISNUMBER(CAPs!E27),ISNUMBER('CAPs Test Data'!IE27)),IF(ABS(CAPs!E27-'CAPs Test Data'!IE27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F27='CAPs Test Data'!IF27, \"OK\", IF(AND(ISNUMBER(CAPs!F27),ISNUMBER('CAPs Test Data'!IF27)),IF(ABS(CAPs!F27-'CAPs Test Data'!IF27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G27='CAPs Test Data'!IG27, \"OK\", IF(AND(ISNUMBER(CAPs!G27),ISNUMBER('CAPs Test Data'!IG27)),IF(ABS(CAPs!G27-'CAPs Test Data'!IG27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H27='CAPs Test Data'!IH27, \"OK\", IF(AND(ISNUMBER(CAPs!H27),ISNUMBER('CAPs Test Data'!IH27)),IF(ABS(CAPs!H27-'CAPs Test Data'!IH27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I27='CAPs Test Data'!II27, \"OK\", IF(AND(ISNUMBER(CAPs!I27),ISNUMBER('CAPs Test Data'!II27)),IF(ABS(CAPs!I27-'CAPs Test Data'!II27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M27='CAPs Test Data'!D27, \"OK\",  IF(AND(ISNUMBER(CAPs!M27),ISNUMBER('CAPs Test Data'!D27)),IF(ABS(CAPs!M27-'CAPs Test Data'!D27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N27='CAPs Test Data'!E27, \"OK\",  IF(AND(ISNUMBER(CAPs!N27),ISNUMBER('CAPs Test Data'!E27)),IF(ABS(CAPs!N27-'CAPs Test Data'!E27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O27='CAPs Test Data'!F27, \"OK\",  IF(AND(ISNUMBER(CAPs!O27),ISNUMBER('CAPs Test Data'!F27)),IF(ABS(CAPs!O27-'CAPs Test Data'!F27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P27='CAPs Test Data'!G27, \"OK\",  IF(AND(ISNUMBER(CAPs!P27),ISNUMBER('CAPs Test Data'!G27)),IF(ABS(CAPs!P27-'CAPs Test Data'!G27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q27='CAPs Test Data'!H27, \"OK\",  IF(AND(ISNUMBER(CAPs!Q27),ISNUMBER('CAPs Test Data'!H27)),IF(ABS(CAPs!Q27-'CAPs Test Data'!H27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R27='CAPs Test Data'!I27, \"OK\",  IF(AND(ISNUMBER(CAPs!R27),ISNUMBER('CAPs Test Data'!I27)),IF(ABS(CAPs!R27-'CAPs Test Data'!I27)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[120,"Total MLB&PRI ISDN (include PRI * 5, & Include Centrex)","RTE1: b:r106a;c:r116a;d:r126a;e:r136a;f:r146a",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D28='CAPs Test Data'!ID28, \"OK\", IF(AND(ISNUMBER(CAPs!D28),ISNUMBER('CAPs Test Data'!ID28)),IF(ABS(CAPs!D28-'CAPs Test Data'!ID28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E28='CAPs Test Data'!IE28, \"OK\", IF(AND(ISNUMBER(CAPs!E28),ISNUMBER('CAPs Test Data'!IE28)),IF(ABS(CAPs!E28-'CAPs Test Data'!IE28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F28='CAPs Test Data'!IF28, \"OK\", IF(AND(ISNUMBER(CAPs!F28),ISNUMBER('CAPs Test Data'!IF28)),IF(ABS(CAPs!F28-'CAPs Test Data'!IF28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G28='CAPs Test Data'!IG28, \"OK\", IF(AND(ISNUMBER(CAPs!G28),ISNUMBER('CAPs Test Data'!IG28)),IF(ABS(CAPs!G28-'CAPs Test Data'!IG28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H28='CAPs Test Data'!IH28, \"OK\", IF(AND(ISNUMBER(CAPs!H28),ISNUMBER('CAPs Test Data'!IH28)),IF(ABS(CAPs!H28-'CAPs Test Data'!IH28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I28='CAPs Test Data'!II28, \"OK\", IF(AND(ISNUMBER(CAPs!I28),ISNUMBER('CAPs Test Data'!II28)),IF(ABS(CAPs!I28-'CAPs Test Data'!II28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M28='CAPs Test Data'!D28, \"OK\",  IF(AND(ISNUMBER(CAPs!M28),ISNUMBER('CAPs Test Data'!D28)),IF(ABS(CAPs!M28-'CAPs Test Data'!D28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N28='CAPs Test Data'!E28, \"OK\",  IF(AND(ISNUMBER(CAPs!N28),ISNUMBER('CAPs Test Data'!E28)),IF(ABS(CAPs!N28-'CAPs Test Data'!E28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O28='CAPs Test Data'!F28, \"OK\",  IF(AND(ISNUMBER(CAPs!O28),ISNUMBER('CAPs Test Data'!F28)),IF(ABS(CAPs!O28-'CAPs Test Data'!F28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P28='CAPs Test Data'!G28, \"OK\",  IF(AND(ISNUMBER(CAPs!P28),ISNUMBER('CAPs Test Data'!G28)),IF(ABS(CAPs!P28-'CAPs Test Data'!G28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q28='CAPs Test Data'!H28, \"OK\",  IF(AND(ISNUMBER(CAPs!Q28),ISNUMBER('CAPs Test Data'!H28)),IF(ABS(CAPs!Q28-'CAPs Test Data'!H28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R28='CAPs Test Data'!I28, \"OK\",  IF(AND(ISNUMBER(CAPs!R28),ISNUMBER('CAPs Test Data'!I28)),IF(ABS(CAPs!R28-'CAPs Test Data'!I28)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[130,"Total Local Exchange Lines","r100+r110+r120",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D29='CAPs Test Data'!ID29, \"OK\", IF(AND(ISNUMBER(CAPs!D29),ISNUMBER('CAPs Test Data'!ID29)),IF(ABS(CAPs!D29-'CAPs Test Data'!ID29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E29='CAPs Test Data'!IE29, \"OK\", IF(AND(ISNUMBER(CAPs!E29),ISNUMBER('CAPs Test Data'!IE29)),IF(ABS(CAPs!E29-'CAPs Test Data'!IE29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F29='CAPs Test Data'!IF29, \"OK\", IF(AND(ISNUMBER(CAPs!F29),ISNUMBER('CAPs Test Data'!IF29)),IF(ABS(CAPs!F29-'CAPs Test Data'!IF29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G29='CAPs Test Data'!IG29, \"OK\", IF(AND(ISNUMBER(CAPs!G29),ISNUMBER('CAPs Test Data'!IG29)),IF(ABS(CAPs!G29-'CAPs Test Data'!IG29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H29='CAPs Test Data'!IH29, \"OK\", IF(AND(ISNUMBER(CAPs!H29),ISNUMBER('CAPs Test Data'!IH29)),IF(ABS(CAPs!H29-'CAPs Test Data'!IH29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I29='CAPs Test Data'!II29, \"OK\", IF(AND(ISNUMBER(CAPs!I29),ISNUMBER('CAPs Test Data'!II29)),IF(ABS(CAPs!I29-'CAPs Test Data'!II29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M29='CAPs Test Data'!D29, \"OK\",  IF(AND(ISNUMBER(CAPs!M29),ISNUMBER('CAPs Test Data'!D29)),IF(ABS(CAPs!M29-'CAPs Test Data'!D29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N29='CAPs Test Data'!E29, \"OK\",  IF(AND(ISNUMBER(CAPs!N29),ISNUMBER('CAPs Test Data'!E29)),IF(ABS(CAPs!N29-'CAPs Test Data'!E29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O29='CAPs Test Data'!F29, \"OK\",  IF(AND(ISNUMBER(CAPs!O29),ISNUMBER('CAPs Test Data'!F29)),IF(ABS(CAPs!O29-'CAPs Test Data'!F29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P29='CAPs Test Data'!G29, \"OK\",  IF(AND(ISNUMBER(CAPs!P29),ISNUMBER('CAPs Test Data'!G29)),IF(ABS(CAPs!P29-'CAPs Test Data'!G29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q29='CAPs Test Data'!H29, \"OK\",  IF(AND(ISNUMBER(CAPs!Q29),ISNUMBER('CAPs Test Data'!H29)),IF(ABS(CAPs!Q29-'CAPs Test Data'!H29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R29='CAPs Test Data'!I29, \"OK\",  IF(AND(ISNUMBER(CAPs!R29),ISNUMBER('CAPs Test Data'!I29)),IF(ABS(CAPs!R29-'CAPs Test Data'!I29)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,null,""]
[null,"PICC Demand Inputs",""]
[200,"Total MLB&PRI ISDN (include PRI * 5, & exclude Centrex)","RTE1r155a",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D32='CAPs Test Data'!ID32, \"OK\", IF(AND(ISNUMBER(CAPs!D32),ISNUMBER('CAPs Test Data'!ID32)),IF(ABS(CAPs!D32-'CAPs Test Data'!ID32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M32='CAPs Test Data'!D32, \"OK\",  IF(AND(ISNUMBER(CAPs!M32),ISNUMBER('CAPs Test Data'!D32)),IF(ABS(CAPs!M32-'CAPs Test Data'!D32)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[210,"Total Business Centrex Lines in groups with 9 or more lines","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D33='CAPs Test Data'!ID33, \"OK\", IF(AND(ISNUMBER(CAPs!D33),ISNUMBER('CAPs Test Data'!ID33)),IF(ABS(CAPs!D33-'CAPs Test Data'!ID33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M33='CAPs Test Data'!D33, \"OK\",  IF(AND(ISNUMBER(CAPs!M33),ISNUMBER('CAPs Test Data'!D33)),IF(ABS(CAPs!M33-'CAPs Test Data'!D33)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[220,"Total Business Groups with less than 9 lines in the group","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D34='CAPs Test Data'!ID34, \"OK\", IF(AND(ISNUMBER(CAPs!D34),ISNUMBER('CAPs Test Data'!ID34)),IF(ABS(CAPs!D34-'CAPs Test Data'!ID34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M34='CAPs Test Data'!D34, \"OK\",  IF(AND(ISNUMBER(CAPs!M34),ISNUMBER('CAPs Test Data'!D34)),IF(ABS(CAPs!M34-'CAPs Test Data'!D34)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,"MOU Demand Inputs",""]
[300,"Total Terminating Premium MOU","RTE1r161a",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D38='CAPs Test Data'!ID38, \"OK\", IF(AND(ISNUMBER(CAPs!D38),ISNUMBER('CAPs Test Data'!ID38)),IF(ABS(CAPs!D38-'CAPs Test Data'!ID38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M38='CAPs Test Data'!D38, \"OK\",  IF(AND(ISNUMBER(CAPs!M38),ISNUMBER('CAPs Test Data'!D38)),IF(ABS(CAPs!M38-'CAPs Test Data'!D38)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[310,"Total Terminating Non-Premium MOU","RTE1r163a",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D39='CAPs Test Data'!ID39, \"OK\", IF(AND(ISNUMBER(CAPs!D39),ISNUMBER('CAPs Test Data'!ID39)),IF(ABS(CAPs!D39-'CAPs Test Data'!ID39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M39='CAPs Test Data'!D39, \"OK\",  IF(AND(ISNUMBER(CAPs!M39),ISNUMBER('CAPs Test Data'!D39)),IF(ABS(CAPs!M39-'CAPs Test Data'!D39)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[320,"Total Terminating Chargeable MOU","r300+.45*r310",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D40='CAPs Test Data'!ID40, \"OK\", IF(AND(ISNUMBER(CAPs!D40),ISNUMBER('CAPs Test Data'!ID40)),IF(ABS(CAPs!D40-'CAPs Test Data'!ID40)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M40='CAPs Test Data'!D40, \"OK\",  IF(AND(ISNUMBER(CAPs!M40),ISNUMBER('CAPs Test Data'!D40)),IF(ABS(CAPs!M40-'CAPs Test Data'!D40)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[330,"Total Originating Premium MOU","RTE1r165a",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D41='CAPs Test Data'!ID41, \"OK\", IF(AND(ISNUMBER(CAPs!D41),ISNUMBER('CAPs Test Data'!ID41)),IF(ABS(CAPs!D41-'CAPs Test Data'!ID41)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M41='CAPs Test Data'!D41, \"OK\",  IF(AND(ISNUMBER(CAPs!M41),ISNUMBER('CAPs Test Data'!D41)),IF(ABS(CAPs!M41-'CAPs Test Data'!D41)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[340,"Total Originating Non-Premium MOU","RTE1r167a",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D42='CAPs Test Data'!ID42, \"OK\", IF(AND(ISNUMBER(CAPs!D42),ISNUMBER('CAPs Test Data'!ID42)),IF(ABS(CAPs!D42-'CAPs Test Data'!ID42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M42='CAPs Test Data'!D42, \"OK\",  IF(AND(ISNUMBER(CAPs!M42),ISNUMBER('CAPs Test Data'!D42)),IF(ABS(CAPs!M42-'CAPs Test Data'!D42)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[350,"Total Originating Chargeable MOU","r330+.45*r340",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D43='CAPs Test Data'!ID43, \"OK\", IF(AND(ISNUMBER(CAPs!D43),ISNUMBER('CAPs Test Data'!ID43)),IF(ABS(CAPs!D43-'CAPs Test Data'!ID43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M43='CAPs Test Data'!D43, \"OK\",  IF(AND(ISNUMBER(CAPs!M43),ISNUMBER('CAPs Test Data'!D43)),IF(ABS(CAPs!M43-'CAPs Test Data'!D43)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"SLC/PICC Caps",""]
[400,"PR, Lifeline & SLB EU Cap","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D46='CAPs Test Data'!ID46, \"OK\", IF(AND(ISNUMBER(CAPs!D46),ISNUMBER('CAPs Test Data'!ID46)),IF(ABS(CAPs!D46-'CAPs Test Data'!ID46)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M46='CAPs Test Data'!D46, \"OK\",  IF(AND(ISNUMBER(CAPs!M46),ISNUMBER('CAPs Test Data'!D46)),IF(ABS(CAPs!M46-'CAPs Test Data'!D46)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[410,"NonPrimary Res & BRI EU Cap","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D47='CAPs Test Data'!ID47, \"OK\", IF(AND(ISNUMBER(CAPs!D47),ISNUMBER('CAPs Test Data'!ID47)),IF(ABS(CAPs!D47-'CAPs Test Data'!ID47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M47='CAPs Test Data'!D47, \"OK\",  IF(AND(ISNUMBER(CAPs!M47),ISNUMBER('CAPs Test Data'!D47)),IF(ABS(CAPs!M47-'CAPs Test Data'!D47)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[420,"MLB, PRI & Centrex EU Cap","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D48='CAPs Test Data'!ID48, \"OK\", IF(AND(ISNUMBER(CAPs!D48),ISNUMBER('CAPs Test Data'!ID48)),IF(ABS(CAPs!D48-'CAPs Test Data'!ID48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M48='CAPs Test Data'!D48, \"OK\",  IF(AND(ISNUMBER(CAPs!M48),ISNUMBER('CAPs Test Data'!D48)),IF(ABS(CAPs!M48-'CAPs Test Data'!D48)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[430,"MLB PICC Rate as of Dec. 29, 2011","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D49='CAPs Test Data'!ID49, \"OK\", IF(AND(ISNUMBER(CAPs!D49),ISNUMBER('CAPs Test Data'!ID49)),IF(ABS(CAPs!D49-'CAPs Test Data'!ID49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M49='CAPs Test Data'!D49, \"OK\",  IF(AND(ISNUMBER(CAPs!M49),ISNUMBER('CAPs Test Data'!D49)),IF(ABS(CAPs!M49-'CAPs Test Data'!D49)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"CMT Revenue",""]
[440,"Current MaxCMT Rev per Line (from previous filing)","Input (r460 from prev filing)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D52='CAPs Test Data'!ID52, \"OK\", IF(AND(ISNUMBER(CAPs!D52),ISNUMBER('CAPs Test Data'!ID52)),IF(ABS(CAPs!D52-'CAPs Test Data'!ID52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M52='CAPs Test Data'!D52, \"OK\",  IF(AND(ISNUMBER(CAPs!M52),ISNUMBER('CAPs Test Data'!D52)),IF(ABS(CAPs!M52-'CAPs Test Data'!D52)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,null,""]
[450,"Total CMT Exogenous Cost Factor ((R+deltaZ)/R)","((EXG1r160s/r130a)/r440a)+1",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D56='CAPs Test Data'!ID56, \"OK\", IF(AND(ISNUMBER(CAPs!D56),ISNUMBER('CAPs Test Data'!ID56)),IF(ABS(CAPs!D56-'CAPs Test Data'!ID56)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M56='CAPs Test Data'!D56, \"OK\",  IF(AND(ISNUMBER(CAPs!M56),ISNUMBER('CAPs Test Data'!D56)),IF(ABS(CAPs!M56-'CAPs Test Data'!D56)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[460,"Proposed Maximum CMT Revenue Per Line","r440*r450",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D58='CAPs Test Data'!ID58, \"OK\", IF(AND(ISNUMBER(CAPs!D58),ISNUMBER('CAPs Test Data'!ID58)),IF(ABS(CAPs!D58-'CAPs Test Data'!ID58)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M58='CAPs Test Data'!D58, \"OK\",  IF(AND(ISNUMBER(CAPs!M58),ISNUMBER('CAPs Test Data'!D58)),IF(ABS(CAPs!M58-'CAPs Test Data'!D58)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
["CAP-1J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 2 of 2",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
["",null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"CMT Revenue Vs EU Revenue at Max. Allowable Rates"]
[600,"Proposed Maximum CMT Revenue","r460 * r130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D86='CAPs Test Data'!ID86, \"OK\", IF(AND(ISNUMBER(CAPs!D86),ISNUMBER('CAPs Test Data'!ID86)),IF(ABS(CAPs!D86-'CAPs Test Data'!ID86)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M86='CAPs Test Data'!D86, \"OK\",  IF(AND(ISNUMBER(CAPs!M86),ISNUMBER('CAPs Test Data'!D86)),IF(ABS(CAPs!M86-'CAPs Test Data'!D86)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[610,"Maximum Allowable PR, Lifeline & SLB EU Revenue","r400 * r100",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D87='CAPs Test Data'!ID87, \"OK\", IF(AND(ISNUMBER(CAPs!D87),ISNUMBER('CAPs Test Data'!ID87)),IF(ABS(CAPs!D87-'CAPs Test Data'!ID87)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M87='CAPs Test Data'!D87, \"OK\",  IF(AND(ISNUMBER(CAPs!M87),ISNUMBER('CAPs Test Data'!D87)),IF(ABS(CAPs!M87-'CAPs Test Data'!D87)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[620,"Maximum Allowable NonPrimary Res & BRI EU Revenue","r410 * r110",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D88='CAPs Test Data'!ID88, \"OK\", IF(AND(ISNUMBER(CAPs!D88),ISNUMBER('CAPs Test Data'!ID88)),IF(ABS(CAPs!D88-'CAPs Test Data'!ID88)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M88='CAPs Test Data'!D88, \"OK\",  IF(AND(ISNUMBER(CAPs!M88),ISNUMBER('CAPs Test Data'!D88)),IF(ABS(CAPs!M88-'CAPs Test Data'!D88)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[630,"Maximum Allowable MLB, PRI & Centrex EU Revenue","r420 * r120",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D89='CAPs Test Data'!ID89, \"OK\", IF(AND(ISNUMBER(CAPs!D89),ISNUMBER('CAPs Test Data'!ID89)),IF(ABS(CAPs!D89-'CAPs Test Data'!ID89)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M89='CAPs Test Data'!D89, \"OK\",  IF(AND(ISNUMBER(CAPs!M89),ISNUMBER('CAPs Test Data'!D89)),IF(ABS(CAPs!M89-'CAPs Test Data'!D89)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[640,"Total Maximum Allowable EU Revenue","r610 + r620 + r630",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D90='CAPs Test Data'!ID90, \"OK\", IF(AND(ISNUMBER(CAPs!D90),ISNUMBER('CAPs Test Data'!ID90)),IF(ABS(CAPs!D90-'CAPs Test Data'!ID90)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M90='CAPs Test Data'!D90, \"OK\",  IF(AND(ISNUMBER(CAPs!M90),ISNUMBER('CAPs Test Data'!D90)),IF(ABS(CAPs!M90-'CAPs Test Data'!D90)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[650,"Remaining CMT Revenue/(CMT Over-recovery)","r600 - r640",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D91='CAPs Test Data'!ID91, \"OK\", IF(AND(ISNUMBER(CAPs!D91),ISNUMBER('CAPs Test Data'!ID91)),IF(ABS(CAPs!D91-'CAPs Test Data'!ID91)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M91='CAPs Test Data'!D91, \"OK\",  IF(AND(ISNUMBER(CAPs!M91),ISNUMBER('CAPs Test Data'!D91)),IF(ABS(CAPs!M91-'CAPs Test Data'!D91)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[652,"Maximum Allowable PICC Revenue","r430*( r200+r210/9+r220 )",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D92='CAPs Test Data'!ID92, \"OK\", IF(AND(ISNUMBER(CAPs!D92),ISNUMBER('CAPs Test Data'!ID92)),IF(ABS(CAPs!D92-'CAPs Test Data'!ID92)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M92='CAPs Test Data'!D92, \"OK\",  IF(AND(ISNUMBER(CAPs!M92),ISNUMBER('CAPs Test Data'!D92)),IF(ABS(CAPs!M92-'CAPs Test Data'!D92)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[660,"Total USAC Receipts (at t)","RTE1r185f",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D93='CAPs Test Data'!ID93, \"OK\", IF(AND(ISNUMBER(CAPs!D93),ISNUMBER('CAPs Test Data'!ID93)),IF(ABS(CAPs!D93-'CAPs Test Data'!ID93)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M93='CAPs Test Data'!D93, \"OK\",  IF(AND(ISNUMBER(CAPs!M93),ISNUMBER('CAPs Test Data'!D93)),IF(ABS(CAPs!M93-'CAPs Test Data'!D93)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[680,"Remaining Recoverable Revenue/(Total over-recovery)","r650-r660",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D99='CAPs Test Data'!ID99, \"OK\", IF(AND(ISNUMBER(CAPs!D99),ISNUMBER('CAPs Test Data'!ID99)),IF(ABS(CAPs!D99-'CAPs Test Data'!ID99)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M99='CAPs Test Data'!D99, \"OK\",  IF(AND(ISNUMBER(CAPs!M99),ISNUMBER('CAPs Test Data'!D99)),IF(ABS(CAPs!M99-'CAPs Test Data'!D99)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[]
[null,"Calculation of PICC for MultiLine Business, PRI ISDN, & Centrex Lines"]
[800,"MLB, PRI & Centrex PICC Rate (Dec. 29, 2011)","r430",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D103='CAPs Test Data'!ID103, \"OK\", IF(AND(ISNUMBER(CAPs!D103),ISNUMBER('CAPs Test Data'!ID103)),IF(ABS(CAPs!D103-'CAPs Test Data'!ID103)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M103='CAPs Test Data'!D103, \"OK\",  IF(AND(ISNUMBER(CAPs!M103),ISNUMBER('CAPs Test Data'!D103)),IF(ABS(CAPs!M103-'CAPs Test Data'!D103)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[810,"MLB, PRI & Centrex PICC Revenue Target","if r680>0 then r680 else 0",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D104='CAPs Test Data'!ID104, \"OK\", IF(AND(ISNUMBER(CAPs!D104),ISNUMBER('CAPs Test Data'!ID104)),IF(ABS(CAPs!D104-'CAPs Test Data'!ID104)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M104='CAPs Test Data'!D104, \"OK\",  IF(AND(ISNUMBER(CAPs!M104),ISNUMBER('CAPs Test Data'!D104)),IF(ABS(CAPs!M104-'CAPs Test Data'!D104)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[820,"MLB, PRI & Centrex PICC Target Rate","r810 / (r200 + r210/9 + r220)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D105='CAPs Test Data'!ID105, \"OK\", IF(AND(ISNUMBER(CAPs!D105),ISNUMBER('CAPs Test Data'!ID105)),IF(ABS(CAPs!D105-'CAPs Test Data'!ID105)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M105='CAPs Test Data'!D105, \"OK\",  IF(AND(ISNUMBER(CAPs!M105),ISNUMBER('CAPs Test Data'!D105)),IF(ABS(CAPs!M105-'CAPs Test Data'!D105)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[830,"Maximum Average MLB, PRI & Centrex PICC Rate","Min(r800,r820)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D106='CAPs Test Data'!ID106, \"OK\", IF(AND(ISNUMBER(CAPs!D106),ISNUMBER('CAPs Test Data'!ID106)),IF(ABS(CAPs!D106-'CAPs Test Data'!ID106)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M106='CAPs Test Data'!D106, \"OK\",  IF(AND(ISNUMBER(CAPs!M106),ISNUMBER('CAPs Test Data'!D106)),IF(ABS(CAPs!M106-'CAPs Test Data'!D106)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[840,"Maximum MLB & PRI PICC Revenue","r830 * r200",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D107='CAPs Test Data'!ID107, \"OK\", IF(AND(ISNUMBER(CAPs!D107),ISNUMBER('CAPs Test Data'!ID107)),IF(ABS(CAPs!D107-'CAPs Test Data'!ID107)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G107='CAPs Test Data'!IG107, \"OK\", IF(AND(ISNUMBER(CAPs!G107),ISNUMBER('CAPs Test Data'!IG107)),IF(ABS(CAPs!G107-'CAPs Test Data'!IG107)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M107='CAPs Test Data'!D107, \"OK\",  IF(AND(ISNUMBER(CAPs!M107),ISNUMBER('CAPs Test Data'!D107)),IF(ABS(CAPs!M107-'CAPs Test Data'!D107)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[850,"Maximum Centrex PICC Revenue","r830 * (r210/9 + r220)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D108='CAPs Test Data'!ID108, \"OK\", IF(AND(ISNUMBER(CAPs!D108),ISNUMBER('CAPs Test Data'!ID108)),IF(ABS(CAPs!D108-'CAPs Test Data'!ID108)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G108='CAPs Test Data'!IG108, \"OK\", IF(AND(ISNUMBER(CAPs!G108),ISNUMBER('CAPs Test Data'!IG108)),IF(ABS(CAPs!G108-'CAPs Test Data'!IG108)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M108='CAPs Test Data'!D108, \"OK\",  IF(AND(ISNUMBER(CAPs!M108),ISNUMBER('CAPs Test Data'!D108)),IF(ABS(CAPs!M108-'CAPs Test Data'!D108)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[860,"Total Maximum PICC Revenue (Proposed)","r840 + r850",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D109='CAPs Test Data'!ID109, \"OK\", IF(AND(ISNUMBER(CAPs!D109),ISNUMBER('CAPs Test Data'!ID109)),IF(ABS(CAPs!D109-'CAPs Test Data'!ID109)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G109='CAPs Test Data'!IG109, \"OK\", IF(AND(ISNUMBER(CAPs!G109),ISNUMBER('CAPs Test Data'!IG109)),IF(ABS(CAPs!G109-'CAPs Test Data'!IG109)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M109='CAPs Test Data'!D109, \"OK\",  IF(AND(ISNUMBER(CAPs!M109),ISNUMBER('CAPs Test Data'!D109)),IF(ABS(CAPs!M109-'CAPs Test Data'!D109)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"Calculation of CCL Rates and Revenue",""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[940,"Prem. Originating MOU Rate as of Dec. 29, 2011","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D116='CAPs Test Data'!ID116, \"OK\", IF(AND(ISNUMBER(CAPs!D116),ISNUMBER('CAPs Test Data'!ID116)),IF(ABS(CAPs!D116-'CAPs Test Data'!ID116)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M116='CAPs Test Data'!D116, \"OK\",  IF(AND(ISNUMBER(CAPs!M116),ISNUMBER('CAPs Test Data'!D116)),IF(ABS(CAPs!M116-'CAPs Test Data'!D116)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[945,"Prem. Terminating MOU Rate as of Dec. 29, 2011","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D117='CAPs Test Data'!ID117, \"OK\", IF(AND(ISNUMBER(CAPs!D117),ISNUMBER('CAPs Test Data'!ID117)),IF(ABS(CAPs!D117-'CAPs Test Data'!ID117)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M117='CAPs Test Data'!D117, \"OK\",  IF(AND(ISNUMBER(CAPs!M117),ISNUMBER('CAPs Test Data'!D117)),IF(ABS(CAPs!M117-'CAPs Test Data'!D117)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[950,"Maximum CCL Revenue","r810 - r860",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D118='CAPs Test Data'!ID118, \"OK\", IF(AND(ISNUMBER(CAPs!D118),ISNUMBER('CAPs Test Data'!ID118)),IF(ABS(CAPs!D118-'CAPs Test Data'!ID118)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M118='CAPs Test Data'!D118, \"OK\",  IF(AND(ISNUMBER(CAPs!M118),ISNUMBER('CAPs Test Data'!D118)),IF(ABS(CAPs!M118-'CAPs Test Data'!D118)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[960,"Maximum CCL Originating Rate","Min(r940, r950/r350)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D119='CAPs Test Data'!ID119, \"OK\", IF(AND(ISNUMBER(CAPs!D119),ISNUMBER('CAPs Test Data'!ID119)),IF(ABS(CAPs!D119-'CAPs Test Data'!ID119)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M119='CAPs Test Data'!D119, \"OK\",  IF(AND(ISNUMBER(CAPs!M119),ISNUMBER('CAPs Test Data'!D119)),IF(ABS(CAPs!M119-'CAPs Test Data'!D119)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[970,"Maximum CCL Terminating Rate","Min(r945,(r950 - (r350*r960))/r320)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D120='CAPs Test Data'!ID120, \"OK\", IF(AND(ISNUMBER(CAPs!D120),ISNUMBER('CAPs Test Data'!ID120)),IF(ABS(CAPs!D120-'CAPs Test Data'!ID120)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M120='CAPs Test Data'!D120, \"OK\",  IF(AND(ISNUMBER(CAPs!M120),ISNUMBER('CAPs Test Data'!D120)),IF(ABS(CAPs!M120-'CAPs Test Data'!D120)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[980,"Maximum Originating CCL Revenue","r960 * r350",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D122='CAPs Test Data'!ID122, \"OK\", IF(AND(ISNUMBER(CAPs!D122),ISNUMBER('CAPs Test Data'!ID122)),IF(ABS(CAPs!D122-'CAPs Test Data'!ID122)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M122='CAPs Test Data'!D122, \"OK\",  IF(AND(ISNUMBER(CAPs!M122),ISNUMBER('CAPs Test Data'!D122)),IF(ABS(CAPs!M122-'CAPs Test Data'!D122)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[990,"Maximum Terminating CCL Revenue","r970 * r320",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D123='CAPs Test Data'!ID123, \"OK\", IF(AND(ISNUMBER(CAPs!D123),ISNUMBER('CAPs Test Data'!ID123)),IF(ABS(CAPs!D123-'CAPs Test Data'!ID123)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M123='CAPs Test Data'!D123, \"OK\",  IF(AND(ISNUMBER(CAPs!M123),ISNUMBER('CAPs Test Data'!D123)),IF(ABS(CAPs!M123-'CAPs Test Data'!D123)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[995,"Total Maximum CCL Revenue","r980 + r990",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D124='CAPs Test Data'!ID124, \"OK\", IF(AND(ISNUMBER(CAPs!D124),ISNUMBER('CAPs Test Data'!ID124)),IF(ABS(CAPs!D124-'CAPs Test Data'!ID124)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M124='CAPs Test Data'!D124, \"OK\",  IF(AND(ISNUMBER(CAPs!M124),ISNUMBER('CAPs Test Data'!D124)),IF(ABS(CAPs!M124-'CAPs Test Data'!D124)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[]
[null,"EU Pricing Decision",""]
[1100,"Is Deaveraging of EUCL Rates Possible?","if r680>0,\"No\",\"Yes\"",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D127='CAPs Test Data'!ID127, \"OK\", IF(AND(ISNUMBER(CAPs!D127),ISNUMBER('CAPs Test Data'!ID127)),IF(ABS(CAPs!D127-'CAPs Test Data'!ID127)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M127='CAPs Test Data'!D127, \"OK\",  IF(AND(ISNUMBER(CAPs!M127),ISNUMBER('CAPs Test Data'!D127)),IF(ABS(CAPs!M127-'CAPs Test Data'!D127)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1110,"Do you have Pooling Revenues?","from A sheet, CAP1r1110",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D128='CAPs Test Data'!ID128, \"OK\", IF(AND(ISNUMBER(CAPs!D128),ISNUMBER('CAPs Test Data'!ID128)),IF(ABS(CAPs!D128-'CAPs Test Data'!ID128)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M128='CAPs Test Data'!D128, \"OK\",  IF(AND(ISNUMBER(CAPs!M128),ISNUMBER('CAPs Test Data'!D128)),IF(ABS(CAPs!M128-'CAPs Test Data'!D128)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1120,"Are you going to deaverage EUCL Rates by zone?","Input (If r1100 = \"No\" you must input \"No\")",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D129='CAPs Test Data'!ID129, \"OK\", IF(AND(ISNUMBER(CAPs!D129),ISNUMBER('CAPs Test Data'!ID129)),IF(ABS(CAPs!D129-'CAPs Test Data'!ID129)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M129='CAPs Test Data'!D129, \"OK\",  IF(AND(ISNUMBER(CAPs!M129),ISNUMBER('CAPs Test Data'!D129)),IF(ABS(CAPs!M129-'CAPs Test Data'!D129)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1130,"CAP Form containing final EUCL Rates","if r680>0,CAP1; if r1120=No,CAP2; elseCAP3",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D130='CAPs Test Data'!ID130, \"OK\", IF(AND(ISNUMBER(CAPs!D130),ISNUMBER('CAPs Test Data'!ID130)),IF(ABS(CAPs!D130-'CAPs Test Data'!ID130)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M130='CAPs Test Data'!D130, \"OK\",  IF(AND(ISNUMBER(CAPs!M130),ISNUMBER('CAPs Test Data'!D130)),IF(ABS(CAPs!M130-'CAPs Test Data'!D130)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[1140,"Max. Allowable PR, Lifeline & SLB EU Revenue","if r1130=CAP1,r610;else1130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D132='CAPs Test Data'!ID132, \"OK\", IF(AND(ISNUMBER(CAPs!D132),ISNUMBER('CAPs Test Data'!ID132)),IF(ABS(CAPs!D132-'CAPs Test Data'!ID132)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M132='CAPs Test Data'!D132, \"OK\",  IF(AND(ISNUMBER(CAPs!M132),ISNUMBER('CAPs Test Data'!D132)),IF(ABS(CAPs!M132-'CAPs Test Data'!D132)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1150,"Max. Allowable NonPrimary Res & BRI EU Revenue","if r1130=CAP1,r620;else1130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D133='CAPs Test Data'!ID133, \"OK\", IF(AND(ISNUMBER(CAPs!D133),ISNUMBER('CAPs Test Data'!ID133)),IF(ABS(CAPs!D133-'CAPs Test Data'!ID133)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M133='CAPs Test Data'!D133, \"OK\",  IF(AND(ISNUMBER(CAPs!M133),ISNUMBER('CAPs Test Data'!D133)),IF(ABS(CAPs!M133-'CAPs Test Data'!D133)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1160,"Max. Allowable MLB, PRI & Centrex EU Revenue","if r1130=CAP1,r630;else1130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D134='CAPs Test Data'!ID134, \"OK\", IF(AND(ISNUMBER(CAPs!D134),ISNUMBER('CAPs Test Data'!ID134)),IF(ABS(CAPs!D134-'CAPs Test Data'!ID134)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M134='CAPs Test Data'!D134, \"OK\",  IF(AND(ISNUMBER(CAPs!M134),ISNUMBER('CAPs Test Data'!D134)),IF(ABS(CAPs!M134-'CAPs Test Data'!D134)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["CAP-2J",null,null,"Total",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates",null,null,null,null,null,null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates"]
[]
[null,null,null,"Total",null,null,null,null,null,null,null,null,"Total Jurisdiction"]
["",null,"Source","(a)",null,null,null,null,null,null,null,null,"(a)"]
[null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP2\", use sourcing; if Juris Pricing, enter Sum of CAP2-priced Juris where indicated; else CAP1r1130."]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D146='CAPs Test Data'!ID146, \"OK\", IF(AND(ISNUMBER(CAPs!D146),ISNUMBER('CAPs Test Data'!ID146)),IF(ABS(CAPs!D146-'CAPs Test Data'!ID146)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M146='CAPs Test Data'!D146, \"OK\",  IF(AND(ISNUMBER(CAPs!M146),ISNUMBER('CAPs Test Data'!D146)),IF(ABS(CAPs!M146-'CAPs Test Data'!D146)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[110,"Total USAC Receipts (at t)","CAP1r660",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D147='CAPs Test Data'!ID147, \"OK\", IF(AND(ISNUMBER(CAPs!D147),ISNUMBER('CAPs Test Data'!ID147)),IF(ABS(CAPs!D147-'CAPs Test Data'!ID147)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M147='CAPs Test Data'!D147, \"OK\",  IF(AND(ISNUMBER(CAPs!M147),ISNUMBER('CAPs Test Data'!D147)),IF(ABS(CAPs!M147-'CAPs Test Data'!D147)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
[130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D149='CAPs Test Data'!ID149, \"OK\", IF(AND(ISNUMBER(CAPs!D149),ISNUMBER('CAPs Test Data'!ID149)),IF(ABS(CAPs!D149-'CAPs Test Data'!ID149)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M149='CAPs Test Data'!D149, \"OK\",  IF(AND(ISNUMBER(CAPs!M149),ISNUMBER('CAPs Test Data'!D149)),IF(ABS(CAPs!M149-'CAPs Test Data'!D149)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,null,""]
[null,"Maximum Allowable EU Rates",""]
[200,"Max. Allowable Primary Res, Lifeline, & SLB EU Rate","CAP1r400 if CAP1r1130=CAP2",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D152='CAPs Test Data'!ID152, \"OK\", IF(AND(ISNUMBER(CAPs!D152),ISNUMBER('CAPs Test Data'!ID152)),IF(ABS(CAPs!D152-'CAPs Test Data'!ID152)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M152='CAPs Test Data'!D152, \"OK\",  IF(AND(ISNUMBER(CAPs!M152),ISNUMBER('CAPs Test Data'!D152)),IF(ABS(CAPs!M152-'CAPs Test Data'!D152)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[210,"Max. Allowable NonPrimary Res & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP2",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D153='CAPs Test Data'!ID153, \"OK\", IF(AND(ISNUMBER(CAPs!D153),ISNUMBER('CAPs Test Data'!ID153)),IF(ABS(CAPs!D153-'CAPs Test Data'!ID153)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M153='CAPs Test Data'!D153, \"OK\",  IF(AND(ISNUMBER(CAPs!M153),ISNUMBER('CAPs Test Data'!D153)),IF(ABS(CAPs!M153-'CAPs Test Data'!D153)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[220,"Max. Allowable MLB, PRI ISDN, & Centrex EU Rate","CAP1r420 if CAP1r1130=CAP2",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D154='CAPs Test Data'!ID154, \"OK\", IF(AND(ISNUMBER(CAPs!D154),ISNUMBER('CAPs Test Data'!ID154)),IF(ABS(CAPs!D154-'CAPs Test Data'!ID154)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M154='CAPs Test Data'!D154, \"OK\",  IF(AND(ISNUMBER(CAPs!M154),ISNUMBER('CAPs Test Data'!D154)),IF(ABS(CAPs!M154-'CAPs Test Data'!D154)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,null,""]
[null,"Final EU Rates (Manually Input)",""]
[400,"Final Primary Res, Lifeline, & SLB EU Rate","Input ",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D157='CAPs Test Data'!ID157, \"OK\", IF(AND(ISNUMBER(CAPs!D157),ISNUMBER('CAPs Test Data'!ID157)),IF(ABS(CAPs!D157-'CAPs Test Data'!ID157)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E157='CAPs Test Data'!IE157, \"OK\", IF(AND(ISNUMBER(CAPs!E157),ISNUMBER('CAPs Test Data'!IE157)),IF(ABS(CAPs!E157-'CAPs Test Data'!IE157)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M157='CAPs Test Data'!D157, \"OK\",  IF(AND(ISNUMBER(CAPs!M157),ISNUMBER('CAPs Test Data'!D157)),IF(ABS(CAPs!M157-'CAPs Test Data'!D157)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N157='CAPs Test Data'!E157, \"OK\",  IF(AND(ISNUMBER(CAPs!N157),ISNUMBER('CAPs Test Data'!E157)),IF(ABS(CAPs!N157-'CAPs Test Data'!E157)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[410,"Final NonPrim Res & BRI ISDN EU Rate","Input ",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D158='CAPs Test Data'!ID158, \"OK\", IF(AND(ISNUMBER(CAPs!D158),ISNUMBER('CAPs Test Data'!ID158)),IF(ABS(CAPs!D158-'CAPs Test Data'!ID158)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E158='CAPs Test Data'!IE158, \"OK\", IF(AND(ISNUMBER(CAPs!E158),ISNUMBER('CAPs Test Data'!IE158)),IF(ABS(CAPs!E158-'CAPs Test Data'!IE158)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M158='CAPs Test Data'!D158, \"OK\",  IF(AND(ISNUMBER(CAPs!M158),ISNUMBER('CAPs Test Data'!D158)),IF(ABS(CAPs!M158-'CAPs Test Data'!D158)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N158='CAPs Test Data'!E158, \"OK\",  IF(AND(ISNUMBER(CAPs!N158),ISNUMBER('CAPs Test Data'!E158)),IF(ABS(CAPs!N158-'CAPs Test Data'!E158)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input ",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D159='CAPs Test Data'!ID159, \"OK\", IF(AND(ISNUMBER(CAPs!D159),ISNUMBER('CAPs Test Data'!ID159)),IF(ABS(CAPs!D159-'CAPs Test Data'!ID159)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E159='CAPs Test Data'!IE159, \"OK\", IF(AND(ISNUMBER(CAPs!E159),ISNUMBER('CAPs Test Data'!IE159)),IF(ABS(CAPs!E159-'CAPs Test Data'!IE159)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M159='CAPs Test Data'!D159, \"OK\",  IF(AND(ISNUMBER(CAPs!M159),ISNUMBER('CAPs Test Data'!D159)),IF(ABS(CAPs!M159-'CAPs Test Data'!D159)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N159='CAPs Test Data'!E159, \"OK\",  IF(AND(ISNUMBER(CAPs!N159),ISNUMBER('CAPs Test Data'!E159)),IF(ABS(CAPs!N159-'CAPs Test Data'!E159)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,null,""]
[null,"Final EU Revenue",""]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D162='CAPs Test Data'!ID162, \"OK\", IF(AND(ISNUMBER(CAPs!D162),ISNUMBER('CAPs Test Data'!ID162)),IF(ABS(CAPs!D162-'CAPs Test Data'!ID162)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M162='CAPs Test Data'!D162, \"OK\",  IF(AND(ISNUMBER(CAPs!M162),ISNUMBER('CAPs Test Data'!D162)),IF(ABS(CAPs!M162-'CAPs Test Data'!D162)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D163='CAPs Test Data'!ID163, \"OK\", IF(AND(ISNUMBER(CAPs!D163),ISNUMBER('CAPs Test Data'!ID163)),IF(ABS(CAPs!D163-'CAPs Test Data'!ID163)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M163='CAPs Test Data'!D163, \"OK\",  IF(AND(ISNUMBER(CAPs!M163),ISNUMBER('CAPs Test Data'!D163)),IF(ABS(CAPs!M163-'CAPs Test Data'!D163)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D164='CAPs Test Data'!ID164, \"OK\", IF(AND(ISNUMBER(CAPs!D164),ISNUMBER('CAPs Test Data'!ID164)),IF(ABS(CAPs!D164-'CAPs Test Data'!ID164)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M164='CAPs Test Data'!D164, \"OK\",  IF(AND(ISNUMBER(CAPs!M164),ISNUMBER('CAPs Test Data'!D164)),IF(ABS(CAPs!M164-'CAPs Test Data'!D164)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D165='CAPs Test Data'!ID165, \"OK\", IF(AND(ISNUMBER(CAPs!D165),ISNUMBER('CAPs Test Data'!ID165)),IF(ABS(CAPs!D165-'CAPs Test Data'!ID165)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M165='CAPs Test Data'!D165, \"OK\",  IF(AND(ISNUMBER(CAPs!M165),ISNUMBER('CAPs Test Data'!D165)),IF(ABS(CAPs!M165-'CAPs Test Data'!D165)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,null,""]
[600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D167='CAPs Test Data'!ID167, \"OK\", IF(AND(ISNUMBER(CAPs!D167),ISNUMBER('CAPs Test Data'!ID167)),IF(ABS(CAPs!D167-'CAPs Test Data'!ID167)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E167='CAPs Test Data'!IE167, \"OK\", IF(AND(ISNUMBER(CAPs!E167),ISNUMBER('CAPs Test Data'!IE167)),IF(ABS(CAPs!E167-'CAPs Test Data'!IE167)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M167='CAPs Test Data'!D167, \"OK\",  IF(AND(ISNUMBER(CAPs!M167),ISNUMBER('CAPs Test Data'!D167)),IF(ABS(CAPs!M167-'CAPs Test Data'!D167)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N167='CAPs Test Data'!E167, \"OK\",  IF(AND(ISNUMBER(CAPs!N167),ISNUMBER('CAPs Test Data'!E167)),IF(ABS(CAPs!N167-'CAPs Test Data'!E167)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,"          or (Under-recovery)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-3J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[null,null,""]
[null,null,""]
[null,null,"","",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Calculation of Minimum & Maximum EU Rates",null,null,null,null,null,null,null,null,"Calculation of Minimum & Maximum EU Rates"]
[null,null,""]
[null,null,"","Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP3\", use sourcing; if Juris Pricing, enter Sum of CAP3-priced Juris where indicated; else CAP1r1130."]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D206='CAPs Test Data'!ID206, \"OK\", IF(AND(ISNUMBER(CAPs!D206),ISNUMBER('CAPs Test Data'!ID206)),IF(ABS(CAPs!D206-'CAPs Test Data'!ID206)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M206='CAPs Test Data'!D206, \"OK\",  IF(AND(ISNUMBER(CAPs!M206),ISNUMBER('CAPs Test Data'!D206)),IF(ABS(CAPs!M206-'CAPs Test Data'!D206)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[110,"Total USAC Receipts","CAP1r660",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D207='CAPs Test Data'!ID207, \"OK\", IF(AND(ISNUMBER(CAPs!D207),ISNUMBER('CAPs Test Data'!ID207)),IF(ABS(CAPs!D207-'CAPs Test Data'!ID207)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M207='CAPs Test Data'!D207, \"OK\",  IF(AND(ISNUMBER(CAPs!M207),ISNUMBER('CAPs Test Data'!D207)),IF(ABS(CAPs!M207-'CAPs Test Data'!D207)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D209='CAPs Test Data'!ID209, \"OK\", IF(AND(ISNUMBER(CAPs!D209),ISNUMBER('CAPs Test Data'!ID209)),IF(ABS(CAPs!D209-'CAPs Test Data'!ID209)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M209='CAPs Test Data'!D209, \"OK\",  IF(AND(ISNUMBER(CAPs!M209),ISNUMBER('CAPs Test Data'!D209)),IF(ABS(CAPs!M209-'CAPs Test Data'!D209)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["",""]
["","Inputs for Calculation of Minimum and Maximum Allowable Deaveraged Rates"]
[200,"Total Local Exchange Lines","CAP1r130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D212='CAPs Test Data'!ID212, \"OK\", IF(AND(ISNUMBER(CAPs!D212),ISNUMBER('CAPs Test Data'!ID212)),IF(ABS(CAPs!D212-'CAPs Test Data'!ID212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E212='CAPs Test Data'!IE212, \"OK\", IF(AND(ISNUMBER(CAPs!E212),ISNUMBER('CAPs Test Data'!IE212)),IF(ABS(CAPs!E212-'CAPs Test Data'!IE212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F212='CAPs Test Data'!IF212, \"OK\", IF(AND(ISNUMBER(CAPs!F212),ISNUMBER('CAPs Test Data'!IF212)),IF(ABS(CAPs!F212-'CAPs Test Data'!IF212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G212='CAPs Test Data'!IG212, \"OK\", IF(AND(ISNUMBER(CAPs!G212),ISNUMBER('CAPs Test Data'!IG212)),IF(ABS(CAPs!G212-'CAPs Test Data'!IG212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H212='CAPs Test Data'!IH212, \"OK\", IF(AND(ISNUMBER(CAPs!H212),ISNUMBER('CAPs Test Data'!IH212)),IF(ABS(CAPs!H212-'CAPs Test Data'!IH212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I212='CAPs Test Data'!II212, \"OK\", IF(AND(ISNUMBER(CAPs!I212),ISNUMBER('CAPs Test Data'!II212)),IF(ABS(CAPs!I212-'CAPs Test Data'!II212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M212='CAPs Test Data'!D212, \"OK\",  IF(AND(ISNUMBER(CAPs!M212),ISNUMBER('CAPs Test Data'!D212)),IF(ABS(CAPs!M212-'CAPs Test Data'!D212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N212='CAPs Test Data'!E212, \"OK\",  IF(AND(ISNUMBER(CAPs!N212),ISNUMBER('CAPs Test Data'!E212)),IF(ABS(CAPs!N212-'CAPs Test Data'!E212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O212='CAPs Test Data'!F212, \"OK\",  IF(AND(ISNUMBER(CAPs!O212),ISNUMBER('CAPs Test Data'!F212)),IF(ABS(CAPs!O212-'CAPs Test Data'!F212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P212='CAPs Test Data'!G212, \"OK\",  IF(AND(ISNUMBER(CAPs!P212),ISNUMBER('CAPs Test Data'!G212)),IF(ABS(CAPs!P212-'CAPs Test Data'!G212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q212='CAPs Test Data'!H212, \"OK\",  IF(AND(ISNUMBER(CAPs!Q212),ISNUMBER('CAPs Test Data'!H212)),IF(ABS(CAPs!Q212-'CAPs Test Data'!H212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R212='CAPs Test Data'!I212, \"OK\",  IF(AND(ISNUMBER(CAPs!R212),ISNUMBER('CAPs Test Data'!I212)),IF(ABS(CAPs!R212-'CAPs Test Data'!I212)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[210,"Unbundled Loop & Line Port Rate (State Approved)","Input if CAP1r1130=CAP3; else, CAP1r1130",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E213='CAPs Test Data'!IE213, \"OK\", IF(AND(ISNUMBER(CAPs!E213),ISNUMBER('CAPs Test Data'!IE213)),IF(ABS(CAPs!E213-'CAPs Test Data'!IE213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F213='CAPs Test Data'!IF213, \"OK\", IF(AND(ISNUMBER(CAPs!F213),ISNUMBER('CAPs Test Data'!IF213)),IF(ABS(CAPs!F213-'CAPs Test Data'!IF213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G213='CAPs Test Data'!IG213, \"OK\", IF(AND(ISNUMBER(CAPs!G213),ISNUMBER('CAPs Test Data'!IG213)),IF(ABS(CAPs!G213-'CAPs Test Data'!IG213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H213='CAPs Test Data'!IH213, \"OK\", IF(AND(ISNUMBER(CAPs!H213),ISNUMBER('CAPs Test Data'!IH213)),IF(ABS(CAPs!H213-'CAPs Test Data'!IH213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I213='CAPs Test Data'!II213, \"OK\", IF(AND(ISNUMBER(CAPs!I213),ISNUMBER('CAPs Test Data'!II213)),IF(ABS(CAPs!I213-'CAPs Test Data'!II213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N213='CAPs Test Data'!E213, \"OK\",  IF(AND(ISNUMBER(CAPs!N213),ISNUMBER('CAPs Test Data'!E213)),IF(ABS(CAPs!N213-'CAPs Test Data'!E213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O213='CAPs Test Data'!F213, \"OK\",  IF(AND(ISNUMBER(CAPs!O213),ISNUMBER('CAPs Test Data'!F213)),IF(ABS(CAPs!O213-'CAPs Test Data'!F213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P213='CAPs Test Data'!G213, \"OK\",  IF(AND(ISNUMBER(CAPs!P213),ISNUMBER('CAPs Test Data'!G213)),IF(ABS(CAPs!P213-'CAPs Test Data'!G213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q213='CAPs Test Data'!H213, \"OK\",  IF(AND(ISNUMBER(CAPs!Q213),ISNUMBER('CAPs Test Data'!H213)),IF(ABS(CAPs!Q213-'CAPs Test Data'!H213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R213='CAPs Test Data'!I213, \"OK\",  IF(AND(ISNUMBER(CAPs!R213),ISNUMBER('CAPs Test Data'!I213)),IF(ABS(CAPs!R213-'CAPs Test Data'!I213)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[220,"Interstate UNE Rate","r210*.25 if CAP1r1130=CAP3",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E214='CAPs Test Data'!IE214, \"OK\", IF(AND(ISNUMBER(CAPs!E214),ISNUMBER('CAPs Test Data'!IE214)),IF(ABS(CAPs!E214-'CAPs Test Data'!IE214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F214='CAPs Test Data'!IF214, \"OK\", IF(AND(ISNUMBER(CAPs!F214),ISNUMBER('CAPs Test Data'!IF214)),IF(ABS(CAPs!F214-'CAPs Test Data'!IF214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G214='CAPs Test Data'!IG214, \"OK\", IF(AND(ISNUMBER(CAPs!G214),ISNUMBER('CAPs Test Data'!IG214)),IF(ABS(CAPs!G214-'CAPs Test Data'!IG214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H214='CAPs Test Data'!IH214, \"OK\", IF(AND(ISNUMBER(CAPs!H214),ISNUMBER('CAPs Test Data'!IH214)),IF(ABS(CAPs!H214-'CAPs Test Data'!IH214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I214='CAPs Test Data'!II214, \"OK\", IF(AND(ISNUMBER(CAPs!I214),ISNUMBER('CAPs Test Data'!II214)),IF(ABS(CAPs!I214-'CAPs Test Data'!II214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N214='CAPs Test Data'!E214, \"OK\",  IF(AND(ISNUMBER(CAPs!N214),ISNUMBER('CAPs Test Data'!E214)),IF(ABS(CAPs!N214-'CAPs Test Data'!E214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O214='CAPs Test Data'!F214, \"OK\",  IF(AND(ISNUMBER(CAPs!O214),ISNUMBER('CAPs Test Data'!F214)),IF(ABS(CAPs!O214-'CAPs Test Data'!F214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P214='CAPs Test Data'!G214, \"OK\",  IF(AND(ISNUMBER(CAPs!P214),ISNUMBER('CAPs Test Data'!G214)),IF(ABS(CAPs!P214-'CAPs Test Data'!G214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q214='CAPs Test Data'!H214, \"OK\",  IF(AND(ISNUMBER(CAPs!Q214),ISNUMBER('CAPs Test Data'!H214)),IF(ABS(CAPs!Q214-'CAPs Test Data'!H214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R214='CAPs Test Data'!I214, \"OK\",  IF(AND(ISNUMBER(CAPs!R214),ISNUMBER('CAPs Test Data'!I214)),IF(ABS(CAPs!R214-'CAPs Test Data'!I214)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[230,"Interstate UNE Revenues","r200 * r220",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D215='CAPs Test Data'!ID215, \"OK\", IF(AND(ISNUMBER(CAPs!D215),ISNUMBER('CAPs Test Data'!ID215)),IF(ABS(CAPs!D215-'CAPs Test Data'!ID215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E215='CAPs Test Data'!IE215, \"OK\", IF(AND(ISNUMBER(CAPs!E215),ISNUMBER('CAPs Test Data'!IE215)),IF(ABS(CAPs!E215-'CAPs Test Data'!IE215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F215='CAPs Test Data'!IF215, \"OK\", IF(AND(ISNUMBER(CAPs!F215),ISNUMBER('CAPs Test Data'!IF215)),IF(ABS(CAPs!F215-'CAPs Test Data'!IF215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G215='CAPs Test Data'!IG215, \"OK\", IF(AND(ISNUMBER(CAPs!G215),ISNUMBER('CAPs Test Data'!IG215)),IF(ABS(CAPs!G215-'CAPs Test Data'!IG215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H215='CAPs Test Data'!IH215, \"OK\", IF(AND(ISNUMBER(CAPs!H215),ISNUMBER('CAPs Test Data'!IH215)),IF(ABS(CAPs!H215-'CAPs Test Data'!IH215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I215='CAPs Test Data'!II215, \"OK\", IF(AND(ISNUMBER(CAPs!I215),ISNUMBER('CAPs Test Data'!II215)),IF(ABS(CAPs!I215-'CAPs Test Data'!II215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M215='CAPs Test Data'!D215, \"OK\",  IF(AND(ISNUMBER(CAPs!M215),ISNUMBER('CAPs Test Data'!D215)),IF(ABS(CAPs!M215-'CAPs Test Data'!D215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N215='CAPs Test Data'!E215, \"OK\",  IF(AND(ISNUMBER(CAPs!N215),ISNUMBER('CAPs Test Data'!E215)),IF(ABS(CAPs!N215-'CAPs Test Data'!E215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O215='CAPs Test Data'!F215, \"OK\",  IF(AND(ISNUMBER(CAPs!O215),ISNUMBER('CAPs Test Data'!F215)),IF(ABS(CAPs!O215-'CAPs Test Data'!F215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P215='CAPs Test Data'!G215, \"OK\",  IF(AND(ISNUMBER(CAPs!P215),ISNUMBER('CAPs Test Data'!G215)),IF(ABS(CAPs!P215-'CAPs Test Data'!G215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q215='CAPs Test Data'!H215, \"OK\",  IF(AND(ISNUMBER(CAPs!Q215),ISNUMBER('CAPs Test Data'!H215)),IF(ABS(CAPs!Q215-'CAPs Test Data'!H215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R215='CAPs Test Data'!I215, \"OK\",  IF(AND(ISNUMBER(CAPs!R215),ISNUMBER('CAPs Test Data'!I215)),IF(ABS(CAPs!R215-'CAPs Test Data'!I215)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[240,"Maximum CMT Revenue (using Max CMT Rev/Line)","CAP1r600",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D216='CAPs Test Data'!ID216, \"OK\", IF(AND(ISNUMBER(CAPs!D216),ISNUMBER('CAPs Test Data'!ID216)),IF(ABS(CAPs!D216-'CAPs Test Data'!ID216)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M216='CAPs Test Data'!D216, \"OK\",  IF(AND(ISNUMBER(CAPs!M216),ISNUMBER('CAPs Test Data'!D216)),IF(ABS(CAPs!M216-'CAPs Test Data'!D216)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[250,"Average Price Cap CMT Rev to be Recovered per Line","CAP1r460 ifCAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M217='CAPs Test Data'!D217, \"OK\",  IF(AND(ISNUMBER(CAPs!M217),ISNUMBER('CAPs Test Data'!D217)),IF(ABS(CAPs!M217-'CAPs Test Data'!D217)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[260,"Price Cap CMT Revenue by Zone","r200 * r250",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D218='CAPs Test Data'!ID218, \"OK\", IF(AND(ISNUMBER(CAPs!D218),ISNUMBER('CAPs Test Data'!ID218)),IF(ABS(CAPs!D218-'CAPs Test Data'!ID218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E218='CAPs Test Data'!IE218, \"OK\", IF(AND(ISNUMBER(CAPs!E218),ISNUMBER('CAPs Test Data'!IE218)),IF(ABS(CAPs!E218-'CAPs Test Data'!IE218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F218='CAPs Test Data'!IF218, \"OK\", IF(AND(ISNUMBER(CAPs!F218),ISNUMBER('CAPs Test Data'!IF218)),IF(ABS(CAPs!F218-'CAPs Test Data'!IF218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G218='CAPs Test Data'!IG218, \"OK\", IF(AND(ISNUMBER(CAPs!G218),ISNUMBER('CAPs Test Data'!IG218)),IF(ABS(CAPs!G218-'CAPs Test Data'!IG218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H218='CAPs Test Data'!IH218, \"OK\", IF(AND(ISNUMBER(CAPs!H218),ISNUMBER('CAPs Test Data'!IH218)),IF(ABS(CAPs!H218-'CAPs Test Data'!IH218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I218='CAPs Test Data'!II218, \"OK\", IF(AND(ISNUMBER(CAPs!I218),ISNUMBER('CAPs Test Data'!II218)),IF(ABS(CAPs!I218-'CAPs Test Data'!II218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M218='CAPs Test Data'!D218, \"OK\",  IF(AND(ISNUMBER(CAPs!M218),ISNUMBER('CAPs Test Data'!D218)),IF(ABS(CAPs!M218-'CAPs Test Data'!D218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N218='CAPs Test Data'!E218, \"OK\",  IF(AND(ISNUMBER(CAPs!N218),ISNUMBER('CAPs Test Data'!E218)),IF(ABS(CAPs!N218-'CAPs Test Data'!E218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O218='CAPs Test Data'!F218, \"OK\",  IF(AND(ISNUMBER(CAPs!O218),ISNUMBER('CAPs Test Data'!F218)),IF(ABS(CAPs!O218-'CAPs Test Data'!F218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P218='CAPs Test Data'!G218, \"OK\",  IF(AND(ISNUMBER(CAPs!P218),ISNUMBER('CAPs Test Data'!G218)),IF(ABS(CAPs!P218-'CAPs Test Data'!G218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q218='CAPs Test Data'!H218, \"OK\",  IF(AND(ISNUMBER(CAPs!Q218),ISNUMBER('CAPs Test Data'!H218)),IF(ABS(CAPs!Q218-'CAPs Test Data'!H218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R218='CAPs Test Data'!I218, \"OK\",  IF(AND(ISNUMBER(CAPs!R218),ISNUMBER('CAPs Test Data'!I218)),IF(ABS(CAPs!R218-'CAPs Test Data'!I218)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[270,"Uniform Rate Adjustment Factor","(r260 - r230 ) / r 200",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D219='CAPs Test Data'!ID219, \"OK\", IF(AND(ISNUMBER(CAPs!D219),ISNUMBER('CAPs Test Data'!ID219)),IF(ABS(CAPs!D219-'CAPs Test Data'!ID219)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M219='CAPs Test Data'!D219, \"OK\",  IF(AND(ISNUMBER(CAPs!M219),ISNUMBER('CAPs Test Data'!D219)),IF(ABS(CAPs!M219-'CAPs Test Data'!D219)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","Minimum Deaveraged EU Charge Development",""]
[300,"Zone Average Revenue Per Line","r270a+r220 ifCAP1r1130=CAP3",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D222='CAPs Test Data'!ID222, \"OK\", IF(AND(ISNUMBER(CAPs!D222),ISNUMBER('CAPs Test Data'!ID222)),IF(ABS(CAPs!D222-'CAPs Test Data'!ID222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E222='CAPs Test Data'!IE222, \"OK\", IF(AND(ISNUMBER(CAPs!E222),ISNUMBER('CAPs Test Data'!IE222)),IF(ABS(CAPs!E222-'CAPs Test Data'!IE222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F222='CAPs Test Data'!IF222, \"OK\", IF(AND(ISNUMBER(CAPs!F222),ISNUMBER('CAPs Test Data'!IF222)),IF(ABS(CAPs!F222-'CAPs Test Data'!IF222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G222='CAPs Test Data'!IG222, \"OK\", IF(AND(ISNUMBER(CAPs!G222),ISNUMBER('CAPs Test Data'!IG222)),IF(ABS(CAPs!G222-'CAPs Test Data'!IG222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H222='CAPs Test Data'!IH222, \"OK\", IF(AND(ISNUMBER(CAPs!H222),ISNUMBER('CAPs Test Data'!IH222)),IF(ABS(CAPs!H222-'CAPs Test Data'!IH222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I222='CAPs Test Data'!II222, \"OK\", IF(AND(ISNUMBER(CAPs!I222),ISNUMBER('CAPs Test Data'!II222)),IF(ABS(CAPs!I222-'CAPs Test Data'!II222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N222='CAPs Test Data'!E222, \"OK\",  IF(AND(ISNUMBER(CAPs!N222),ISNUMBER('CAPs Test Data'!E222)),IF(ABS(CAPs!N222-'CAPs Test Data'!E222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O222='CAPs Test Data'!F222, \"OK\",  IF(AND(ISNUMBER(CAPs!O222),ISNUMBER('CAPs Test Data'!F222)),IF(ABS(CAPs!O222-'CAPs Test Data'!F222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P222='CAPs Test Data'!G222, \"OK\",  IF(AND(ISNUMBER(CAPs!P222),ISNUMBER('CAPs Test Data'!G222)),IF(ABS(CAPs!P222-'CAPs Test Data'!G222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q222='CAPs Test Data'!H222, \"OK\",  IF(AND(ISNUMBER(CAPs!Q222),ISNUMBER('CAPs Test Data'!H222)),IF(ABS(CAPs!Q222-'CAPs Test Data'!H222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R222='CAPs Test Data'!I222, \"OK\",  IF(AND(ISNUMBER(CAPs!R222),ISNUMBER('CAPs Test Data'!I222)),IF(ABS(CAPs!R222-'CAPs Test Data'!I222)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[310,"Preliminary Minimum Deaveraged EU Charge","Minimum value in r300",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D223='CAPs Test Data'!ID223, \"OK\", IF(AND(ISNUMBER(CAPs!D223),ISNUMBER('CAPs Test Data'!ID223)),IF(ABS(CAPs!D223-'CAPs Test Data'!ID223)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M223='CAPs Test Data'!D223, \"OK\",  IF(AND(ISNUMBER(CAPs!M223),ISNUMBER('CAPs Test Data'!D223)),IF(ABS(CAPs!M223-'CAPs Test Data'!D223)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[320,"Explicit Subsidy Support from USAC (at t)","CAP1r660",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D224='CAPs Test Data'!ID224, \"OK\", IF(AND(ISNUMBER(CAPs!D224),ISNUMBER('CAPs Test Data'!ID224)),IF(ABS(CAPs!D224-'CAPs Test Data'!ID224)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M224='CAPs Test Data'!D224, \"OK\",  IF(AND(ISNUMBER(CAPs!M224),ISNUMBER('CAPs Test Data'!D224)),IF(ABS(CAPs!M224-'CAPs Test Data'!D224)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[330,"Study Area above CAP Benchmark Revenues","If r300>9.2,(r300-7)*CAP1r(100+110)+(r300-9.2)*",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D225='CAPs Test Data'!ID225, \"OK\", IF(AND(ISNUMBER(CAPs!D225),ISNUMBER('CAPs Test Data'!ID225)),IF(ABS(CAPs!D225-'CAPs Test Data'!ID225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E225='CAPs Test Data'!IE225, \"OK\", IF(AND(ISNUMBER(CAPs!E225),ISNUMBER('CAPs Test Data'!IE225)),IF(ABS(CAPs!E225-'CAPs Test Data'!IE225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F225='CAPs Test Data'!IF225, \"OK\", IF(AND(ISNUMBER(CAPs!F225),ISNUMBER('CAPs Test Data'!IF225)),IF(ABS(CAPs!F225-'CAPs Test Data'!IF225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G225='CAPs Test Data'!IG225, \"OK\", IF(AND(ISNUMBER(CAPs!G225),ISNUMBER('CAPs Test Data'!IG225)),IF(ABS(CAPs!G225-'CAPs Test Data'!IG225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H225='CAPs Test Data'!IH225, \"OK\", IF(AND(ISNUMBER(CAPs!H225),ISNUMBER('CAPs Test Data'!IH225)),IF(ABS(CAPs!H225-'CAPs Test Data'!IH225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I225='CAPs Test Data'!II225, \"OK\", IF(AND(ISNUMBER(CAPs!I225),ISNUMBER('CAPs Test Data'!II225)),IF(ABS(CAPs!I225-'CAPs Test Data'!II225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M225='CAPs Test Data'!D225, \"OK\",  IF(AND(ISNUMBER(CAPs!M225),ISNUMBER('CAPs Test Data'!D225)),IF(ABS(CAPs!M225-'CAPs Test Data'!D225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N225='CAPs Test Data'!E225, \"OK\",  IF(AND(ISNUMBER(CAPs!N225),ISNUMBER('CAPs Test Data'!E225)),IF(ABS(CAPs!N225-'CAPs Test Data'!E225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O225='CAPs Test Data'!F225, \"OK\",  IF(AND(ISNUMBER(CAPs!O225),ISNUMBER('CAPs Test Data'!F225)),IF(ABS(CAPs!O225-'CAPs Test Data'!F225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P225='CAPs Test Data'!G225, \"OK\",  IF(AND(ISNUMBER(CAPs!P225),ISNUMBER('CAPs Test Data'!G225)),IF(ABS(CAPs!P225-'CAPs Test Data'!G225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q225='CAPs Test Data'!H225, \"OK\",  IF(AND(ISNUMBER(CAPs!Q225),ISNUMBER('CAPs Test Data'!H225)),IF(ABS(CAPs!Q225-'CAPs Test Data'!H225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R225='CAPs Test Data'!I225, \"OK\",  IF(AND(ISNUMBER(CAPs!R225),ISNUMBER('CAPs Test Data'!I225)),IF(ABS(CAPs!R225-'CAPs Test Data'!I225)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,"","   CAP1r120; if 9.2>=r300>7,(r300-7)*CAP1r(100+110);"]
[null,"","   else 0"]
[340,"Over Cap Revenues","Max(0, (r330 - r320))",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D228='CAPs Test Data'!ID228, \"OK\", IF(AND(ISNUMBER(CAPs!D228),ISNUMBER('CAPs Test Data'!ID228)),IF(ABS(CAPs!D228-'CAPs Test Data'!ID228)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M228='CAPs Test Data'!D228, \"OK\",  IF(AND(ISNUMBER(CAPs!M228),ISNUMBER('CAPs Test Data'!D228)),IF(ABS(CAPs!M228-'CAPs Test Data'!D228)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[350,"Interim Calculations only (do not represent Zone results)","Interim calcs only (used in r360, r375, r385)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D229='CAPs Test Data'!ID229, \"OK\", IF(AND(ISNUMBER(CAPs!D229),ISNUMBER('CAPs Test Data'!ID229)),IF(ABS(CAPs!D229-'CAPs Test Data'!ID229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E229='CAPs Test Data'!IE229, \"OK\", IF(AND(ISNUMBER(CAPs!E229),ISNUMBER('CAPs Test Data'!IE229)),IF(ABS(CAPs!E229-'CAPs Test Data'!IE229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F229='CAPs Test Data'!IF229, \"OK\", IF(AND(ISNUMBER(CAPs!F229),ISNUMBER('CAPs Test Data'!IF229)),IF(ABS(CAPs!F229-'CAPs Test Data'!IF229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G229='CAPs Test Data'!IG229, \"OK\", IF(AND(ISNUMBER(CAPs!G229),ISNUMBER('CAPs Test Data'!IG229)),IF(ABS(CAPs!G229-'CAPs Test Data'!IG229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H229='CAPs Test Data'!IH229, \"OK\", IF(AND(ISNUMBER(CAPs!H229),ISNUMBER('CAPs Test Data'!IH229)),IF(ABS(CAPs!H229-'CAPs Test Data'!IH229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I229='CAPs Test Data'!II229, \"OK\", IF(AND(ISNUMBER(CAPs!I229),ISNUMBER('CAPs Test Data'!II229)),IF(ABS(CAPs!I229-'CAPs Test Data'!II229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M229='CAPs Test Data'!D229, \"OK\",  IF(AND(ISNUMBER(CAPs!M229),ISNUMBER('CAPs Test Data'!D229)),IF(ABS(CAPs!M229-'CAPs Test Data'!D229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N229='CAPs Test Data'!E229, \"OK\",  IF(AND(ISNUMBER(CAPs!N229),ISNUMBER('CAPs Test Data'!E229)),IF(ABS(CAPs!N229-'CAPs Test Data'!E229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O229='CAPs Test Data'!F229, \"OK\",  IF(AND(ISNUMBER(CAPs!O229),ISNUMBER('CAPs Test Data'!F229)),IF(ABS(CAPs!O229-'CAPs Test Data'!F229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P229='CAPs Test Data'!G229, \"OK\",  IF(AND(ISNUMBER(CAPs!P229),ISNUMBER('CAPs Test Data'!G229)),IF(ABS(CAPs!P229-'CAPs Test Data'!G229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q229='CAPs Test Data'!H229, \"OK\",  IF(AND(ISNUMBER(CAPs!Q229),ISNUMBER('CAPs Test Data'!H229)),IF(ABS(CAPs!Q229-'CAPs Test Data'!H229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R229='CAPs Test Data'!I229, \"OK\",  IF(AND(ISNUMBER(CAPs!R229),ISNUMBER('CAPs Test Data'!I229)),IF(ABS(CAPs!R229-'CAPs Test Data'!I229)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","",""]
[360,"Minimum Deavgd PR, Lifeline, SLB EU Rate","Min(r350a,CAP1r400)if CAP1r1130=CAP3",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D231='CAPs Test Data'!ID231, \"OK\", IF(AND(ISNUMBER(CAPs!D231),ISNUMBER('CAPs Test Data'!ID231)),IF(ABS(CAPs!D231-'CAPs Test Data'!ID231)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M231='CAPs Test Data'!D231, \"OK\",  IF(AND(ISNUMBER(CAPs!M231),ISNUMBER('CAPs Test Data'!D231)),IF(ABS(CAPs!M231-'CAPs Test Data'!D231)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[370,"Maximum Deavgd PR, Lifeline, SLB EU Rate","CAP1r400 if CAP1r1130=CAP3",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D232='CAPs Test Data'!ID232, \"OK\", IF(AND(ISNUMBER(CAPs!D232),ISNUMBER('CAPs Test Data'!ID232)),IF(ABS(CAPs!D232-'CAPs Test Data'!ID232)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M232='CAPs Test Data'!D232, \"OK\",  IF(AND(ISNUMBER(CAPs!M232),ISNUMBER('CAPs Test Data'!D232)),IF(ABS(CAPs!M232-'CAPs Test Data'!D232)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[375,"Minimum Deavgd NPR & BRI ISDN EU Rate","Min(r350a,CAP1r410)if CAP1r1130=CAP3",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D234='CAPs Test Data'!ID234, \"OK\", IF(AND(ISNUMBER(CAPs!D234),ISNUMBER('CAPs Test Data'!ID234)),IF(ABS(CAPs!D234-'CAPs Test Data'!ID234)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M234='CAPs Test Data'!D234, \"OK\",  IF(AND(ISNUMBER(CAPs!M234),ISNUMBER('CAPs Test Data'!D234)),IF(ABS(CAPs!M234-'CAPs Test Data'!D234)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[380,"Maximum Deavgd NPR & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP3",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D235='CAPs Test Data'!ID235, \"OK\", IF(AND(ISNUMBER(CAPs!D235),ISNUMBER('CAPs Test Data'!ID235)),IF(ABS(CAPs!D235-'CAPs Test Data'!ID235)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M235='CAPs Test Data'!D235, \"OK\",  IF(AND(ISNUMBER(CAPs!M235),ISNUMBER('CAPs Test Data'!D235)),IF(ABS(CAPs!M235-'CAPs Test Data'!D235)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[385,"Minimum Deavgd MLB, PRI, Centrex EU Rate","Min(r350a,CAP1r420)if CAP1r1130=CAP3",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D237='CAPs Test Data'!ID237, \"OK\", IF(AND(ISNUMBER(CAPs!D237),ISNUMBER('CAPs Test Data'!ID237)),IF(ABS(CAPs!D237-'CAPs Test Data'!ID237)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M237='CAPs Test Data'!D237, \"OK\",  IF(AND(ISNUMBER(CAPs!M237),ISNUMBER('CAPs Test Data'!D237)),IF(ABS(CAPs!M237-'CAPs Test Data'!D237)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[390,"Maximum Deavgd MLB, PRI, Centrex EU Rate","CAP1r420 if CAP1r1130=CAP3",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D238='CAPs Test Data'!ID238, \"OK\", IF(AND(ISNUMBER(CAPs!D238),ISNUMBER('CAPs Test Data'!ID238)),IF(ABS(CAPs!D238-'CAPs Test Data'!ID238)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M238='CAPs Test Data'!D238, \"OK\",  IF(AND(ISNUMBER(CAPs!M238),ISNUMBER('CAPs Test Data'!D238)),IF(ABS(CAPs!M238-'CAPs Test Data'!D238)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[null,null,""]
["","Final EU Rates (Manually Input)",""]
[400,"Final Primary Res, Lifeline, & SLB EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E242='CAPs Test Data'!IE242, \"OK\", IF(AND(ISNUMBER(CAPs!E242),ISNUMBER('CAPs Test Data'!IE242)),IF(ABS(CAPs!E242-'CAPs Test Data'!IE242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F242='CAPs Test Data'!IF242, \"OK\", IF(AND(ISNUMBER(CAPs!F242),ISNUMBER('CAPs Test Data'!IF242)),IF(ABS(CAPs!F242-'CAPs Test Data'!IF242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G242='CAPs Test Data'!IG242, \"OK\", IF(AND(ISNUMBER(CAPs!G242),ISNUMBER('CAPs Test Data'!IG242)),IF(ABS(CAPs!G242-'CAPs Test Data'!IG242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H242='CAPs Test Data'!IH242, \"OK\", IF(AND(ISNUMBER(CAPs!H242),ISNUMBER('CAPs Test Data'!IH242)),IF(ABS(CAPs!H242-'CAPs Test Data'!IH242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I242='CAPs Test Data'!II242, \"OK\", IF(AND(ISNUMBER(CAPs!I242),ISNUMBER('CAPs Test Data'!II242)),IF(ABS(CAPs!I242-'CAPs Test Data'!II242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N242='CAPs Test Data'!E242, \"OK\",  IF(AND(ISNUMBER(CAPs!N242),ISNUMBER('CAPs Test Data'!E242)),IF(ABS(CAPs!N242-'CAPs Test Data'!E242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O242='CAPs Test Data'!F242, \"OK\",  IF(AND(ISNUMBER(CAPs!O242),ISNUMBER('CAPs Test Data'!F242)),IF(ABS(CAPs!O242-'CAPs Test Data'!F242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P242='CAPs Test Data'!G242, \"OK\",  IF(AND(ISNUMBER(CAPs!P242),ISNUMBER('CAPs Test Data'!G242)),IF(ABS(CAPs!P242-'CAPs Test Data'!G242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q242='CAPs Test Data'!H242, \"OK\",  IF(AND(ISNUMBER(CAPs!Q242),ISNUMBER('CAPs Test Data'!H242)),IF(ABS(CAPs!Q242-'CAPs Test Data'!H242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R242='CAPs Test Data'!I242, \"OK\",  IF(AND(ISNUMBER(CAPs!R242),ISNUMBER('CAPs Test Data'!I242)),IF(ABS(CAPs!R242-'CAPs Test Data'!I242)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[410,"Final NonPrim Res & BRI ISDN EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E243='CAPs Test Data'!IE243, \"OK\", IF(AND(ISNUMBER(CAPs!E243),ISNUMBER('CAPs Test Data'!IE243)),IF(ABS(CAPs!E243-'CAPs Test Data'!IE243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F243='CAPs Test Data'!IF243, \"OK\", IF(AND(ISNUMBER(CAPs!F243),ISNUMBER('CAPs Test Data'!IF243)),IF(ABS(CAPs!F243-'CAPs Test Data'!IF243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G243='CAPs Test Data'!IG243, \"OK\", IF(AND(ISNUMBER(CAPs!G243),ISNUMBER('CAPs Test Data'!IG243)),IF(ABS(CAPs!G243-'CAPs Test Data'!IG243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H243='CAPs Test Data'!IH243, \"OK\", IF(AND(ISNUMBER(CAPs!H243),ISNUMBER('CAPs Test Data'!IH243)),IF(ABS(CAPs!H243-'CAPs Test Data'!IH243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I243='CAPs Test Data'!II243, \"OK\", IF(AND(ISNUMBER(CAPs!I243),ISNUMBER('CAPs Test Data'!II243)),IF(ABS(CAPs!I243-'CAPs Test Data'!II243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N243='CAPs Test Data'!E243, \"OK\",  IF(AND(ISNUMBER(CAPs!N243),ISNUMBER('CAPs Test Data'!E243)),IF(ABS(CAPs!N243-'CAPs Test Data'!E243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O243='CAPs Test Data'!F243, \"OK\",  IF(AND(ISNUMBER(CAPs!O243),ISNUMBER('CAPs Test Data'!F243)),IF(ABS(CAPs!O243-'CAPs Test Data'!F243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P243='CAPs Test Data'!G243, \"OK\",  IF(AND(ISNUMBER(CAPs!P243),ISNUMBER('CAPs Test Data'!G243)),IF(ABS(CAPs!P243-'CAPs Test Data'!G243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q243='CAPs Test Data'!H243, \"OK\",  IF(AND(ISNUMBER(CAPs!Q243),ISNUMBER('CAPs Test Data'!H243)),IF(ABS(CAPs!Q243-'CAPs Test Data'!H243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R243='CAPs Test Data'!I243, \"OK\",  IF(AND(ISNUMBER(CAPs!R243),ISNUMBER('CAPs Test Data'!I243)),IF(ABS(CAPs!R243-'CAPs Test Data'!I243)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E244='CAPs Test Data'!IE244, \"OK\", IF(AND(ISNUMBER(CAPs!E244),ISNUMBER('CAPs Test Data'!IE244)),IF(ABS(CAPs!E244-'CAPs Test Data'!IE244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F244='CAPs Test Data'!IF244, \"OK\", IF(AND(ISNUMBER(CAPs!F244),ISNUMBER('CAPs Test Data'!IF244)),IF(ABS(CAPs!F244-'CAPs Test Data'!IF244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G244='CAPs Test Data'!IG244, \"OK\", IF(AND(ISNUMBER(CAPs!G244),ISNUMBER('CAPs Test Data'!IG244)),IF(ABS(CAPs!G244-'CAPs Test Data'!IG244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H244='CAPs Test Data'!IH244, \"OK\", IF(AND(ISNUMBER(CAPs!H244),ISNUMBER('CAPs Test Data'!IH244)),IF(ABS(CAPs!H244-'CAPs Test Data'!IH244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I244='CAPs Test Data'!II244, \"OK\", IF(AND(ISNUMBER(CAPs!I244),ISNUMBER('CAPs Test Data'!II244)),IF(ABS(CAPs!I244-'CAPs Test Data'!II244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N244='CAPs Test Data'!E244, \"OK\",  IF(AND(ISNUMBER(CAPs!N244),ISNUMBER('CAPs Test Data'!E244)),IF(ABS(CAPs!N244-'CAPs Test Data'!E244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O244='CAPs Test Data'!F244, \"OK\",  IF(AND(ISNUMBER(CAPs!O244),ISNUMBER('CAPs Test Data'!F244)),IF(ABS(CAPs!O244-'CAPs Test Data'!F244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P244='CAPs Test Data'!G244, \"OK\",  IF(AND(ISNUMBER(CAPs!P244),ISNUMBER('CAPs Test Data'!G244)),IF(ABS(CAPs!P244-'CAPs Test Data'!G244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q244='CAPs Test Data'!H244, \"OK\",  IF(AND(ISNUMBER(CAPs!Q244),ISNUMBER('CAPs Test Data'!H244)),IF(ABS(CAPs!Q244-'CAPs Test Data'!H244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R244='CAPs Test Data'!I244, \"OK\",  IF(AND(ISNUMBER(CAPs!R244),ISNUMBER('CAPs Test Data'!I244)),IF(ABS(CAPs!R244-'CAPs Test Data'!I244)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","","",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E245='CAPs Test Data'!IE245, \"OK\", IF(AND(ISNUMBER(CAPs!E245),ISNUMBER('CAPs Test Data'!IE245)),IF(ABS(CAPs!E245-'CAPs Test Data'!IE245)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F245='CAPs Test Data'!IF245, \"OK\", IF(AND(ISNUMBER(CAPs!F245),ISNUMBER('CAPs Test Data'!IF245)),IF(ABS(CAPs!F245-'CAPs Test Data'!IF245)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G245='CAPs Test Data'!IG245, \"OK\", IF(AND(ISNUMBER(CAPs!G245),ISNUMBER('CAPs Test Data'!IG245)),IF(ABS(CAPs!G245-'CAPs Test Data'!IG245)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H245='CAPs Test Data'!IH245, \"OK\", IF(AND(ISNUMBER(CAPs!H245),ISNUMBER('CAPs Test Data'!IH245)),IF(ABS(CAPs!H245-'CAPs Test Data'!IH245)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I245='CAPs Test Data'!II245, \"OK\", IF(AND(ISNUMBER(CAPs!I245),ISNUMBER('CAPs Test Data'!II245)),IF(ABS(CAPs!I245-'CAPs Test Data'!II245)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","Final EU Revenue",""]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D247='CAPs Test Data'!ID247, \"OK\", IF(AND(ISNUMBER(CAPs!D247),ISNUMBER('CAPs Test Data'!ID247)),IF(ABS(CAPs!D247-'CAPs Test Data'!ID247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E247='CAPs Test Data'!IE247, \"OK\", IF(AND(ISNUMBER(CAPs!E247),ISNUMBER('CAPs Test Data'!IE247)),IF(ABS(CAPs!E247-'CAPs Test Data'!IE247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F247='CAPs Test Data'!IF247, \"OK\", IF(AND(ISNUMBER(CAPs!F247),ISNUMBER('CAPs Test Data'!IF247)),IF(ABS(CAPs!F247-'CAPs Test Data'!IF247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G247='CAPs Test Data'!IG247, \"OK\", IF(AND(ISNUMBER(CAPs!G247),ISNUMBER('CAPs Test Data'!IG247)),IF(ABS(CAPs!G247-'CAPs Test Data'!IG247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H247='CAPs Test Data'!IH247, \"OK\", IF(AND(ISNUMBER(CAPs!H247),ISNUMBER('CAPs Test Data'!IH247)),IF(ABS(CAPs!H247-'CAPs Test Data'!IH247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I247='CAPs Test Data'!II247, \"OK\", IF(AND(ISNUMBER(CAPs!I247),ISNUMBER('CAPs Test Data'!II247)),IF(ABS(CAPs!I247-'CAPs Test Data'!II247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M247='CAPs Test Data'!D247, \"OK\",  IF(AND(ISNUMBER(CAPs!M247),ISNUMBER('CAPs Test Data'!D247)),IF(ABS(CAPs!M247-'CAPs Test Data'!D247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N247='CAPs Test Data'!E247, \"OK\",  IF(AND(ISNUMBER(CAPs!N247),ISNUMBER('CAPs Test Data'!E247)),IF(ABS(CAPs!N247-'CAPs Test Data'!E247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O247='CAPs Test Data'!F247, \"OK\",  IF(AND(ISNUMBER(CAPs!O247),ISNUMBER('CAPs Test Data'!F247)),IF(ABS(CAPs!O247-'CAPs Test Data'!F247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P247='CAPs Test Data'!G247, \"OK\",  IF(AND(ISNUMBER(CAPs!P247),ISNUMBER('CAPs Test Data'!G247)),IF(ABS(CAPs!P247-'CAPs Test Data'!G247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q247='CAPs Test Data'!H247, \"OK\",  IF(AND(ISNUMBER(CAPs!Q247),ISNUMBER('CAPs Test Data'!H247)),IF(ABS(CAPs!Q247-'CAPs Test Data'!H247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R247='CAPs Test Data'!I247, \"OK\",  IF(AND(ISNUMBER(CAPs!R247),ISNUMBER('CAPs Test Data'!I247)),IF(ABS(CAPs!R247-'CAPs Test Data'!I247)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D248='CAPs Test Data'!ID248, \"OK\", IF(AND(ISNUMBER(CAPs!D248),ISNUMBER('CAPs Test Data'!ID248)),IF(ABS(CAPs!D248-'CAPs Test Data'!ID248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E248='CAPs Test Data'!IE248, \"OK\", IF(AND(ISNUMBER(CAPs!E248),ISNUMBER('CAPs Test Data'!IE248)),IF(ABS(CAPs!E248-'CAPs Test Data'!IE248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F248='CAPs Test Data'!IF248, \"OK\", IF(AND(ISNUMBER(CAPs!F248),ISNUMBER('CAPs Test Data'!IF248)),IF(ABS(CAPs!F248-'CAPs Test Data'!IF248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G248='CAPs Test Data'!IG248, \"OK\", IF(AND(ISNUMBER(CAPs!G248),ISNUMBER('CAPs Test Data'!IG248)),IF(ABS(CAPs!G248-'CAPs Test Data'!IG248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H248='CAPs Test Data'!IH248, \"OK\", IF(AND(ISNUMBER(CAPs!H248),ISNUMBER('CAPs Test Data'!IH248)),IF(ABS(CAPs!H248-'CAPs Test Data'!IH248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I248='CAPs Test Data'!II248, \"OK\", IF(AND(ISNUMBER(CAPs!I248),ISNUMBER('CAPs Test Data'!II248)),IF(ABS(CAPs!I248-'CAPs Test Data'!II248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M248='CAPs Test Data'!D248, \"OK\",  IF(AND(ISNUMBER(CAPs!M248),ISNUMBER('CAPs Test Data'!D248)),IF(ABS(CAPs!M248-'CAPs Test Data'!D248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N248='CAPs Test Data'!E248, \"OK\",  IF(AND(ISNUMBER(CAPs!N248),ISNUMBER('CAPs Test Data'!E248)),IF(ABS(CAPs!N248-'CAPs Test Data'!E248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O248='CAPs Test Data'!F248, \"OK\",  IF(AND(ISNUMBER(CAPs!O248),ISNUMBER('CAPs Test Data'!F248)),IF(ABS(CAPs!O248-'CAPs Test Data'!F248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P248='CAPs Test Data'!G248, \"OK\",  IF(AND(ISNUMBER(CAPs!P248),ISNUMBER('CAPs Test Data'!G248)),IF(ABS(CAPs!P248-'CAPs Test Data'!G248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q248='CAPs Test Data'!H248, \"OK\",  IF(AND(ISNUMBER(CAPs!Q248),ISNUMBER('CAPs Test Data'!H248)),IF(ABS(CAPs!Q248-'CAPs Test Data'!H248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R248='CAPs Test Data'!I248, \"OK\",  IF(AND(ISNUMBER(CAPs!R248),ISNUMBER('CAPs Test Data'!I248)),IF(ABS(CAPs!R248-'CAPs Test Data'!I248)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D249='CAPs Test Data'!ID249, \"OK\", IF(AND(ISNUMBER(CAPs!D249),ISNUMBER('CAPs Test Data'!ID249)),IF(ABS(CAPs!D249-'CAPs Test Data'!ID249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E249='CAPs Test Data'!IE249, \"OK\", IF(AND(ISNUMBER(CAPs!E249),ISNUMBER('CAPs Test Data'!IE249)),IF(ABS(CAPs!E249-'CAPs Test Data'!IE249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F249='CAPs Test Data'!IF249, \"OK\", IF(AND(ISNUMBER(CAPs!F249),ISNUMBER('CAPs Test Data'!IF249)),IF(ABS(CAPs!F249-'CAPs Test Data'!IF249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G249='CAPs Test Data'!IG249, \"OK\", IF(AND(ISNUMBER(CAPs!G249),ISNUMBER('CAPs Test Data'!IG249)),IF(ABS(CAPs!G249-'CAPs Test Data'!IG249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H249='CAPs Test Data'!IH249, \"OK\", IF(AND(ISNUMBER(CAPs!H249),ISNUMBER('CAPs Test Data'!IH249)),IF(ABS(CAPs!H249-'CAPs Test Data'!IH249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I249='CAPs Test Data'!II249, \"OK\", IF(AND(ISNUMBER(CAPs!I249),ISNUMBER('CAPs Test Data'!II249)),IF(ABS(CAPs!I249-'CAPs Test Data'!II249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M249='CAPs Test Data'!D249, \"OK\",  IF(AND(ISNUMBER(CAPs!M249),ISNUMBER('CAPs Test Data'!D249)),IF(ABS(CAPs!M249-'CAPs Test Data'!D249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N249='CAPs Test Data'!E249, \"OK\",  IF(AND(ISNUMBER(CAPs!N249),ISNUMBER('CAPs Test Data'!E249)),IF(ABS(CAPs!N249-'CAPs Test Data'!E249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O249='CAPs Test Data'!F249, \"OK\",  IF(AND(ISNUMBER(CAPs!O249),ISNUMBER('CAPs Test Data'!F249)),IF(ABS(CAPs!O249-'CAPs Test Data'!F249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P249='CAPs Test Data'!G249, \"OK\",  IF(AND(ISNUMBER(CAPs!P249),ISNUMBER('CAPs Test Data'!G249)),IF(ABS(CAPs!P249-'CAPs Test Data'!G249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q249='CAPs Test Data'!H249, \"OK\",  IF(AND(ISNUMBER(CAPs!Q249),ISNUMBER('CAPs Test Data'!H249)),IF(ABS(CAPs!Q249-'CAPs Test Data'!H249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R249='CAPs Test Data'!I249, \"OK\",  IF(AND(ISNUMBER(CAPs!R249),ISNUMBER('CAPs Test Data'!I249)),IF(ABS(CAPs!R249-'CAPs Test Data'!I249)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D250='CAPs Test Data'!ID250, \"OK\", IF(AND(ISNUMBER(CAPs!D250),ISNUMBER('CAPs Test Data'!ID250)),IF(ABS(CAPs!D250-'CAPs Test Data'!ID250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E250='CAPs Test Data'!IE250, \"OK\", IF(AND(ISNUMBER(CAPs!E250),ISNUMBER('CAPs Test Data'!IE250)),IF(ABS(CAPs!E250-'CAPs Test Data'!IE250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F250='CAPs Test Data'!IF250, \"OK\", IF(AND(ISNUMBER(CAPs!F250),ISNUMBER('CAPs Test Data'!IF250)),IF(ABS(CAPs!F250-'CAPs Test Data'!IF250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G250='CAPs Test Data'!IG250, \"OK\", IF(AND(ISNUMBER(CAPs!G250),ISNUMBER('CAPs Test Data'!IG250)),IF(ABS(CAPs!G250-'CAPs Test Data'!IG250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H250='CAPs Test Data'!IH250, \"OK\", IF(AND(ISNUMBER(CAPs!H250),ISNUMBER('CAPs Test Data'!IH250)),IF(ABS(CAPs!H250-'CAPs Test Data'!IH250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I250='CAPs Test Data'!II250, \"OK\", IF(AND(ISNUMBER(CAPs!I250),ISNUMBER('CAPs Test Data'!II250)),IF(ABS(CAPs!I250-'CAPs Test Data'!II250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M250='CAPs Test Data'!D250, \"OK\",  IF(AND(ISNUMBER(CAPs!M250),ISNUMBER('CAPs Test Data'!D250)),IF(ABS(CAPs!M250-'CAPs Test Data'!D250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N250='CAPs Test Data'!E250, \"OK\",  IF(AND(ISNUMBER(CAPs!N250),ISNUMBER('CAPs Test Data'!E250)),IF(ABS(CAPs!N250-'CAPs Test Data'!E250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O250='CAPs Test Data'!F250, \"OK\",  IF(AND(ISNUMBER(CAPs!O250),ISNUMBER('CAPs Test Data'!F250)),IF(ABS(CAPs!O250-'CAPs Test Data'!F250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P250='CAPs Test Data'!G250, \"OK\",  IF(AND(ISNUMBER(CAPs!P250),ISNUMBER('CAPs Test Data'!G250)),IF(ABS(CAPs!P250-'CAPs Test Data'!G250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q250='CAPs Test Data'!H250, \"OK\",  IF(AND(ISNUMBER(CAPs!Q250),ISNUMBER('CAPs Test Data'!H250)),IF(ABS(CAPs!Q250-'CAPs Test Data'!H250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R250='CAPs Test Data'!I250, \"OK\",  IF(AND(ISNUMBER(CAPs!R250),ISNUMBER('CAPs Test Data'!I250)),IF(ABS(CAPs!R250-'CAPs Test Data'!I250)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,"",""]
[600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D252='CAPs Test Data'!ID252, \"OK\", IF(AND(ISNUMBER(CAPs!D252),ISNUMBER('CAPs Test Data'!ID252)),IF(ABS(CAPs!D252-'CAPs Test Data'!ID252)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M252='CAPs Test Data'!D252, \"OK\",  IF(AND(ISNUMBER(CAPs!M252),ISNUMBER('CAPs Test Data'!D252)),IF(ABS(CAPs!M252-'CAPs Test Data'!D252)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,"          or (Under-recovery)"]
[]
["CAP-4J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL",null,null,null,null,null,null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL"]
[]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[]
[null,null,"For rows 100&105: If CAP1r1110=\"Yes\", use sourcing; else enter \"No Pooling\"."]
[100,"Pooling Amount?","Input",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D268='CAPs Test Data'!ID268, \"OK\", IF(AND(ISNUMBER(CAPs!D268),ISNUMBER('CAPs Test Data'!ID268)),IF(ABS(CAPs!D268-'CAPs Test Data'!ID268)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M268='CAPs Test Data'!D268, \"OK\",  IF(AND(ISNUMBER(CAPs!M268),ISNUMBER('CAPs Test Data'!D268)),IF(ABS(CAPs!M268-'CAPs Test Data'!D268)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[105,"CAP Form containing final EUCL Rates?","CAP1r1130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D269='CAPs Test Data'!ID269, \"OK\", IF(AND(ISNUMBER(CAPs!D269),ISNUMBER('CAPs Test Data'!ID269)),IF(ABS(CAPs!D269-'CAPs Test Data'!ID269)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M269='CAPs Test Data'!D269, \"OK\",  IF(AND(ISNUMBER(CAPs!M269),ISNUMBER('CAPs Test Data'!D269)),IF(ABS(CAPs!M269-'CAPs Test Data'!D269)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
["","MLB Pooled Rates for CAP1 & CAP2 Forms","For rows 110 to 220: If CAP4r105=\"CAP1\"or\"CAP2\" or if Jurisdictional pricing, use sourcing; else, r105 value."]
[110,"MLB, PRI ISDN & Centrex EUCL Cap","CAP1r420",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D273='CAPs Test Data'!ID273, \"OK\", IF(AND(ISNUMBER(CAPs!D273),ISNUMBER('CAPs Test Data'!ID273)),IF(ABS(CAPs!D273-'CAPs Test Data'!ID273)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M273='CAPs Test Data'!D273, \"OK\",  IF(AND(ISNUMBER(CAPs!M273),ISNUMBER('CAPs Test Data'!D273)),IF(ABS(CAPs!M273-'CAPs Test Data'!D273)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[120,"MLB, PRI & Centrex EUCL Rate","if r105=\"CAP1\", r110;  =\"CAP2\",CAP2r420;",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D274='CAPs Test Data'!ID274, \"OK\", IF(AND(ISNUMBER(CAPs!D274),ISNUMBER('CAPs Test Data'!ID274)),IF(ABS(CAPs!D274-'CAPs Test Data'!ID274)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M274='CAPs Test Data'!D274, \"OK\",  IF(AND(ISNUMBER(CAPs!M274),ISNUMBER('CAPs Test Data'!D274)),IF(ABS(CAPs!M274-'CAPs Test Data'!D274)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[130,"MLB, PRI ISDN Revenue below EUCL CAP","(r110-r120)*(CAP1r120)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D276='CAPs Test Data'!ID276, \"OK\", IF(AND(ISNUMBER(CAPs!D276),ISNUMBER('CAPs Test Data'!ID276)),IF(ABS(CAPs!D276-'CAPs Test Data'!ID276)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M276='CAPs Test Data'!D276, \"OK\",  IF(AND(ISNUMBER(CAPs!M276),ISNUMBER('CAPs Test Data'!D276)),IF(ABS(CAPs!M276-'CAPs Test Data'!D276)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[140,"Pooling revenue to be recovered from MLB EUCL Rate","Min(r130,r100)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D277='CAPs Test Data'!ID277, \"OK\", IF(AND(ISNUMBER(CAPs!D277),ISNUMBER('CAPs Test Data'!ID277)),IF(ABS(CAPs!D277-'CAPs Test Data'!ID277)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M277='CAPs Test Data'!D277, \"OK\",  IF(AND(ISNUMBER(CAPs!M277),ISNUMBER('CAPs Test Data'!D277)),IF(ABS(CAPs!M277-'CAPs Test Data'!D277)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[150,"MLB EUCL rate","r120+(r140/CAP1r120) ",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D278='CAPs Test Data'!ID278, \"OK\", IF(AND(ISNUMBER(CAPs!D278),ISNUMBER('CAPs Test Data'!ID278)),IF(ABS(CAPs!D278-'CAPs Test Data'!ID278)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M278='CAPs Test Data'!D278, \"OK\",  IF(AND(ISNUMBER(CAPs!M278),ISNUMBER('CAPs Test Data'!D278)),IF(ABS(CAPs!M278-'CAPs Test Data'!D278)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[155,"MLB EUCL Revenue","r150 * (CAP1r120)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D279='CAPs Test Data'!ID279, \"OK\", IF(AND(ISNUMBER(CAPs!D279),ISNUMBER('CAPs Test Data'!ID279)),IF(ABS(CAPs!D279-'CAPs Test Data'!ID279)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M279='CAPs Test Data'!D279, \"OK\",  IF(AND(ISNUMBER(CAPs!M279),ISNUMBER('CAPs Test Data'!D279)),IF(ABS(CAPs!M279-'CAPs Test Data'!D279)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
[160,"Remaining Pooling Revenues","r100 - r140",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D282='CAPs Test Data'!ID282, \"OK\", IF(AND(ISNUMBER(CAPs!D282),ISNUMBER('CAPs Test Data'!ID282)),IF(ABS(CAPs!D282-'CAPs Test Data'!ID282)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M282='CAPs Test Data'!D282, \"OK\",  IF(AND(ISNUMBER(CAPs!M282),ISNUMBER('CAPs Test Data'!D282)),IF(ABS(CAPs!M282-'CAPs Test Data'!D282)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[170,"MLB PICC Cap","CAP1r430",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D284='CAPs Test Data'!ID284, \"OK\", IF(AND(ISNUMBER(CAPs!D284),ISNUMBER('CAPs Test Data'!ID284)),IF(ABS(CAPs!D284-'CAPs Test Data'!ID284)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M284='CAPs Test Data'!D284, \"OK\",  IF(AND(ISNUMBER(CAPs!M284),ISNUMBER('CAPs Test Data'!D284)),IF(ABS(CAPs!M284-'CAPs Test Data'!D284)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[180,"Maximum Average MLB, PRI & Centrex PICC Rate","CAP1r830",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D285='CAPs Test Data'!ID285, \"OK\", IF(AND(ISNUMBER(CAPs!D285),ISNUMBER('CAPs Test Data'!ID285)),IF(ABS(CAPs!D285-'CAPs Test Data'!ID285)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M285='CAPs Test Data'!D285, \"OK\",  IF(AND(ISNUMBER(CAPs!M285),ISNUMBER('CAPs Test Data'!D285)),IF(ABS(CAPs!M285-'CAPs Test Data'!D285)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[190,"MLB PICC Revenue below CAP","(r170-r180)*(CAP1(r200+r210/9+r220))",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D286='CAPs Test Data'!ID286, \"OK\", IF(AND(ISNUMBER(CAPs!D286),ISNUMBER('CAPs Test Data'!ID286)),IF(ABS(CAPs!D286-'CAPs Test Data'!ID286)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M286='CAPs Test Data'!D286, \"OK\",  IF(AND(ISNUMBER(CAPs!M286),ISNUMBER('CAPs Test Data'!D286)),IF(ABS(CAPs!M286-'CAPs Test Data'!D286)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[200,"Pooling revenue to be recovered from MLB PICC Rate","Min(r190,r160)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D287='CAPs Test Data'!ID287, \"OK\", IF(AND(ISNUMBER(CAPs!D287),ISNUMBER('CAPs Test Data'!ID287)),IF(ABS(CAPs!D287-'CAPs Test Data'!ID287)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M287='CAPs Test Data'!D287, \"OK\",  IF(AND(ISNUMBER(CAPs!M287),ISNUMBER('CAPs Test Data'!D287)),IF(ABS(CAPs!M287-'CAPs Test Data'!D287)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[210,"MLB PICC rate","r180+(r200/CAP1(r200+r210/9+r220)) ",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D288='CAPs Test Data'!ID288, \"OK\", IF(AND(ISNUMBER(CAPs!D288),ISNUMBER('CAPs Test Data'!ID288)),IF(ABS(CAPs!D288-'CAPs Test Data'!ID288)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M288='CAPs Test Data'!D288, \"OK\",  IF(AND(ISNUMBER(CAPs!M288),ISNUMBER('CAPs Test Data'!D288)),IF(ABS(CAPs!M288-'CAPs Test Data'!D288)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[220,"MLB PICC Revenue","r 210 * (CAP1(r200+r210/9+r220))",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D289='CAPs Test Data'!ID289, \"OK\", IF(AND(ISNUMBER(CAPs!D289),ISNUMBER('CAPs Test Data'!ID289)),IF(ABS(CAPs!D289-'CAPs Test Data'!ID289)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M289='CAPs Test Data'!D289, \"OK\",  IF(AND(ISNUMBER(CAPs!M289),ISNUMBER('CAPs Test Data'!D289)),IF(ABS(CAPs!M289-'CAPs Test Data'!D289)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
["","MLB Pooled EU Rates for CAP3","For rows 300 to 400: If CAP4r105=\"CAP3\" or if Jurisdictional pricing, use sourcing; else value from CAP1r1130."]
[300,"Total MLB&PRI ISDN lines (include both PRI * 5 & Centrex)","CAP1r120",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D293='CAPs Test Data'!ID293, \"OK\", IF(AND(ISNUMBER(CAPs!D293),ISNUMBER('CAPs Test Data'!ID293)),IF(ABS(CAPs!D293-'CAPs Test Data'!ID293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E293='CAPs Test Data'!IE293, \"OK\", IF(AND(ISNUMBER(CAPs!E293),ISNUMBER('CAPs Test Data'!IE293)),IF(ABS(CAPs!E293-'CAPs Test Data'!IE293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F293='CAPs Test Data'!IF293, \"OK\", IF(AND(ISNUMBER(CAPs!F293),ISNUMBER('CAPs Test Data'!IF293)),IF(ABS(CAPs!F293-'CAPs Test Data'!IF293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G293='CAPs Test Data'!IG293, \"OK\", IF(AND(ISNUMBER(CAPs!G293),ISNUMBER('CAPs Test Data'!IG293)),IF(ABS(CAPs!G293-'CAPs Test Data'!IG293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H293='CAPs Test Data'!IH293, \"OK\", IF(AND(ISNUMBER(CAPs!H293),ISNUMBER('CAPs Test Data'!IH293)),IF(ABS(CAPs!H293-'CAPs Test Data'!IH293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I293='CAPs Test Data'!II293, \"OK\", IF(AND(ISNUMBER(CAPs!I293),ISNUMBER('CAPs Test Data'!II293)),IF(ABS(CAPs!I293-'CAPs Test Data'!II293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M293='CAPs Test Data'!D293, \"OK\",  IF(AND(ISNUMBER(CAPs!M293),ISNUMBER('CAPs Test Data'!D293)),IF(ABS(CAPs!M293-'CAPs Test Data'!D293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N293='CAPs Test Data'!E293, \"OK\",  IF(AND(ISNUMBER(CAPs!N293),ISNUMBER('CAPs Test Data'!E293)),IF(ABS(CAPs!N293-'CAPs Test Data'!E293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O293='CAPs Test Data'!F293, \"OK\",  IF(AND(ISNUMBER(CAPs!O293),ISNUMBER('CAPs Test Data'!F293)),IF(ABS(CAPs!O293-'CAPs Test Data'!F293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P293='CAPs Test Data'!G293, \"OK\",  IF(AND(ISNUMBER(CAPs!P293),ISNUMBER('CAPs Test Data'!G293)),IF(ABS(CAPs!P293-'CAPs Test Data'!G293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q293='CAPs Test Data'!H293, \"OK\",  IF(AND(ISNUMBER(CAPs!Q293),ISNUMBER('CAPs Test Data'!H293)),IF(ABS(CAPs!Q293-'CAPs Test Data'!H293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R293='CAPs Test Data'!I293, \"OK\",  IF(AND(ISNUMBER(CAPs!R293),ISNUMBER('CAPs Test Data'!I293)),IF(ABS(CAPs!R293-'CAPs Test Data'!I293)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[310,"CAP3 Final MLB, PRI ISDN, & Centrex EU Rate","if r105=\"CAP3\",CAP3r420; else r105",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E294='CAPs Test Data'!IE294, \"OK\", IF(AND(ISNUMBER(CAPs!E294),ISNUMBER('CAPs Test Data'!IE294)),IF(ABS(CAPs!E294-'CAPs Test Data'!IE294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F294='CAPs Test Data'!IF294, \"OK\", IF(AND(ISNUMBER(CAPs!F294),ISNUMBER('CAPs Test Data'!IF294)),IF(ABS(CAPs!F294-'CAPs Test Data'!IF294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G294='CAPs Test Data'!IG294, \"OK\", IF(AND(ISNUMBER(CAPs!G294),ISNUMBER('CAPs Test Data'!IG294)),IF(ABS(CAPs!G294-'CAPs Test Data'!IG294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H294='CAPs Test Data'!IH294, \"OK\", IF(AND(ISNUMBER(CAPs!H294),ISNUMBER('CAPs Test Data'!IH294)),IF(ABS(CAPs!H294-'CAPs Test Data'!IH294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I294='CAPs Test Data'!II294, \"OK\", IF(AND(ISNUMBER(CAPs!I294),ISNUMBER('CAPs Test Data'!II294)),IF(ABS(CAPs!I294-'CAPs Test Data'!II294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N294='CAPs Test Data'!E294, \"OK\",  IF(AND(ISNUMBER(CAPs!N294),ISNUMBER('CAPs Test Data'!E294)),IF(ABS(CAPs!N294-'CAPs Test Data'!E294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O294='CAPs Test Data'!F294, \"OK\",  IF(AND(ISNUMBER(CAPs!O294),ISNUMBER('CAPs Test Data'!F294)),IF(ABS(CAPs!O294-'CAPs Test Data'!F294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P294='CAPs Test Data'!G294, \"OK\",  IF(AND(ISNUMBER(CAPs!P294),ISNUMBER('CAPs Test Data'!G294)),IF(ABS(CAPs!P294-'CAPs Test Data'!G294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q294='CAPs Test Data'!H294, \"OK\",  IF(AND(ISNUMBER(CAPs!Q294),ISNUMBER('CAPs Test Data'!H294)),IF(ABS(CAPs!Q294-'CAPs Test Data'!H294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R294='CAPs Test Data'!I294, \"OK\",  IF(AND(ISNUMBER(CAPs!R294),ISNUMBER('CAPs Test Data'!I294)),IF(ABS(CAPs!R294-'CAPs Test Data'!I294)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[320,"CAP3 Final Total MLB, PRI ISDN, & Centrex EU Revenue","CAP3r520",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D295='CAPs Test Data'!ID295, \"OK\", IF(AND(ISNUMBER(CAPs!D295),ISNUMBER('CAPs Test Data'!ID295)),IF(ABS(CAPs!D295-'CAPs Test Data'!ID295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E295='CAPs Test Data'!IE295, \"OK\", IF(AND(ISNUMBER(CAPs!E295),ISNUMBER('CAPs Test Data'!IE295)),IF(ABS(CAPs!E295-'CAPs Test Data'!IE295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F295='CAPs Test Data'!IF295, \"OK\", IF(AND(ISNUMBER(CAPs!F295),ISNUMBER('CAPs Test Data'!IF295)),IF(ABS(CAPs!F295-'CAPs Test Data'!IF295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G295='CAPs Test Data'!IG295, \"OK\", IF(AND(ISNUMBER(CAPs!G295),ISNUMBER('CAPs Test Data'!IG295)),IF(ABS(CAPs!G295-'CAPs Test Data'!IG295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H295='CAPs Test Data'!IH295, \"OK\", IF(AND(ISNUMBER(CAPs!H295),ISNUMBER('CAPs Test Data'!IH295)),IF(ABS(CAPs!H295-'CAPs Test Data'!IH295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I295='CAPs Test Data'!II295, \"OK\", IF(AND(ISNUMBER(CAPs!I295),ISNUMBER('CAPs Test Data'!II295)),IF(ABS(CAPs!I295-'CAPs Test Data'!II295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M295='CAPs Test Data'!D295, \"OK\",  IF(AND(ISNUMBER(CAPs!M295),ISNUMBER('CAPs Test Data'!D295)),IF(ABS(CAPs!M295-'CAPs Test Data'!D295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N295='CAPs Test Data'!E295, \"OK\",  IF(AND(ISNUMBER(CAPs!N295),ISNUMBER('CAPs Test Data'!E295)),IF(ABS(CAPs!N295-'CAPs Test Data'!E295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O295='CAPs Test Data'!F295, \"OK\",  IF(AND(ISNUMBER(CAPs!O295),ISNUMBER('CAPs Test Data'!F295)),IF(ABS(CAPs!O295-'CAPs Test Data'!F295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P295='CAPs Test Data'!G295, \"OK\",  IF(AND(ISNUMBER(CAPs!P295),ISNUMBER('CAPs Test Data'!G295)),IF(ABS(CAPs!P295-'CAPs Test Data'!G295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q295='CAPs Test Data'!H295, \"OK\",  IF(AND(ISNUMBER(CAPs!Q295),ISNUMBER('CAPs Test Data'!H295)),IF(ABS(CAPs!Q295-'CAPs Test Data'!H295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R295='CAPs Test Data'!I295, \"OK\",  IF(AND(ISNUMBER(CAPs!R295),ISNUMBER('CAPs Test Data'!I295)),IF(ABS(CAPs!R295-'CAPs Test Data'!I295)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[330,"CAP3 Final MLB Rate adjusted for Pooling amount","a: min(330b.f) b-f:(sum(r310b.f)+r100a)/sum(r300b.f)",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D296='CAPs Test Data'!ID296, \"OK\", IF(AND(ISNUMBER(CAPs!D296),ISNUMBER('CAPs Test Data'!ID296)),IF(ABS(CAPs!D296-'CAPs Test Data'!ID296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E296='CAPs Test Data'!IE296, \"OK\", IF(AND(ISNUMBER(CAPs!E296),ISNUMBER('CAPs Test Data'!IE296)),IF(ABS(CAPs!E296-'CAPs Test Data'!IE296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F296='CAPs Test Data'!IF296, \"OK\", IF(AND(ISNUMBER(CAPs!F296),ISNUMBER('CAPs Test Data'!IF296)),IF(ABS(CAPs!F296-'CAPs Test Data'!IF296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G296='CAPs Test Data'!IG296, \"OK\", IF(AND(ISNUMBER(CAPs!G296),ISNUMBER('CAPs Test Data'!IG296)),IF(ABS(CAPs!G296-'CAPs Test Data'!IG296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H296='CAPs Test Data'!IH296, \"OK\", IF(AND(ISNUMBER(CAPs!H296),ISNUMBER('CAPs Test Data'!IH296)),IF(ABS(CAPs!H296-'CAPs Test Data'!IH296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I296='CAPs Test Data'!II296, \"OK\", IF(AND(ISNUMBER(CAPs!I296),ISNUMBER('CAPs Test Data'!II296)),IF(ABS(CAPs!I296-'CAPs Test Data'!II296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M296='CAPs Test Data'!D296, \"OK\",  IF(AND(ISNUMBER(CAPs!M296),ISNUMBER('CAPs Test Data'!D296)),IF(ABS(CAPs!M296-'CAPs Test Data'!D296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N296='CAPs Test Data'!E296, \"OK\",  IF(AND(ISNUMBER(CAPs!N296),ISNUMBER('CAPs Test Data'!E296)),IF(ABS(CAPs!N296-'CAPs Test Data'!E296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O296='CAPs Test Data'!F296, \"OK\",  IF(AND(ISNUMBER(CAPs!O296),ISNUMBER('CAPs Test Data'!F296)),IF(ABS(CAPs!O296-'CAPs Test Data'!F296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P296='CAPs Test Data'!G296, \"OK\",  IF(AND(ISNUMBER(CAPs!P296),ISNUMBER('CAPs Test Data'!G296)),IF(ABS(CAPs!P296-'CAPs Test Data'!G296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q296='CAPs Test Data'!H296, \"OK\",  IF(AND(ISNUMBER(CAPs!Q296),ISNUMBER('CAPs Test Data'!H296)),IF(ABS(CAPs!Q296-'CAPs Test Data'!H296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R296='CAPs Test Data'!I296, \"OK\",  IF(AND(ISNUMBER(CAPs!R296),ISNUMBER('CAPs Test Data'!I296)),IF(ABS(CAPs!R296-'CAPs Test Data'!I296)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[340,"Final MLB, PRI ISDN & Centrex EU Rate with Pooling","max(r310,r330a)",null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E297='CAPs Test Data'!IE297, \"OK\", IF(AND(ISNUMBER(CAPs!E297),ISNUMBER('CAPs Test Data'!IE297)),IF(ABS(CAPs!E297-'CAPs Test Data'!IE297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F297='CAPs Test Data'!IF297, \"OK\", IF(AND(ISNUMBER(CAPs!F297),ISNUMBER('CAPs Test Data'!IF297)),IF(ABS(CAPs!F297-'CAPs Test Data'!IF297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G297='CAPs Test Data'!IG297, \"OK\", IF(AND(ISNUMBER(CAPs!G297),ISNUMBER('CAPs Test Data'!IG297)),IF(ABS(CAPs!G297-'CAPs Test Data'!IG297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H297='CAPs Test Data'!IH297, \"OK\", IF(AND(ISNUMBER(CAPs!H297),ISNUMBER('CAPs Test Data'!IH297)),IF(ABS(CAPs!H297-'CAPs Test Data'!IH297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I297='CAPs Test Data'!II297, \"OK\", IF(AND(ISNUMBER(CAPs!I297),ISNUMBER('CAPs Test Data'!II297)),IF(ABS(CAPs!I297-'CAPs Test Data'!II297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,"      N/A",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N297='CAPs Test Data'!E297, \"OK\",  IF(AND(ISNUMBER(CAPs!N297),ISNUMBER('CAPs Test Data'!E297)),IF(ABS(CAPs!N297-'CAPs Test Data'!E297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O297='CAPs Test Data'!F297, \"OK\",  IF(AND(ISNUMBER(CAPs!O297),ISNUMBER('CAPs Test Data'!F297)),IF(ABS(CAPs!O297-'CAPs Test Data'!F297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P297='CAPs Test Data'!G297, \"OK\",  IF(AND(ISNUMBER(CAPs!P297),ISNUMBER('CAPs Test Data'!G297)),IF(ABS(CAPs!P297-'CAPs Test Data'!G297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q297='CAPs Test Data'!H297, \"OK\",  IF(AND(ISNUMBER(CAPs!Q297),ISNUMBER('CAPs Test Data'!H297)),IF(ABS(CAPs!Q297-'CAPs Test Data'!H297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R297='CAPs Test Data'!I297, \"OK\",  IF(AND(ISNUMBER(CAPs!R297),ISNUMBER('CAPs Test Data'!I297)),IF(ABS(CAPs!R297-'CAPs Test Data'!I297)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[350,"MLB EUCL Revenue","r300*r340",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D298='CAPs Test Data'!ID298, \"OK\", IF(AND(ISNUMBER(CAPs!D298),ISNUMBER('CAPs Test Data'!ID298)),IF(ABS(CAPs!D298-'CAPs Test Data'!ID298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!E298='CAPs Test Data'!IE298, \"OK\", IF(AND(ISNUMBER(CAPs!E298),ISNUMBER('CAPs Test Data'!IE298)),IF(ABS(CAPs!E298-'CAPs Test Data'!IE298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!F298='CAPs Test Data'!IF298, \"OK\", IF(AND(ISNUMBER(CAPs!F298),ISNUMBER('CAPs Test Data'!IF298)),IF(ABS(CAPs!F298-'CAPs Test Data'!IF298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!G298='CAPs Test Data'!IG298, \"OK\", IF(AND(ISNUMBER(CAPs!G298),ISNUMBER('CAPs Test Data'!IG298)),IF(ABS(CAPs!G298-'CAPs Test Data'!IG298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!H298='CAPs Test Data'!IH298, \"OK\", IF(AND(ISNUMBER(CAPs!H298),ISNUMBER('CAPs Test Data'!IH298)),IF(ABS(CAPs!H298-'CAPs Test Data'!IH298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!I298='CAPs Test Data'!II298, \"OK\", IF(AND(ISNUMBER(CAPs!I298),ISNUMBER('CAPs Test Data'!II298)),IF(ABS(CAPs!I298-'CAPs Test Data'!II298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M298='CAPs Test Data'!D298, \"OK\",  IF(AND(ISNUMBER(CAPs!M298),ISNUMBER('CAPs Test Data'!D298)),IF(ABS(CAPs!M298-'CAPs Test Data'!D298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N298='CAPs Test Data'!E298, \"OK\",  IF(AND(ISNUMBER(CAPs!N298),ISNUMBER('CAPs Test Data'!E298)),IF(ABS(CAPs!N298-'CAPs Test Data'!E298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!O298='CAPs Test Data'!F298, \"OK\",  IF(AND(ISNUMBER(CAPs!O298),ISNUMBER('CAPs Test Data'!F298)),IF(ABS(CAPs!O298-'CAPs Test Data'!F298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P298='CAPs Test Data'!G298, \"OK\",  IF(AND(ISNUMBER(CAPs!P298),ISNUMBER('CAPs Test Data'!G298)),IF(ABS(CAPs!P298-'CAPs Test Data'!G298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!Q298='CAPs Test Data'!H298, \"OK\",  IF(AND(ISNUMBER(CAPs!Q298),ISNUMBER('CAPs Test Data'!H298)),IF(ABS(CAPs!Q298-'CAPs Test Data'!H298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!R298='CAPs Test Data'!I298, \"OK\",  IF(AND(ISNUMBER(CAPs!R298),ISNUMBER('CAPs Test Data'!I298)),IF(ABS(CAPs!R298-'CAPs Test Data'!I298)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","",""]
[400,"Un-recovered Pool Revenues","if CAP1r1110=\"No\", then \"No Pooling\"; else ",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D300='CAPs Test Data'!ID300, \"OK\", IF(AND(ISNUMBER(CAPs!D300),ISNUMBER('CAPs Test Data'!ID300)),IF(ABS(CAPs!D300-'CAPs Test Data'!ID300)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M300='CAPs Test Data'!D300, \"OK\",  IF(AND(ISNUMBER(CAPs!M300),ISNUMBER('CAPs Test Data'!D300)),IF(ABS(CAPs!M300-'CAPs Test Data'!D300)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","","       if r105=\"CAP3\", then r100+r320-r350; "]
["","","       if r105=\"Juris\", then r100+r320-r350-r140; "]
[null,null,"       else r160-r200"]
["",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-5J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[null,null,""]
[null,null,""]
[null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
["Page 1 of 1",null,null,"Verification of Recovered CMT Revenue",null,null,null,null,null,null,null,null,"Verification of Recovered CMT Revenue"]
[null,null,""]
[null,null,""]
[null,null,"","Total",null,null,null,null,null,null,null,null,"Total Jurisdiction"]
[null,null,"Source","(a)",null,null,null,null,null,null,null,null,"(a)"]
[]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D326='CAPs Test Data'!ID326, \"OK\", IF(AND(ISNUMBER(CAPs!D326),ISNUMBER('CAPs Test Data'!ID326)),IF(ABS(CAPs!D326-'CAPs Test Data'!ID326)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M326='CAPs Test Data'!D326, \"OK\",  IF(AND(ISNUMBER(CAPs!M326),ISNUMBER('CAPs Test Data'!D326)),IF(ABS(CAPs!M326-'CAPs Test Data'!D326)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[110,"Total USAC Receipts","CAP1r660",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D327='CAPs Test Data'!ID327, \"OK\", IF(AND(ISNUMBER(CAPs!D327),ISNUMBER('CAPs Test Data'!ID327)),IF(ABS(CAPs!D327-'CAPs Test Data'!ID327)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M327='CAPs Test Data'!D327, \"OK\",  IF(AND(ISNUMBER(CAPs!M327),ISNUMBER('CAPs Test Data'!D327)),IF(ABS(CAPs!M327-'CAPs Test Data'!D327)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","",""]
[125,"Pooling Revenues","if CAP1r1110 = \"Yes\", CAP4r100",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D329='CAPs Test Data'!ID329, \"OK\", IF(AND(ISNUMBER(CAPs!D329),ISNUMBER('CAPs Test Data'!ID329)),IF(ABS(CAPs!D329-'CAPs Test Data'!ID329)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M329='CAPs Test Data'!D329, \"OK\",  IF(AND(ISNUMBER(CAPs!M329),ISNUMBER('CAPs Test Data'!D329)),IF(ABS(CAPs!M329-'CAPs Test Data'!D329)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[130,"Maximum Recoverable Revenue","r100 - r110 + r125",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D330='CAPs Test Data'!ID330, \"OK\", IF(AND(ISNUMBER(CAPs!D330),ISNUMBER('CAPs Test Data'!ID330)),IF(ABS(CAPs!D330-'CAPs Test Data'!ID330)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M330='CAPs Test Data'!D330, \"OK\",  IF(AND(ISNUMBER(CAPs!M330),ISNUMBER('CAPs Test Data'!D330)),IF(ABS(CAPs!M330-'CAPs Test Data'!D330)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","",""]
[200,"Final Total Primary Res & SLB & LifeLine EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r610",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D332='CAPs Test Data'!ID332, \"OK\", IF(AND(ISNUMBER(CAPs!D332),ISNUMBER('CAPs Test Data'!ID332)),IF(ABS(CAPs!D332-'CAPs Test Data'!ID332)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M332='CAPs Test Data'!D332, \"OK\",  IF(AND(ISNUMBER(CAPs!M332),ISNUMBER('CAPs Test Data'!D332)),IF(ABS(CAPs!M332-'CAPs Test Data'!D332)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","","if CAP1r1130 = \"CAP2\", CAP2r500"]
["","","if CAP1r1130 = \"CAP3\", CAP3r500"]
["","","if CAP1r1130=\"Juris\",CAP1r1140+CAP2r500+CAP3r500"]
[210,"Final Total NonPrim Res & BRI ISDN EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r620",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D336='CAPs Test Data'!ID336, \"OK\", IF(AND(ISNUMBER(CAPs!D336),ISNUMBER('CAPs Test Data'!ID336)),IF(ABS(CAPs!D336-'CAPs Test Data'!ID336)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M336='CAPs Test Data'!D336, \"OK\",  IF(AND(ISNUMBER(CAPs!M336),ISNUMBER('CAPs Test Data'!D336)),IF(ABS(CAPs!M336-'CAPs Test Data'!D336)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","","if CAP1r1130 = \"CAP2\", CAP2r510"]
["","","if CAP1r1130 = \"CAP3\", CAP3r510"]
["","","if CAP1r1130=\"Juris\",CAP1r1150+CAP2r510+CAP3r510"]
[220,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","if CAP1r1110=\"Yes\"&:",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D340='CAPs Test Data'!ID340, \"OK\", IF(AND(ISNUMBER(CAPs!D340),ISNUMBER('CAPs Test Data'!ID340)),IF(ABS(CAPs!D340-'CAPs Test Data'!ID340)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M340='CAPs Test Data'!D340, \"OK\",  IF(AND(ISNUMBER(CAPs!M340),ISNUMBER('CAPs Test Data'!D340)),IF(ABS(CAPs!M340-'CAPs Test Data'!D340)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","","      if CAP1r1130=\"CAP1\" or \"CAP2\", CAP4r155"]
["","","      if CAP1r1130=\"CAP3\", CAP4r350a"]
["","","      if CAP1r1130=\"Juris\", CAP4(r155+r350a)"]
[null,null,"if CAP1r1110=\"No\"&:"]
[null,null,"      if CAP1r1130=\"CAP1\", CAP1r630"]
[null,null,"      if CAP1r1130=\"CAP2\", CAP2r520"]
[null,null,"      if CAP1r1130=\"CAP3\", CAP3r520"]
[null,null,"      if CAP1r1130=\"Juris\", CAP1r1160+CAP2r520+CAP3r520"]
[]
[]
[300,"Final Total EUCL Revenue","r200 + r210 + r220",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D351='CAPs Test Data'!ID351, \"OK\", IF(AND(ISNUMBER(CAPs!D351),ISNUMBER('CAPs Test Data'!ID351)),IF(ABS(CAPs!D351-'CAPs Test Data'!ID351)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,"EUCL rev recovered by juris. EUCL rates only",null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M351='CAPs Test Data'!D351, \"OK\",  IF(AND(ISNUMBER(CAPs!M351),ISNUMBER('CAPs Test Data'!D351)),IF(ABS(CAPs!M351-'CAPs Test Data'!D351)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[310,"Final Total PICC Revenue","if CAP1r1110=\"Yes\"&CAP1r1130<>\"CAP3\", ",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D352='CAPs Test Data'!ID352, \"OK\", IF(AND(ISNUMBER(CAPs!D352),ISNUMBER('CAPs Test Data'!ID352)),IF(ABS(CAPs!D352-'CAPs Test Data'!ID352)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,"PICC rev recovered by juris PICC rates only",null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M352='CAPs Test Data'!D352, \"OK\",  IF(AND(ISNUMBER(CAPs!M352),ISNUMBER('CAPs Test Data'!D352)),IF(ABS(CAPs!M352-'CAPs Test Data'!D352)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,null,"     CAP4 r220; else CAP1r860"]
[320,"Final Total CCL Revenue","CAP1r995",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D354='CAPs Test Data'!ID354, \"OK\", IF(AND(ISNUMBER(CAPs!D354),ISNUMBER('CAPs Test Data'!ID354)),IF(ABS(CAPs!D354-'CAPs Test Data'!ID354)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,"CCL rev recovered by juris CCL rates only",null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M354='CAPs Test Data'!D354, \"OK\",  IF(AND(ISNUMBER(CAPs!M354),ISNUMBER('CAPs Test Data'!D354)),IF(ABS(CAPs!M354-'CAPs Test Data'!D354)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","",""]
[400,"Final Total Recovered Revenue","r300 + r310 + r320",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D356='CAPs Test Data'!ID356, \"OK\", IF(AND(ISNUMBER(CAPs!D356),ISNUMBER('CAPs Test Data'!ID356)),IF(ABS(CAPs!D356-'CAPs Test Data'!ID356)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,"EUCL, PICC, CCL rev recovered by juris rates only ",null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M356='CAPs Test Data'!D356, \"OK\",  IF(AND(ISNUMBER(CAPs!M356),ISNUMBER('CAPs Test Data'!D356)),IF(ABS(CAPs!M356-'CAPs Test Data'!D356)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["","",""]
[500,"Allowable Revenue Over-recovery/(Under-recovery)"," r400-r130",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D358='CAPs Test Data'!ID358, \"OK\", IF(AND(ISNUMBER(CAPs!D358),ISNUMBER('CAPs Test Data'!ID358)),IF(ABS(CAPs!D358-'CAPs Test Data'!ID358)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,"over/under-recovery, as it relates to juris rates only",null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M358='CAPs Test Data'!D358, \"OK\",  IF(AND(ISNUMBER(CAPs!M358),ISNUMBER('CAPs Test Data'!D358)),IF(ABS(CAPs!M358-'CAPs Test Data'!D358)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N358='CAPs Test Data'!E358, \"OK\",  IF(AND(ISNUMBER(CAPs!N358),ISNUMBER('CAPs Test Data'!E358)),IF(ABS(CAPs!N358-'CAPs Test Data'!E358)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
["","",""]
[600,"Nonrecoverable from PICC and CCL","CAP1r950-CAP1r995",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D361='CAPs Test Data'!ID361, \"OK\", IF(AND(ISNUMBER(CAPs!D361),ISNUMBER('CAPs Test Data'!ID361)),IF(ABS(CAPs!D361-'CAPs Test Data'!ID361)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M361='CAPs Test Data'!D361, \"OK\",  IF(AND(ISNUMBER(CAPs!M361),ISNUMBER('CAPs Test Data'!D361)),IF(ABS(CAPs!M361-'CAPs Test Data'!D361)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[605,"Annual Filing Non Recoverable Dollars ","if Annual filing = 0 else r600- r610 from the Annual Filing",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D362='CAPs Test Data'!ID362, \"OK\", IF(AND(ISNUMBER(CAPs!D362),ISNUMBER('CAPs Test Data'!ID362)),IF(ABS(CAPs!D362-'CAPs Test Data'!ID362)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M362='CAPs Test Data'!D362, \"OK\",  IF(AND(ISNUMBER(CAPs!M362),ISNUMBER('CAPs Test Data'!D362)),IF(ABS(CAPs!M362-'CAPs Test Data'!D362)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[610,"Recoverable from ARC (up to max exog costs for","if r600<=0,0,max(0,min(EXG1r160(colsB+H+J),r600))",{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!D363='CAPs Test Data'!ID363, \"OK\", IF(AND(ISNUMBER(CAPs!D363),ISNUMBER('CAPs Test Data'!ID363)),IF(ABS(CAPs!D363-'CAPs Test Data'!ID363)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M363='CAPs Test Data'!D363, \"OK\",  IF(AND(ISNUMBER(CAPs!M363),ISNUMBER('CAPs Test Data'!D363)),IF(ABS(CAPs!M363-'CAPs Test Data'!D363)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[null,"Reg Fees, TRS, and NANPA)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANALYZER - Juris",null,null,"Total - Jurisdictions 1 through 26",null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flag"]
["COMMON LINE-----------------------------------------",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
["Deaveraging Checks (from CAP3):"]
["   Zone Progression Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M386='CAPs Test Data'!D395, \"OK\",  IF(AND(ISNUMBER(CAPs!M386),ISNUMBER('CAPs Test Data'!D395)),IF(ABS(CAPs!M386-'CAPs Test Data'!D395)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N386='CAPs Test Data'!E395, \"OK\",  IF(AND(ISNUMBER(CAPs!N386),ISNUMBER('CAPs Test Data'!E395)),IF(ABS(CAPs!N386-'CAPs Test Data'!E395)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M387='CAPs Test Data'!D396, \"OK\",  IF(AND(ISNUMBER(CAPs!M387),ISNUMBER('CAPs Test Data'!D396)),IF(ABS(CAPs!M387-'CAPs Test Data'!D396)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N387='CAPs Test Data'!E396, \"OK\",  IF(AND(ISNUMBER(CAPs!N387),ISNUMBER('CAPs Test Data'!E396)),IF(ABS(CAPs!N387-'CAPs Test Data'!E396)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M388='CAPs Test Data'!D397, \"OK\",  IF(AND(ISNUMBER(CAPs!M388),ISNUMBER('CAPs Test Data'!D397)),IF(ABS(CAPs!M388-'CAPs Test Data'!D397)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N388='CAPs Test Data'!E397, \"OK\",  IF(AND(ISNUMBER(CAPs!N388),ISNUMBER('CAPs Test Data'!E397)),IF(ABS(CAPs!N388-'CAPs Test Data'!E397)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
["   Zone Minimum Pricing Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M391='CAPs Test Data'!D400, \"OK\",  IF(AND(ISNUMBER(CAPs!M391),ISNUMBER('CAPs Test Data'!D400)),IF(ABS(CAPs!M391-'CAPs Test Data'!D400)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N391='CAPs Test Data'!E400, \"OK\",  IF(AND(ISNUMBER(CAPs!N391),ISNUMBER('CAPs Test Data'!E400)),IF(ABS(CAPs!N391-'CAPs Test Data'!E400)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M392='CAPs Test Data'!D401, \"OK\",  IF(AND(ISNUMBER(CAPs!M392),ISNUMBER('CAPs Test Data'!D401)),IF(ABS(CAPs!M392-'CAPs Test Data'!D401)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N392='CAPs Test Data'!E401, \"OK\",  IF(AND(ISNUMBER(CAPs!N392),ISNUMBER('CAPs Test Data'!E401)),IF(ABS(CAPs!N392-'CAPs Test Data'!E401)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M393='CAPs Test Data'!D402, \"OK\",  IF(AND(ISNUMBER(CAPs!M393),ISNUMBER('CAPs Test Data'!D402)),IF(ABS(CAPs!M393-'CAPs Test Data'!D402)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N393='CAPs Test Data'!E402, \"OK\",  IF(AND(ISNUMBER(CAPs!N393),ISNUMBER('CAPs Test Data'!E402)),IF(ABS(CAPs!N393-'CAPs Test Data'!E402)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
["   Zone Maximum Pricing Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M396='CAPs Test Data'!D405, \"OK\",  IF(AND(ISNUMBER(CAPs!M396),ISNUMBER('CAPs Test Data'!D405)),IF(ABS(CAPs!M396-'CAPs Test Data'!D405)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N396='CAPs Test Data'!E405, \"OK\",  IF(AND(ISNUMBER(CAPs!N396),ISNUMBER('CAPs Test Data'!E405)),IF(ABS(CAPs!N396-'CAPs Test Data'!E405)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M397='CAPs Test Data'!D406, \"OK\",  IF(AND(ISNUMBER(CAPs!M397),ISNUMBER('CAPs Test Data'!D406)),IF(ABS(CAPs!M397-'CAPs Test Data'!D406)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N397='CAPs Test Data'!E406, \"OK\",  IF(AND(ISNUMBER(CAPs!N397),ISNUMBER('CAPs Test Data'!E406)),IF(ABS(CAPs!N397-'CAPs Test Data'!E406)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M398='CAPs Test Data'!D407, \"OK\",  IF(AND(ISNUMBER(CAPs!M398),ISNUMBER('CAPs Test Data'!D407)),IF(ABS(CAPs!M398-'CAPs Test Data'!D407)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N398='CAPs Test Data'!E407, \"OK\",  IF(AND(ISNUMBER(CAPs!N398),ISNUMBER('CAPs Test Data'!E407)),IF(ABS(CAPs!N398-'CAPs Test Data'!E407)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
["   Class of Service Checks:"]
["     Zone A",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M401='CAPs Test Data'!D410, \"OK\",  IF(AND(ISNUMBER(CAPs!M401),ISNUMBER('CAPs Test Data'!D410)),IF(ABS(CAPs!M401-'CAPs Test Data'!D410)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N401='CAPs Test Data'!E410, \"OK\",  IF(AND(ISNUMBER(CAPs!N401),ISNUMBER('CAPs Test Data'!E410)),IF(ABS(CAPs!N401-'CAPs Test Data'!E410)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     Zone B",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M402='CAPs Test Data'!D411, \"OK\",  IF(AND(ISNUMBER(CAPs!M402),ISNUMBER('CAPs Test Data'!D411)),IF(ABS(CAPs!M402-'CAPs Test Data'!D411)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N402='CAPs Test Data'!E411, \"OK\",  IF(AND(ISNUMBER(CAPs!N402),ISNUMBER('CAPs Test Data'!E411)),IF(ABS(CAPs!N402-'CAPs Test Data'!E411)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     Zone C",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M403='CAPs Test Data'!D412, \"OK\",  IF(AND(ISNUMBER(CAPs!M403),ISNUMBER('CAPs Test Data'!D412)),IF(ABS(CAPs!M403-'CAPs Test Data'!D412)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N403='CAPs Test Data'!E412, \"OK\",  IF(AND(ISNUMBER(CAPs!N403),ISNUMBER('CAPs Test Data'!E412)),IF(ABS(CAPs!N403-'CAPs Test Data'!E412)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     Zone D",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M404='CAPs Test Data'!D413, \"OK\",  IF(AND(ISNUMBER(CAPs!M404),ISNUMBER('CAPs Test Data'!D413)),IF(ABS(CAPs!M404-'CAPs Test Data'!D413)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N404='CAPs Test Data'!E413, \"OK\",  IF(AND(ISNUMBER(CAPs!N404),ISNUMBER('CAPs Test Data'!E413)),IF(ABS(CAPs!N404-'CAPs Test Data'!E413)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
["     Other Zone",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!M405='CAPs Test Data'!D414, \"OK\",  IF(AND(ISNUMBER(CAPs!M405),ISNUMBER('CAPs Test Data'!D414)),IF(ABS(CAPs!M405-'CAPs Test Data'!D414)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}},{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!N405='CAPs Test Data'!E414, \"OK\",  IF(AND(ISNUMBER(CAPs!N405),ISNUMBER('CAPs Test Data'!E414)),IF(ABS(CAPs!N405-'CAPs Test Data'!E414)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]
[]
["      CMT Revenue Too High?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ImportInputs=\"NO\",\"OK\",IF(CAPs!P407='CAPs Test Data'!G426, \"OK\",  IF(AND(ISNUMBER(CAPs!P407),ISNUMBER('CAPs Test Data'!G426)),IF(ABS(CAPs!P407-'CAPs Test Data'!G426)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":{"$error":"#NAME?"}}]

{"sheet":"CAPs Inputs Test Results","index":12,"n_rows":365,"n_cols":18,"rows_kept":365,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FO1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,{"$f":"IF(COUNTIF(D3:D700,\"#VALUE!\")+COUNTIF(D3:D700,\"#N/A\")+COUNTIF(D3:D700,\"#REF!\")+COUNTIF(D3:D700,\"#DIV/0!\")+COUNTIF(D3:D700,\"#NUM!\")+COUNTIF(D3:D700,\"#NULL!\")+COUNTIF(D3:D700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",D3:D700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"OK","OK","OK","OK","OK",null,null,null,{"$f":"IF(COUNTIF(M3:M700,\"#VALUE!\")+COUNTIF(M3:M700,\"#N/A\")+COUNTIF(M3:M700,\"#REF!\")+COUNTIF(M3:M700,\"#DIV/0!\")+COUNTIF(M3:M700,\"#NUM!\")+COUNTIF(M3:M700,\"#NULL!\")+COUNTIF(M3:M700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",M3:M700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,"Jurisdiction Number:",null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'CAPs Test Data'!D1015","v":0}]
["CAP-1J",null,null,"Total "]
[]
[]
[]
[]
["Page 1 of 2",null,"","Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,"","Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"EUCL Demand Inputs",""]
[100,"Total Primary Res & SLB & LifeLine Lines","RTE1: b:r102a;c:r112a;d:r122a;e:r132a;f:r142a",{"$f":"IF(CAPs!D26='CAPs Test Data'!ID1026, \"OK\", IF(AND(ISNUMBER(CAPs!D26),ISNUMBER('CAPs Test Data'!ID1026)),IF(ABS(CAPs!D26-'CAPs Test Data'!ID1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!E26='CAPs Test Data'!IE1026, \"OK\", IF(AND(ISNUMBER(CAPs!E26),ISNUMBER('CAPs Test Data'!IE1026)),IF(ABS(CAPs!E26-'CAPs Test Data'!IE1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!F26='CAPs Test Data'!IF1026, \"OK\", IF(AND(ISNUMBER(CAPs!F26),ISNUMBER('CAPs Test Data'!IF1026)),IF(ABS(CAPs!F26-'CAPs Test Data'!IF1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!G26='CAPs Test Data'!IG1026, \"OK\", IF(AND(ISNUMBER(CAPs!G26),ISNUMBER('CAPs Test Data'!IG1026)),IF(ABS(CAPs!G26-'CAPs Test Data'!IG1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!H26='CAPs Test Data'!IH1026, \"OK\", IF(AND(ISNUMBER(CAPs!H26),ISNUMBER('CAPs Test Data'!IH1026)),IF(ABS(CAPs!H26-'CAPs Test Data'!IH1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!I26='CAPs Test Data'!II1026, \"OK\", IF(AND(ISNUMBER(CAPs!I26),ISNUMBER('CAPs Test Data'!II1026)),IF(ABS(CAPs!I26-'CAPs Test Data'!II1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(CAPs!M26='CAPs Test Data'!D1026, \"OK\",  IF(AND(ISNUMBER(CAPs!M26),ISNUMBER('CAPs Test Data'!D1026)),IF(ABS(CAPs!M26-'CAPs Test Data'!D1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!N26='CAPs Test Data'!E1026, \"OK\",  IF(AND(ISNUMBER(CAPs!N26),ISNUMBER('CAPs Test Data'!E1026)),IF(ABS(CAPs!N26-'CAPs Test Data'!E1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!O26='CAPs Test Data'!F1026, \"OK\",  IF(AND(ISNUMBER(CAPs!O26),ISNUMBER('CAPs Test Data'!F1026)),IF(ABS(CAPs!O26-'CAPs Test Data'!F1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!P26='CAPs Test Data'!G1026, \"OK\",  IF(AND(ISNUMBER(CAPs!P26),ISNUMBER('CAPs Test Data'!G1026)),IF(ABS(CAPs!P26-'CAPs Test Data'!G1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!Q26='CAPs Test Data'!H1026, \"OK\",  IF(AND(ISNUMBER(CAPs!Q26),ISNUMBER('CAPs Test Data'!H1026)),IF(ABS(CAPs!Q26-'CAPs Test Data'!H1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!R26='CAPs Test Data'!I1026, \"OK\",  IF(AND(ISNUMBER(CAPs!R26),ISNUMBER('CAPs Test Data'!I1026)),IF(ABS(CAPs!R26-'CAPs Test Data'!I1026)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[110,"Total NonPrim Res & BRI ISDN Lines","RTE1: b:r104a;c:r114a;d:r124a;e:r134a;f:r144a",{"$f":"IF(CAPs!D27='CAPs Test Data'!ID1027, \"OK\", IF(AND(ISNUMBER(CAPs!D27),ISNUMBER('CAPs Test Data'!ID1027)),IF(ABS(CAPs!D27-'CAPs Test Data'!ID1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!E27='CAPs Test Data'!IE1027, \"OK\", IF(AND(ISNUMBER(CAPs!E27),ISNUMBER('CAPs Test Data'!IE1027)),IF(ABS(CAPs!E27-'CAPs Test Data'!IE1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!F27='CAPs Test Data'!IF1027, \"OK\", IF(AND(ISNUMBER(CAPs!F27),ISNUMBER('CAPs Test Data'!IF1027)),IF(ABS(CAPs!F27-'CAPs Test Data'!IF1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!G27='CAPs Test Data'!IG1027, \"OK\", IF(AND(ISNUMBER(CAPs!G27),ISNUMBER('CAPs Test Data'!IG1027)),IF(ABS(CAPs!G27-'CAPs Test Data'!IG1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!H27='CAPs Test Data'!IH1027, \"OK\", IF(AND(ISNUMBER(CAPs!H27),ISNUMBER('CAPs Test Data'!IH1027)),IF(ABS(CAPs!H27-'CAPs Test Data'!IH1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!I27='CAPs Test Data'!II1027, \"OK\", IF(AND(ISNUMBER(CAPs!I27),ISNUMBER('CAPs Test Data'!II1027)),IF(ABS(CAPs!I27-'CAPs Test Data'!II1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(CAPs!M27='CAPs Test Data'!D1027, \"OK\",  IF(AND(ISNUMBER(CAPs!M27),ISNUMBER('CAPs Test Data'!D1027)),IF(ABS(CAPs!M27-'CAPs Test Data'!D1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!N27='CAPs Test Data'!E1027, \"OK\",  IF(AND(ISNUMBER(CAPs!N27),ISNUMBER('CAPs Test Data'!E1027)),IF(ABS(CAPs!N27-'CAPs Test Data'!E1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!O27='CAPs Test Data'!F1027, \"OK\",  IF(AND(ISNUMBER(CAPs!O27),ISNUMBER('CAPs Test Data'!F1027)),IF(ABS(CAPs!O27-'CAPs Test Data'!F1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!P27='CAPs Test Data'!G1027, \"OK\",  IF(AND(ISNUMBER(CAPs!P27),ISNUMBER('CAPs Test Data'!G1027)),IF(ABS(CAPs!P27-'CAPs Test Data'!G1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!Q27='CAPs Test Data'!H1027, \"OK\",  IF(AND(ISNUMBER(CAPs!Q27),ISNUMBER('CAPs Test Data'!H1027)),IF(ABS(CAPs!Q27-'CAPs Test Data'!H1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!R27='CAPs Test Data'!I1027, \"OK\",  IF(AND(ISNUMBER(CAPs!R27),ISNUMBER('CAPs Test Data'!I1027)),IF(ABS(CAPs!R27-'CAPs Test Data'!I1027)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[120,"Total MLB&PRI ISDN (include PRI * 5, & Include Centrex)","RTE1: b:r106a;c:r116a;d:r126a;e:r136a;f:r146a",{"$f":"IF(CAPs!D28='CAPs Test Data'!ID1028, \"OK\", IF(AND(ISNUMBER(CAPs!D28),ISNUMBER('CAPs Test Data'!ID1028)),IF(ABS(CAPs!D28-'CAPs Test Data'!ID1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!E28='CAPs Test Data'!IE1028, \"OK\", IF(AND(ISNUMBER(CAPs!E28),ISNUMBER('CAPs Test Data'!IE1028)),IF(ABS(CAPs!E28-'CAPs Test Data'!IE1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!F28='CAPs Test Data'!IF1028, \"OK\", IF(AND(ISNUMBER(CAPs!F28),ISNUMBER('CAPs Test Data'!IF1028)),IF(ABS(CAPs!F28-'CAPs Test Data'!IF1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!G28='CAPs Test Data'!IG1028, \"OK\", IF(AND(ISNUMBER(CAPs!G28),ISNUMBER('CAPs Test Data'!IG1028)),IF(ABS(CAPs!G28-'CAPs Test Data'!IG1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!H28='CAPs Test Data'!IH1028, \"OK\", IF(AND(ISNUMBER(CAPs!H28),ISNUMBER('CAPs Test Data'!IH1028)),IF(ABS(CAPs!H28-'CAPs Test Data'!IH1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!I28='CAPs Test Data'!II1028, \"OK\", IF(AND(ISNUMBER(CAPs!I28),ISNUMBER('CAPs Test Data'!II1028)),IF(ABS(CAPs!I28-'CAPs Test Data'!II1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(CAPs!M28='CAPs Test Data'!D1028, \"OK\",  IF(AND(ISNUMBER(CAPs!M28),ISNUMBER('CAPs Test Data'!D1028)),IF(ABS(CAPs!M28-'CAPs Test Data'!D1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!N28='CAPs Test Data'!E1028, \"OK\",  IF(AND(ISNUMBER(CAPs!N28),ISNUMBER('CAPs Test Data'!E1028)),IF(ABS(CAPs!N28-'CAPs Test Data'!E1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!O28='CAPs Test Data'!F1028, \"OK\",  IF(AND(ISNUMBER(CAPs!O28),ISNUMBER('CAPs Test Data'!F1028)),IF(ABS(CAPs!O28-'CAPs Test Data'!F1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!P28='CAPs Test Data'!G1028, \"OK\",  IF(AND(ISNUMBER(CAPs!P28),ISNUMBER('CAPs Test Data'!G1028)),IF(ABS(CAPs!P28-'CAPs Test Data'!G1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!Q28='CAPs Test Data'!H1028, \"OK\",  IF(AND(ISNUMBER(CAPs!Q28),ISNUMBER('CAPs Test Data'!H1028)),IF(ABS(CAPs!Q28-'CAPs Test Data'!H1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!R28='CAPs Test Data'!I1028, \"OK\",  IF(AND(ISNUMBER(CAPs!R28),ISNUMBER('CAPs Test Data'!I1028)),IF(ABS(CAPs!R28-'CAPs Test Data'!I1028)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[130,"Total Local Exchange Lines","r100+r110+r120",{"$f":"IF(CAPs!D29='CAPs Test Data'!ID1029, \"OK\", IF(AND(ISNUMBER(CAPs!D29),ISNUMBER('CAPs Test Data'!ID1029)),IF(ABS(CAPs!D29-'CAPs Test Data'!ID1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!E29='CAPs Test Data'!IE1029, \"OK\", IF(AND(ISNUMBER(CAPs!E29),ISNUMBER('CAPs Test Data'!IE1029)),IF(ABS(CAPs!E29-'CAPs Test Data'!IE1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!F29='CAPs Test Data'!IF1029, \"OK\", IF(AND(ISNUMBER(CAPs!F29),ISNUMBER('CAPs Test Data'!IF1029)),IF(ABS(CAPs!F29-'CAPs Test Data'!IF1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!G29='CAPs Test Data'!IG1029, \"OK\", IF(AND(ISNUMBER(CAPs!G29),ISNUMBER('CAPs Test Data'!IG1029)),IF(ABS(CAPs!G29-'CAPs Test Data'!IG1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!H29='CAPs Test Data'!IH1029, \"OK\", IF(AND(ISNUMBER(CAPs!H29),ISNUMBER('CAPs Test Data'!IH1029)),IF(ABS(CAPs!H29-'CAPs Test Data'!IH1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!I29='CAPs Test Data'!II1029, \"OK\", IF(AND(ISNUMBER(CAPs!I29),ISNUMBER('CAPs Test Data'!II1029)),IF(ABS(CAPs!I29-'CAPs Test Data'!II1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,{"$f":"IF(CAPs!M29='CAPs Test Data'!D1029, \"OK\",  IF(AND(ISNUMBER(CAPs!M29),ISNUMBER('CAPs Test Data'!D1029)),IF(ABS(CAPs!M29-'CAPs Test Data'!D1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!N29='CAPs Test Data'!E1029, \"OK\",  IF(AND(ISNUMBER(CAPs!N29),ISNUMBER('CAPs Test Data'!E1029)),IF(ABS(CAPs!N29-'CAPs Test Data'!E1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!O29='CAPs Test Data'!F1029, \"OK\",  IF(AND(ISNUMBER(CAPs!O29),ISNUMBER('CAPs Test Data'!F1029)),IF(ABS(CAPs!O29-'CAPs Test Data'!F1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!P29='CAPs Test Data'!G1029, \"OK\",  IF(AND(ISNUMBER(CAPs!P29),ISNUMBER('CAPs Test Data'!G1029)),IF(ABS(CAPs!P29-'CAPs Test Data'!G1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!Q29='CAPs Test Data'!H1029, \"OK\",  IF(AND(ISNUMBER(CAPs!Q29),ISNUMBER('CAPs Test Data'!H1029)),IF(ABS(CAPs!Q29-'CAPs Test Data'!H1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},{"$f":"IF(CAPs!R29='CAPs Test Data'!I1029, \"OK\",  IF(AND(ISNUMBER(CAPs!R29),ISNUMBER('CAPs Test Data'!I1029)),IF(ABS(CAPs!R29-'CAPs Test Data'!I1029)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[null,null,""]
[null,"PICC Demand Inputs",""]
[200,"Total MLB&PRI ISDN (include PRI * 5, & exclude Centrex)","RTE1r155a",{"$f":"IF(CAPs!D32='CAPs Test Data'!ID1032, \"OK\", IF(AND(ISNUMBER(CAPs!D32),ISNUMBER('CAPs Test Data'!ID1032)),IF(ABS(CAPs!D32-'CAPs Test Data'!ID1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M32='CAPs Test Data'!D1032, \"OK\",  IF(AND(ISNUMBER(CAPs!M32),ISNUMBER('CAPs Test Data'!D1032)),IF(ABS(CAPs!M32-'CAPs Test Data'!D1032)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[210,"Total Business Centrex Lines in groups with 9 or more lines","Input",{"$f":"IF(CAPs!D33='CAPs Test Data'!ID1033, \"OK\", IF(AND(ISNUMBER(CAPs!D33),ISNUMBER('CAPs Test Data'!ID1033)),IF(ABS(CAPs!D33-'CAPs Test Data'!ID1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M33='CAPs Test Data'!D1033, \"OK\",  IF(AND(ISNUMBER(CAPs!M33),ISNUMBER('CAPs Test Data'!D1033)),IF(ABS(CAPs!M33-'CAPs Test Data'!D1033)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[220,"Total Business Groups with less than 9 lines in the group","Input",{"$f":"IF(CAPs!D34='CAPs Test Data'!ID1034, \"OK\", IF(AND(ISNUMBER(CAPs!D34),ISNUMBER('CAPs Test Data'!ID1034)),IF(ABS(CAPs!D34-'CAPs Test Data'!ID1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M34='CAPs Test Data'!D1034, \"OK\",  IF(AND(ISNUMBER(CAPs!M34),ISNUMBER('CAPs Test Data'!D1034)),IF(ABS(CAPs!M34-'CAPs Test Data'!D1034)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,"MOU Demand Inputs",""]
[300,"Total Terminating Premium MOU","RTE1r161a",{"$f":"IF(CAPs!D38='CAPs Test Data'!ID1038, \"OK\", IF(AND(ISNUMBER(CAPs!D38),ISNUMBER('CAPs Test Data'!ID1038)),IF(ABS(CAPs!D38-'CAPs Test Data'!ID1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M38='CAPs Test Data'!D1038, \"OK\",  IF(AND(ISNUMBER(CAPs!M38),ISNUMBER('CAPs Test Data'!D1038)),IF(ABS(CAPs!M38-'CAPs Test Data'!D1038)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[310,"Total Terminating Non-Premium MOU","RTE1r163a",{"$f":"IF(CAPs!D39='CAPs Test Data'!ID1039, \"OK\", IF(AND(ISNUMBER(CAPs!D39),ISNUMBER('CAPs Test Data'!ID1039)),IF(ABS(CAPs!D39-'CAPs Test Data'!ID1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M39='CAPs Test Data'!D1039, \"OK\",  IF(AND(ISNUMBER(CAPs!M39),ISNUMBER('CAPs Test Data'!D1039)),IF(ABS(CAPs!M39-'CAPs Test Data'!D1039)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[320,"Total Terminating Chargeable MOU","r300+.45*r310",{"$f":"IF(CAPs!D40='CAPs Test Data'!ID1040, \"OK\", IF(AND(ISNUMBER(CAPs!D40),ISNUMBER('CAPs Test Data'!ID1040)),IF(ABS(CAPs!D40-'CAPs Test Data'!ID1040)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M40='CAPs Test Data'!D1040, \"OK\",  IF(AND(ISNUMBER(CAPs!M40),ISNUMBER('CAPs Test Data'!D1040)),IF(ABS(CAPs!M40-'CAPs Test Data'!D1040)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[330,"Total Originating Premium MOU","RTE1r165a",{"$f":"IF(CAPs!D41='CAPs Test Data'!ID1041, \"OK\", IF(AND(ISNUMBER(CAPs!D41),ISNUMBER('CAPs Test Data'!ID1041)),IF(ABS(CAPs!D41-'CAPs Test Data'!ID1041)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M41='CAPs Test Data'!D1041, \"OK\",  IF(AND(ISNUMBER(CAPs!M41),ISNUMBER('CAPs Test Data'!D1041)),IF(ABS(CAPs!M41-'CAPs Test Data'!D1041)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[340,"Total Originating Non-Premium MOU","RTE1r167a",{"$f":"IF(CAPs!D42='CAPs Test Data'!ID1042, \"OK\", IF(AND(ISNUMBER(CAPs!D42),ISNUMBER('CAPs Test Data'!ID1042)),IF(ABS(CAPs!D42-'CAPs Test Data'!ID1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M42='CAPs Test Data'!D1042, \"OK\",  IF(AND(ISNUMBER(CAPs!M42),ISNUMBER('CAPs Test Data'!D1042)),IF(ABS(CAPs!M42-'CAPs Test Data'!D1042)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[350,"Total Originating Chargeable MOU","r330+.45*r340",{"$f":"IF(CAPs!D43='CAPs Test Data'!ID1043, \"OK\", IF(AND(ISNUMBER(CAPs!D43),ISNUMBER('CAPs Test Data'!ID1043)),IF(ABS(CAPs!D43-'CAPs Test Data'!ID1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M43='CAPs Test Data'!D1043, \"OK\",  IF(AND(ISNUMBER(CAPs!M43),ISNUMBER('CAPs Test Data'!D1043)),IF(ABS(CAPs!M43-'CAPs Test Data'!D1043)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"SLC/PICC Caps",""]
[400,"PR, Lifeline & SLB EU Cap","Input",{"$f":"IF(CAPs!D46='CAPs Test Data'!ID1046, \"OK\", IF(AND(ISNUMBER(CAPs!D46),ISNUMBER('CAPs Test Data'!ID1046)),IF(ABS(CAPs!D46-'CAPs Test Data'!ID1046)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M46='CAPs Test Data'!D1046, \"OK\",  IF(AND(ISNUMBER(CAPs!M46),ISNUMBER('CAPs Test Data'!D1046)),IF(ABS(CAPs!M46-'CAPs Test Data'!D1046)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[410,"NonPrimary Res & BRI EU Cap","Input",{"$f":"IF(CAPs!D47='CAPs Test Data'!ID1047, \"OK\", IF(AND(ISNUMBER(CAPs!D47),ISNUMBER('CAPs Test Data'!ID1047)),IF(ABS(CAPs!D47-'CAPs Test Data'!ID1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M47='CAPs Test Data'!D1047, \"OK\",  IF(AND(ISNUMBER(CAPs!M47),ISNUMBER('CAPs Test Data'!D1047)),IF(ABS(CAPs!M47-'CAPs Test Data'!D1047)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[420,"MLB, PRI & Centrex EU Cap","Input",{"$f":"IF(CAPs!D48='CAPs Test Data'!ID1048, \"OK\", IF(AND(ISNUMBER(CAPs!D48),ISNUMBER('CAPs Test Data'!ID1048)),IF(ABS(CAPs!D48-'CAPs Test Data'!ID1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M48='CAPs Test Data'!D1048, \"OK\",  IF(AND(ISNUMBER(CAPs!M48),ISNUMBER('CAPs Test Data'!D1048)),IF(ABS(CAPs!M48-'CAPs Test Data'!D1048)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[430,"MLB PICC Rate as of Dec. 29, 2011","Input",{"$f":"IF(CAPs!D49='CAPs Test Data'!ID1049, \"OK\", IF(AND(ISNUMBER(CAPs!D49),ISNUMBER('CAPs Test Data'!ID1049)),IF(ABS(CAPs!D49-'CAPs Test Data'!ID1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M49='CAPs Test Data'!D1049, \"OK\",  IF(AND(ISNUMBER(CAPs!M49),ISNUMBER('CAPs Test Data'!D1049)),IF(ABS(CAPs!M49-'CAPs Test Data'!D1049)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"CMT Revenue",""]
[440,"Current MaxCMT Rev per Line (from previous filing)","Input (r460 from prev filing)",{"$f":"IF(CAPs!D52='CAPs Test Data'!ID1052, \"OK\", IF(AND(ISNUMBER(CAPs!D52),ISNUMBER('CAPs Test Data'!ID1052)),IF(ABS(CAPs!D52-'CAPs Test Data'!ID1052)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M52='CAPs Test Data'!D1052, \"OK\",  IF(AND(ISNUMBER(CAPs!M52),ISNUMBER('CAPs Test Data'!D1052)),IF(ABS(CAPs!M52-'CAPs Test Data'!D1052)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,null,""]
[450,"Total CMT Exogenous Cost Factor ((R+deltaZ)/R)","((EXG1r160s/r130a)/r440a)+1",{"$f":"IF(CAPs!D56='CAPs Test Data'!ID1056, \"OK\", IF(AND(ISNUMBER(CAPs!D56),ISNUMBER('CAPs Test Data'!ID1056)),IF(ABS(CAPs!D56-'CAPs Test Data'!ID1056)=1,\"OK\",IF(ABS(CAPs!D56-'CAPs Test Data'!ID1056)<=0.000001,\"OK\",\"ERROR\")),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M56='CAPs Test Data'!D1056, \"OK\",  IF(AND(ISNUMBER(CAPs!M56),ISNUMBER('CAPs Test Data'!D1056)),IF(ABS(CAPs!M56-'CAPs Test Data'!D1056)=1,\"OK\",IF(ABS(CAPs!M56-'CAPs Test Data'!D1056)<=0.000001,\"OK\",\"ERROR\")),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[460,"Proposed Maximum CMT Revenue Per Line","r440*r450",{"$f":"IF(CAPs!D58='CAPs Test Data'!ID1058, \"OK\", IF(AND(ISNUMBER(CAPs!D58),ISNUMBER('CAPs Test Data'!ID1058)),IF(ABS(CAPs!D58-'CAPs Test Data'!ID1058)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M58='CAPs Test Data'!D1058, \"OK\",  IF(AND(ISNUMBER(CAPs!M58),ISNUMBER('CAPs Test Data'!D1058)),IF(ABS(CAPs!M58-'CAPs Test Data'!D1058)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
["CAP-1J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 2 of 2",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates",null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
["",null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"CMT Revenue Vs EU Revenue at Max. Allowable Rates"]
[600,"Proposed Maximum CMT Revenue","r460 * r130",{"$f":"IF(CAPs!D86='CAPs Test Data'!ID1086, \"OK\", IF(AND(ISNUMBER(CAPs!D86),ISNUMBER('CAPs Test Data'!ID1086)),IF(ABS(CAPs!D86-'CAPs Test Data'!ID1086)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M86='CAPs Test Data'!D1086, \"OK\",  IF(AND(ISNUMBER(CAPs!M86),ISNUMBER('CAPs Test Data'!D1086)),IF(ABS(CAPs!M86-'CAPs Test Data'!D1086)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[610,"Maximum Allowable PR, Lifeline & SLB EU Revenue","r400 * r100",{"$f":"IF(CAPs!D87='CAPs Test Data'!ID1087, \"OK\", IF(AND(ISNUMBER(CAPs!D87),ISNUMBER('CAPs Test Data'!ID1087)),IF(ABS(CAPs!D87-'CAPs Test Data'!ID1087)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M87='CAPs Test Data'!D1087, \"OK\",  IF(AND(ISNUMBER(CAPs!M87),ISNUMBER('CAPs Test Data'!D1087)),IF(ABS(CAPs!M87-'CAPs Test Data'!D1087)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[620,"Maximum Allowable NonPrimary Res & BRI EU Revenue","r410 * r110",{"$f":"IF(CAPs!D88='CAPs Test Data'!ID1088, \"OK\", IF(AND(ISNUMBER(CAPs!D88),ISNUMBER('CAPs Test Data'!ID1088)),IF(ABS(CAPs!D88-'CAPs Test Data'!ID1088)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M88='CAPs Test Data'!D1088, \"OK\",  IF(AND(ISNUMBER(CAPs!M88),ISNUMBER('CAPs Test Data'!D1088)),IF(ABS(CAPs!M88-'CAPs Test Data'!D1088)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[630,"Maximum Allowable MLB, PRI & Centrex EU Revenue","r420 * r120",{"$f":"IF(CAPs!D89='CAPs Test Data'!ID1089, \"OK\", IF(AND(ISNUMBER(CAPs!D89),ISNUMBER('CAPs Test Data'!ID1089)),IF(ABS(CAPs!D89-'CAPs Test Data'!ID1089)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M89='CAPs Test Data'!D1089, \"OK\",  IF(AND(ISNUMBER(CAPs!M89),ISNUMBER('CAPs Test Data'!D1089)),IF(ABS(CAPs!M89-'CAPs Test Data'!D1089)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[640,"Total Maximum Allowable EU Revenue","r610 + r620 + r630",{"$f":"IF(CAPs!D90='CAPs Test Data'!ID1090, \"OK\", IF(AND(ISNUMBER(CAPs!D90),ISNUMBER('CAPs Test Data'!ID1090)),IF(ABS(CAPs!D90-'CAPs Test Data'!ID1090)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M90='CAPs Test Data'!D1090, \"OK\",  IF(AND(ISNUMBER(CAPs!M90),ISNUMBER('CAPs Test Data'!D1090)),IF(ABS(CAPs!M90-'CAPs Test Data'!D1090)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[650,"Remaining CMT Revenue/(CMT Over-recovery)","r600 - r640",{"$f":"IF(CAPs!D91='CAPs Test Data'!ID1091, \"OK\", IF(AND(ISNUMBER(CAPs!D91),ISNUMBER('CAPs Test Data'!ID1091)),IF(ABS(CAPs!D91-'CAPs Test Data'!ID1091)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M91='CAPs Test Data'!D1091, \"OK\",  IF(AND(ISNUMBER(CAPs!M91),ISNUMBER('CAPs Test Data'!D1091)),IF(ABS(CAPs!M91-'CAPs Test Data'!D1091)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[652,"Maximum Allowable PICC Revenue","r430*( r200+r210/9+r220 )",{"$f":"IF(CAPs!D92='CAPs Test Data'!ID1092, \"OK\", IF(AND(ISNUMBER(CAPs!D92),ISNUMBER('CAPs Test Data'!ID1092)),IF(ABS(CAPs!D92-'CAPs Test Data'!ID1092)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M92='CAPs Test Data'!D1092, \"OK\",  IF(AND(ISNUMBER(CAPs!M92),ISNUMBER('CAPs Test Data'!D1092)),IF(ABS(CAPs!M92-'CAPs Test Data'!D1092)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[660,"Total USAC Receipts (at t)","RTE1r185f",{"$f":"IF(CAPs!D93='CAPs Test Data'!ID1093, \"OK\", IF(AND(ISNUMBER(CAPs!D93),ISNUMBER('CAPs Test Data'!ID1093)),IF(ABS(CAPs!D93-'CAPs Test Data'!ID1093)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M93='CAPs Test Data'!D1093, \"OK\",  IF(AND(ISNUMBER(CAPs!M93),ISNUMBER('CAPs Test Data'!D1093)),IF(ABS(CAPs!M93-'CAPs Test Data'!D1093)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[680,"Remaining Recoverable Revenue/(Total over-recovery)","r650-r660",{"$f":"IF(CAPs!D99='CAPs Test Data'!ID1099, \"OK\", IF(AND(ISNUMBER(CAPs!D99),ISNUMBER('CAPs Test Data'!ID1099)),IF(ABS(CAPs!D99-'CAPs Test Data'!ID1099)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M99='CAPs Test Data'!D1099, \"OK\",  IF(AND(ISNUMBER(CAPs!M99),ISNUMBER('CAPs Test Data'!D1099)),IF(ABS(CAPs!M99-'CAPs Test Data'!D1099)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[]
[null,"Calculation of PICC for MultiLine Business, PRI ISDN, & Centrex Lines"]
[800,"MLB, PRI & Centrex PICC Rate (Dec. 29, 2011)","r430",{"$f":"IF(CAPs!D103='CAPs Test Data'!ID1103, \"OK\", IF(AND(ISNUMBER(CAPs!D103),ISNUMBER('CAPs Test Data'!ID1103)),IF(ABS(CAPs!D103-'CAPs Test Data'!ID1103)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M103='CAPs Test Data'!D1103, \"OK\",  IF(AND(ISNUMBER(CAPs!M103),ISNUMBER('CAPs Test Data'!D1103)),IF(ABS(CAPs!M103-'CAPs Test Data'!D1103)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[810,"MLB, PRI & Centrex PICC Revenue Target","if r680>0 then r680 else 0",{"$f":"IF(CAPs!D104='CAPs Test Data'!ID1104, \"OK\", IF(AND(ISNUMBER(CAPs!D104),ISNUMBER('CAPs Test Data'!ID1104)),IF(ABS(CAPs!D104-'CAPs Test Data'!ID1104)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M104='CAPs Test Data'!D1104, \"OK\",  IF(AND(ISNUMBER(CAPs!M104),ISNUMBER('CAPs Test Data'!D1104)),IF(ABS(CAPs!M104-'CAPs Test Data'!D1104)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[820,"MLB, PRI & Centrex PICC Target Rate","r810 / (r200 + r210/9 + r220)",{"$f":"IF(CAPs!D105='CAPs Test Data'!ID1105, \"OK\", IF(AND(ISNUMBER(CAPs!D105),ISNUMBER('CAPs Test Data'!ID1105)),IF(ABS(CAPs!D105-'CAPs Test Data'!ID1105)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M105='CAPs Test Data'!D1105, \"OK\",  IF(AND(ISNUMBER(CAPs!M105),ISNUMBER('CAPs Test Data'!D1105)),IF(ABS(CAPs!M105-'CAPs Test Data'!D1105)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[830,"Maximum Average MLB, PRI & Centrex PICC Rate","Min(r800,r820)",{"$f":"IF(CAPs!D106='CAPs Test Data'!ID1106, \"OK\", IF(AND(ISNUMBER(CAPs!D106),ISNUMBER('CAPs Test Data'!ID1106)),IF(ABS(CAPs!D106-'CAPs Test Data'!ID1106)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M106='CAPs Test Data'!D1106, \"OK\",  IF(AND(ISNUMBER(CAPs!M106),ISNUMBER('CAPs Test Data'!D1106)),IF(ABS(CAPs!M106-'CAPs Test Data'!D1106)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[840,"Maximum MLB & PRI PICC Revenue","r830 * r200",{"$f":"IF(CAPs!D107='CAPs Test Data'!ID1107, \"OK\", IF(AND(ISNUMBER(CAPs!D107),ISNUMBER('CAPs Test Data'!ID1107)),IF(ABS(CAPs!D107-'CAPs Test Data'!ID1107)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M107='CAPs Test Data'!D1107, \"OK\",  IF(AND(ISNUMBER(CAPs!M107),ISNUMBER('CAPs Test Data'!D1107)),IF(ABS(CAPs!M107-'CAPs Test Data'!D1107)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[850,"Maximum Centrex PICC Revenue","r830 * (r210/9 + r220)",{"$f":"IF(CAPs!D108='CAPs Test Data'!ID1108, \"OK\", IF(AND(ISNUMBER(CAPs!D108),ISNUMBER('CAPs Test Data'!ID1108)),IF(ABS(CAPs!D108-'CAPs Test Data'!ID1108)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M108='CAPs Test Data'!D1108, \"OK\",  IF(AND(ISNUMBER(CAPs!M108),ISNUMBER('CAPs Test Data'!D1108)),IF(ABS(CAPs!M108-'CAPs Test Data'!D1108)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[860,"Total Maximum PICC Revenue (Proposed)","r840 + r850",{"$f":"IF(CAPs!D109='CAPs Test Data'!ID1109, \"OK\", IF(AND(ISNUMBER(CAPs!D109),ISNUMBER('CAPs Test Data'!ID1109)),IF(ABS(CAPs!D109-'CAPs Test Data'!ID1109)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M109='CAPs Test Data'!D1109, \"OK\",  IF(AND(ISNUMBER(CAPs!M109),ISNUMBER('CAPs Test Data'!D1109)),IF(ABS(CAPs!M109-'CAPs Test Data'!D1109)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[null,"Calculation of CCL Rates and Revenue",""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[940,"Prem. Originating MOU Rate as of Dec. 29, 2011","Input",null,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[945,"Prem. Terminating MOU Rate as of Dec. 29, 2011","Input",null,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[950,"Maximum CCL Revenue","r810 - r860",{"$f":"IF(CAPs!D118='CAPs Test Data'!ID1118, \"OK\", IF(AND(ISNUMBER(CAPs!D118),ISNUMBER('CAPs Test Data'!ID1118)),IF(ABS(CAPs!D118-'CAPs Test Data'!ID1118)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M118='CAPs Test Data'!D1118, \"OK\",  IF(AND(ISNUMBER(CAPs!M118),ISNUMBER('CAPs Test Data'!D1118)),IF(ABS(CAPs!M118-'CAPs Test Data'!D1118)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[960,"Maximum CCL Originating Rate","Min(r940, r950/r350)",{"$f":"IF(CAPs!D119='CAPs Test Data'!ID1119, \"OK\", IF(AND(ISNUMBER(CAPs!D119),ISNUMBER('CAPs Test Data'!ID1119)),IF(ABS(CAPs!D119-'CAPs Test Data'!ID1119)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M119='CAPs Test Data'!D1119, \"OK\",  IF(AND(ISNUMBER(CAPs!M119),ISNUMBER('CAPs Test Data'!D1119)),IF(ABS(CAPs!M119-'CAPs Test Data'!D1119)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[970,"Maximum CCL Terminating Rate","Min(r945,(r950 - (r350*r960))/r320)",{"$f":"IF(CAPs!D120='CAPs Test Data'!ID1120, \"OK\", IF(AND(ISNUMBER(CAPs!D120),ISNUMBER('CAPs Test Data'!ID1120)),IF(ABS(CAPs!D120-'CAPs Test Data'!ID1120)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M120='CAPs Test Data'!D1120, \"OK\",  IF(AND(ISNUMBER(CAPs!M120),ISNUMBER('CAPs Test Data'!D1120)),IF(ABS(CAPs!M120-'CAPs Test Data'!D1120)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[980,"Maximum Originating CCL Revenue","r960 * r350",{"$f":"IF(CAPs!D122='CAPs Test Data'!ID1122, \"OK\", IF(AND(ISNUMBER(CAPs!D122),ISNUMBER('CAPs Test Data'!ID1122)),IF(ABS(CAPs!D122-'CAPs Test Data'!ID1122)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M122='CAPs Test Data'!D1122, \"OK\",  IF(AND(ISNUMBER(CAPs!M122),ISNUMBER('CAPs Test Data'!D1122)),IF(ABS(CAPs!M122-'CAPs Test Data'!D1122)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[990,"Maximum Terminating CCL Revenue","r970 * r320",{"$f":"IF(CAPs!D123='CAPs Test Data'!ID1123, \"OK\", IF(AND(ISNUMBER(CAPs!D123),ISNUMBER('CAPs Test Data'!ID1123)),IF(ABS(CAPs!D123-'CAPs Test Data'!ID1123)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M123='CAPs Test Data'!D1123, \"OK\",  IF(AND(ISNUMBER(CAPs!M123),ISNUMBER('CAPs Test Data'!D1123)),IF(ABS(CAPs!M123-'CAPs Test Data'!D1123)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[995,"Total Maximum CCL Revenue","r980 + r990",{"$f":"IF(CAPs!D124='CAPs Test Data'!ID1124, \"OK\", IF(AND(ISNUMBER(CAPs!D124),ISNUMBER('CAPs Test Data'!ID1124)),IF(ABS(CAPs!D124-'CAPs Test Data'!ID1124)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M124='CAPs Test Data'!D1124, \"OK\",  IF(AND(ISNUMBER(CAPs!M124),ISNUMBER('CAPs Test Data'!D1124)),IF(ABS(CAPs!M124-'CAPs Test Data'!D1124)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[]
[null,"EU Pricing Decision",""]
[1100,"Is Deaveraging of EUCL Rates Possible?","if r680>0,\"No\",\"Yes\"",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M26=0,CAPs!M26=\"\"),\"OK\",IF(CAPs!M127='CAPs Test Data'!D1127, \"OK\", IF(AND(ISNUMBER(CAPs!M127),ISNUMBER('CAPs Test Data'!D127)),IF(ABS(CAPs!M127-'CAPs Test Data'!D1127)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1110,"Do you have Pooling Revenues?","from A sheet, CAP1r1110",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M27=0,CAPs!M27=\"\"),\"OK\",IF(CAPs!M128='CAPs Test Data'!D1128, \"OK\", IF(AND(ISNUMBER(CAPs!M128),ISNUMBER('CAPs Test Data'!D128)),IF(ABS(CAPs!M128-'CAPs Test Data'!D1128)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1120,"Are you going to deaverage EUCL Rates by zone?","Input (If r1100 = \"No\" you must input \"No\")",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M28=0,CAPs!M28=\"\"),\"OK\",IF(CAPs!M129='CAPs Test Data'!D1129, \"OK\", IF(AND(ISNUMBER(CAPs!M129),ISNUMBER('CAPs Test Data'!D129)),IF(ABS(CAPs!M129-'CAPs Test Data'!D1129)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1130,"CAP Form containing final EUCL Rates","if r680>0,CAP1; if r1120=No,CAP2; elseCAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M29=0,CAPs!M29=\"\"),\"OK\",IF(CAPs!M130='CAPs Test Data'!D1130, \"OK\", IF(AND(ISNUMBER(CAPs!M130),ISNUMBER('CAPs Test Data'!D130)),IF(ABS(CAPs!M130-'CAPs Test Data'!D1130)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,null,""]
[1140,"Max. Allowable PR, Lifeline & SLB EU Revenue","if r1130=CAP1,r610;else1130",{"$f":"IF(CAPs!D132='CAPs Test Data'!ID1132, \"OK\", IF(AND(ISNUMBER(CAPs!D132),ISNUMBER('CAPs Test Data'!ID1132)),IF(ABS(CAPs!D132-'CAPs Test Data'!ID1132)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M132='CAPs Test Data'!D1132, \"OK\",  IF(AND(ISNUMBER(CAPs!M132),ISNUMBER('CAPs Test Data'!D1132)),IF(ABS(CAPs!M132-'CAPs Test Data'!D1132)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1150,"Max. Allowable NonPrimary Res & BRI EU Revenue","if r1130=CAP1,r620;else1130",{"$f":"IF(CAPs!D133='CAPs Test Data'!ID1133, \"OK\", IF(AND(ISNUMBER(CAPs!D133),ISNUMBER('CAPs Test Data'!ID1133)),IF(ABS(CAPs!D133-'CAPs Test Data'!ID1133)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M133='CAPs Test Data'!D1133, \"OK\",  IF(AND(ISNUMBER(CAPs!M133),ISNUMBER('CAPs Test Data'!D1133)),IF(ABS(CAPs!M133-'CAPs Test Data'!D1133)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[1160,"Max. Allowable MLB, PRI & Centrex EU Revenue","if r1130=CAP1,r630;else1130",{"$f":"IF(CAPs!D134='CAPs Test Data'!ID1134, \"OK\", IF(AND(ISNUMBER(CAPs!D134),ISNUMBER('CAPs Test Data'!ID1134)),IF(ABS(CAPs!D134-'CAPs Test Data'!ID1134)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M134='CAPs Test Data'!D1134, \"OK\",  IF(AND(ISNUMBER(CAPs!M134),ISNUMBER('CAPs Test Data'!D1134)),IF(ABS(CAPs!M134-'CAPs Test Data'!D1134)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["CAP-2J",null,null,"Total",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates",null,null,null,null,null,null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates"]
[]
[null,null,null,"Total",null,null,null,null,null,null,null,null,"Total Jurisdiction"]
["",null,"Source","(a)",null,null,null,null,null,null,null,null,"(a)"]
[null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP2\", use sourcing; if Juris Pricing, enter Sum of CAP2-priced Juris where indicated; else CAP1r1130."]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(CAPs!D146='CAPs Test Data'!ID1146, \"OK\", IF(AND(ISNUMBER(CAPs!D146),ISNUMBER('CAPs Test Data'!ID1146)),IF(ABS(CAPs!D146-'CAPs Test Data'!ID1146)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M146='CAPs Test Data'!D1146, \"OK\",  IF(AND(ISNUMBER(CAPs!M146),ISNUMBER('CAPs Test Data'!D1146)),IF(ABS(CAPs!M146-'CAPs Test Data'!D1146)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[110,"Total USAC Receipts (at t)","CAP1r660",{"$f":"IF(CAPs!D147='CAPs Test Data'!ID1147, \"OK\", IF(AND(ISNUMBER(CAPs!D147),ISNUMBER('CAPs Test Data'!ID1147)),IF(ABS(CAPs!D147-'CAPs Test Data'!ID1147)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M147='CAPs Test Data'!D1147, \"OK\",  IF(AND(ISNUMBER(CAPs!M147),ISNUMBER('CAPs Test Data'!D1147)),IF(ABS(CAPs!M147-'CAPs Test Data'!D1147)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[]
[130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"IF(CAPs!D149='CAPs Test Data'!ID1149, \"OK\", IF(AND(ISNUMBER(CAPs!D149),ISNUMBER('CAPs Test Data'!ID1149)),IF(ABS(CAPs!D149-'CAPs Test Data'!ID1149)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M149='CAPs Test Data'!D1149, \"OK\",  IF(AND(ISNUMBER(CAPs!M149),ISNUMBER('CAPs Test Data'!D1149)),IF(ABS(CAPs!M149-'CAPs Test Data'!D1149)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[null,null,""]
[null,"Maximum Allowable EU Rates",""]
[200,"Max. Allowable Primary Res, Lifeline, & SLB EU Rate","CAP1r400 if CAP1r1130=CAP2",null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M152='CAPs Test Data'!D1152, \"OK\",  IF(AND(ISNUMBER(CAPs!M152),ISNUMBER('CAPs Test Data'!D1152)),IF(ABS(CAPs!M152-'CAPs Test Data'!D1152)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[210,"Max. Allowable NonPrimary Res & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP2",null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M153='CAPs Test Data'!D1153, \"OK\",  IF(AND(ISNUMBER(CAPs!M153),ISNUMBER('CAPs Test Data'!D1153)),IF(ABS(CAPs!M153-'CAPs Test Data'!D1153)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[220,"Max. Allowable MLB, PRI ISDN, & Centrex EU Rate","CAP1r420 if CAP1r1130=CAP2",null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M154='CAPs Test Data'!D1154, \"OK\",  IF(AND(ISNUMBER(CAPs!M154),ISNUMBER('CAPs Test Data'!D1154)),IF(ABS(CAPs!M154-'CAPs Test Data'!D1154)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[null,null,""]
[null,"Final EU Rates (Manually Input)",""]
[400,"Final Primary Res, Lifeline, & SLB EU Rate","Input "]
[410,"Final NonPrim Res & BRI ISDN EU Rate","Input "]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input "]
[null,null,""]
[null,"Final EU Revenue",""]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100",{"$f":"IF(CAPs!D162='CAPs Test Data'!ID1162, \"OK\", IF(AND(ISNUMBER(CAPs!D162),ISNUMBER('CAPs Test Data'!ID1162)),IF(ABS(CAPs!D162-'CAPs Test Data'!ID1162)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M162='CAPs Test Data'!D1162, \"OK\",  IF(AND(ISNUMBER(CAPs!M162),ISNUMBER('CAPs Test Data'!D1162)),IF(ABS(CAPs!M162-'CAPs Test Data'!D1162)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110",{"$f":"IF(CAPs!D163='CAPs Test Data'!ID1163, \"OK\", IF(AND(ISNUMBER(CAPs!D163),ISNUMBER('CAPs Test Data'!ID1163)),IF(ABS(CAPs!D163-'CAPs Test Data'!ID1163)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M163='CAPs Test Data'!D1163, \"OK\",  IF(AND(ISNUMBER(CAPs!M163),ISNUMBER('CAPs Test Data'!D1163)),IF(ABS(CAPs!M163-'CAPs Test Data'!D1163)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120",{"$f":"IF(CAPs!D164='CAPs Test Data'!ID1164, \"OK\", IF(AND(ISNUMBER(CAPs!D164),ISNUMBER('CAPs Test Data'!ID1164)),IF(ABS(CAPs!D164-'CAPs Test Data'!ID1164)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M164='CAPs Test Data'!D1164, \"OK\",  IF(AND(ISNUMBER(CAPs!M164),ISNUMBER('CAPs Test Data'!D1164)),IF(ABS(CAPs!M164-'CAPs Test Data'!D1164)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"IF(CAPs!D165='CAPs Test Data'!ID1165, \"OK\", IF(AND(ISNUMBER(CAPs!D165),ISNUMBER('CAPs Test Data'!ID1165)),IF(ABS(CAPs!D165-'CAPs Test Data'!ID1165)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M165='CAPs Test Data'!D1165, \"OK\",  IF(AND(ISNUMBER(CAPs!M165),ISNUMBER('CAPs Test Data'!D1165)),IF(ABS(CAPs!M165-'CAPs Test Data'!D1165)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[null,null,""]
[600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"IF(CAPs!D167='CAPs Test Data'!ID1167, \"OK\", IF(AND(ISNUMBER(CAPs!D167),ISNUMBER('CAPs Test Data'!ID1167)),IF(ABS(CAPs!D167-'CAPs Test Data'!ID1167)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M167='CAPs Test Data'!D1167, \"OK\",  IF(AND(ISNUMBER(CAPs!M167),ISNUMBER('CAPs Test Data'!D1167)),IF(ABS(CAPs!M167-'CAPs Test Data'!D1167)<=0.01,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[null,"          or (Under-recovery)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-3J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[null,null,""]
[null,null,""]
[null,null,"","",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Calculation of Minimum & Maximum EU Rates",null,null,null,null,null,null,null,null,"Calculation of Minimum & Maximum EU Rates"]
[null,null,""]
[null,null,"","Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[null,"Calculation of Maximum Recoverable Revenue","For all rows: if CAP1r1130=\"CAP3\", use sourcing; if Juris Pricing, enter Sum of CAP3-priced Juris where indicated; else CAP1r1130."]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(ABS(ROUND(N(CAPs!D206)-N('CAPs Test Data'!ID1206),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M206='CAPs Test Data'!D1206, \"OK\",  IF(AND(ISNUMBER(CAPs!M206),ISNUMBER('CAPs Test Data'!D1206)),IF(ABS(CAPs!M206-'CAPs Test Data'!D1206)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[110,"Total USAC Receipts","CAP1r660",{"$f":"IF(ABS(ROUND(N(CAPs!D207)-N('CAPs Test Data'!ID1207),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M207='CAPs Test Data'!D1207, \"OK\",  IF(AND(ISNUMBER(CAPs!M207),ISNUMBER('CAPs Test Data'!D1207)),IF(ABS(CAPs!M207-'CAPs Test Data'!D1207)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[130,"Maximum Recoverable Revenue","r100 - r110",{"$f":"IF(ABS(ROUND(N(CAPs!D209)-N('CAPs Test Data'!ID1209),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M209='CAPs Test Data'!D1209, \"OK\",  IF(AND(ISNUMBER(CAPs!M209),ISNUMBER('CAPs Test Data'!D1209)),IF(ABS(CAPs!M209-'CAPs Test Data'!D1209)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["",""]
["","Inputs for Calculation of Minimum and Maximum Allowable Deaveraged Rates"]
[200,"Total Local Exchange Lines","CAP1r130",{"$f":"IF(ABS(ROUND(N(CAPs!D212)-N('CAPs Test Data'!ID1212),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E212)-N('CAPs Test Data'!IE1212),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F212)-N('CAPs Test Data'!IF1212),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G212)-N('CAPs Test Data'!IG1212),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H212)-N('CAPs Test Data'!IH1212),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I212)-N('CAPs Test Data'!II1212),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M212='CAPs Test Data'!D1212, \"OK\",  IF(AND(ISNUMBER(CAPs!M212),ISNUMBER('CAPs Test Data'!D1212)),IF(ABS(CAPs!M212-'CAPs Test Data'!D1212)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N212='CAPs Test Data'!E1212, \"OK\",  IF(AND(ISNUMBER(CAPs!N212),ISNUMBER('CAPs Test Data'!E1212)),IF(ABS(CAPs!N212-'CAPs Test Data'!E1212)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O212='CAPs Test Data'!F1212, \"OK\",  IF(AND(ISNUMBER(CAPs!O212),ISNUMBER('CAPs Test Data'!F1212)),IF(ABS(CAPs!O212-'CAPs Test Data'!F1212)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P212='CAPs Test Data'!G1212, \"OK\",  IF(AND(ISNUMBER(CAPs!P212),ISNUMBER('CAPs Test Data'!G1212)),IF(ABS(CAPs!P212-'CAPs Test Data'!G1212)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q212='CAPs Test Data'!H1212, \"OK\",  IF(AND(ISNUMBER(CAPs!Q212),ISNUMBER('CAPs Test Data'!H1212)),IF(ABS(CAPs!Q212-'CAPs Test Data'!H1212)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R212='CAPs Test Data'!I1212, \"OK\",  IF(AND(ISNUMBER(CAPs!R212),ISNUMBER('CAPs Test Data'!I1212)),IF(ABS(CAPs!R212-'CAPs Test Data'!I1212)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[210,"Unbundled Loop & Line Port Rate (State Approved)","Input if CAP1r1130=CAP3; else, CAP1r1130",null,null,null,null,null,null,null,null,null,"      N/A"]
[220,"Interstate UNE Rate","r210*.25 if CAP1r1130=CAP3",null,{"$f":"IF(ABS(ROUND(N(CAPs!E214)-N('CAPs Test Data'!IE1214),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F214)-N('CAPs Test Data'!IF1214),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G214)-N('CAPs Test Data'!IG1214),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H214)-N('CAPs Test Data'!IH1214),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I214)-N('CAPs Test Data'!II1214),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,"      N/A",{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N214='CAPs Test Data'!E1214, \"OK\",  IF(AND(ISNUMBER(CAPs!N214),ISNUMBER('CAPs Test Data'!E1214)),IF(ABS(CAPs!N214-'CAPs Test Data'!E1214)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O214='CAPs Test Data'!F1214, \"OK\",  IF(AND(ISNUMBER(CAPs!O214),ISNUMBER('CAPs Test Data'!F1214)),IF(ABS(CAPs!O214-'CAPs Test Data'!F1214)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P214='CAPs Test Data'!G1214, \"OK\",  IF(AND(ISNUMBER(CAPs!P214),ISNUMBER('CAPs Test Data'!G1214)),IF(ABS(CAPs!P214-'CAPs Test Data'!G1214)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q214='CAPs Test Data'!H1214, \"OK\",  IF(AND(ISNUMBER(CAPs!Q214),ISNUMBER('CAPs Test Data'!H1214)),IF(ABS(CAPs!Q214-'CAPs Test Data'!H1214)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R214='CAPs Test Data'!I1214, \"OK\",  IF(AND(ISNUMBER(CAPs!R214),ISNUMBER('CAPs Test Data'!I1214)),IF(ABS(CAPs!R214-'CAPs Test Data'!I1214)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[230,"Interstate UNE Revenues","r200 * r220",{"$f":"IF(ABS(ROUND(N(CAPs!D215)-N('CAPs Test Data'!ID1215),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E215)-N('CAPs Test Data'!IE1215),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F215)-N('CAPs Test Data'!IF1215),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G215)-N('CAPs Test Data'!IG1215),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H215)-N('CAPs Test Data'!IH1215),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I215)-N('CAPs Test Data'!II1215),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M215='CAPs Test Data'!D1215, \"OK\",  IF(AND(ISNUMBER(CAPs!M215),ISNUMBER('CAPs Test Data'!D1215)),IF(ABS(CAPs!M215-'CAPs Test Data'!D1215)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N215='CAPs Test Data'!E1215, \"OK\",  IF(AND(ISNUMBER(CAPs!N215),ISNUMBER('CAPs Test Data'!E1215)),IF(ABS(CAPs!N215-'CAPs Test Data'!E1215)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O215='CAPs Test Data'!F1215, \"OK\",  IF(AND(ISNUMBER(CAPs!O215),ISNUMBER('CAPs Test Data'!F1215)),IF(ABS(CAPs!O215-'CAPs Test Data'!F1215)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P215='CAPs Test Data'!G1215, \"OK\",  IF(AND(ISNUMBER(CAPs!P215),ISNUMBER('CAPs Test Data'!G1215)),IF(ABS(CAPs!P215-'CAPs Test Data'!G1215)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q215='CAPs Test Data'!H1215, \"OK\",  IF(AND(ISNUMBER(CAPs!Q215),ISNUMBER('CAPs Test Data'!H1215)),IF(ABS(CAPs!Q215-'CAPs Test Data'!H1215)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R215='CAPs Test Data'!I1215, \"OK\",  IF(AND(ISNUMBER(CAPs!R215),ISNUMBER('CAPs Test Data'!I1215)),IF(ABS(CAPs!R215-'CAPs Test Data'!I1215)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[240,"Maximum CMT Revenue (using Max CMT Rev/Line)","CAP1r600",{"$f":"IF(ABS(ROUND(N(CAPs!D216)-N('CAPs Test Data'!ID1216),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M216='CAPs Test Data'!D1216, \"OK\",  IF(AND(ISNUMBER(CAPs!M216),ISNUMBER('CAPs Test Data'!D1216)),IF(ABS(CAPs!M216-'CAPs Test Data'!D1216)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[250,"Average Price Cap CMT Rev to be Recovered per Line","CAP1r460 ifCAP1r1130=CAP3",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M217='CAPs Test Data'!D1217, \"OK\",  IF(AND(ISNUMBER(CAPs!M217),ISNUMBER('CAPs Test Data'!D1217)),IF(ABS(CAPs!M217-'CAPs Test Data'!D1217)<=0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[260,"Price Cap CMT Revenue by Zone","r200 * r250",{"$f":"IF(ABS(ROUND(N(CAPs!D218)-N('CAPs Test Data'!ID1218),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E218)-N('CAPs Test Data'!IE1218),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F218)-N('CAPs Test Data'!IF1218),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G218)-N('CAPs Test Data'!IG1218),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H218)-N('CAPs Test Data'!IH1218),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I218)-N('CAPs Test Data'!II1218),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M218='CAPs Test Data'!D1218, \"OK\",  IF(AND(ISNUMBER(CAPs!M218),ISNUMBER('CAPs Test Data'!D1218)),IF(ABS(CAPs!M218-'CAPs Test Data'!D1218)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N218='CAPs Test Data'!E1218, \"OK\",  IF(AND(ISNUMBER(CAPs!N218),ISNUMBER('CAPs Test Data'!E1218)),IF(ABS(CAPs!N218-'CAPs Test Data'!E1218)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O218='CAPs Test Data'!F1218, \"OK\",  IF(AND(ISNUMBER(CAPs!O218),ISNUMBER('CAPs Test Data'!F1218)),IF(ABS(CAPs!O218-'CAPs Test Data'!F1218)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P218='CAPs Test Data'!G1218, \"OK\",  IF(AND(ISNUMBER(CAPs!P218),ISNUMBER('CAPs Test Data'!G1218)),IF(ABS(CAPs!P218-'CAPs Test Data'!G1218)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q218='CAPs Test Data'!H1218, \"OK\",  IF(AND(ISNUMBER(CAPs!Q218),ISNUMBER('CAPs Test Data'!H1218)),IF(ABS(CAPs!Q218-'CAPs Test Data'!H1218)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R218='CAPs Test Data'!I1218, \"OK\",  IF(AND(ISNUMBER(CAPs!R218),ISNUMBER('CAPs Test Data'!I1218)),IF(ABS(CAPs!R218-'CAPs Test Data'!I1218)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[270,"Uniform Rate Adjustment Factor","(r260 - r230 ) / r 200",{"$f":"IF(ABS(ROUND(N(CAPs!D219)-N('CAPs Test Data'!ID1219),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M219='CAPs Test Data'!D1219, \"OK\",  IF(AND(ISNUMBER(CAPs!M219),ISNUMBER('CAPs Test Data'!D1219)),IF(ABS(CAPs!M219-'CAPs Test Data'!D1219)<=0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","Minimum Deaveraged EU Charge Development",""]
[300,"Zone Average Revenue Per Line","r270a+r220 ifCAP1r1130=CAP3",null,{"$f":"IF(ABS(ROUND(N(CAPs!E222)-N('CAPs Test Data'!IE1222),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F222)-N('CAPs Test Data'!IF1222),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G222)-N('CAPs Test Data'!IG1222),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H222)-N('CAPs Test Data'!IH1222),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I222)-N('CAPs Test Data'!II1222),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,"      N/A",{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N222='CAPs Test Data'!E1222, \"OK\",  IF(AND(ISNUMBER(CAPs!N222),ISNUMBER('CAPs Test Data'!E1222)),IF(ABS(CAPs!N222-'CAPs Test Data'!E1222)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O222='CAPs Test Data'!F1222, \"OK\",  IF(AND(ISNUMBER(CAPs!O222),ISNUMBER('CAPs Test Data'!F1222)),IF(ABS(CAPs!O222-'CAPs Test Data'!F1222)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P222='CAPs Test Data'!G1222, \"OK\",  IF(AND(ISNUMBER(CAPs!P222),ISNUMBER('CAPs Test Data'!G1222)),IF(ABS(CAPs!P222-'CAPs Test Data'!G1222)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q222='CAPs Test Data'!H1222, \"OK\",  IF(AND(ISNUMBER(CAPs!Q222),ISNUMBER('CAPs Test Data'!H1222)),IF(ABS(CAPs!Q222-'CAPs Test Data'!H1222)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R222='CAPs Test Data'!I1222, \"OK\",  IF(AND(ISNUMBER(CAPs!R222),ISNUMBER('CAPs Test Data'!I1222)),IF(ABS(CAPs!R222-'CAPs Test Data'!I1222)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[310,"Preliminary Minimum Deaveraged EU Charge","Minimum value in r300",{"$f":"IF(ABS(ROUND(N(CAPs!D223)-N('CAPs Test Data'!ID1223),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M223='CAPs Test Data'!D1223, \"OK\",  IF(AND(ISNUMBER(CAPs!M223),ISNUMBER('CAPs Test Data'!D1223)),IF(ABS(CAPs!M223-'CAPs Test Data'!D1223)<=0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[320,"Explicit Subsidy Support from USAC (at t)","CAP1r660",{"$f":"IF(ABS(ROUND(N(CAPs!D224)-N('CAPs Test Data'!ID1224),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M224='CAPs Test Data'!D1224, \"OK\",  IF(AND(ISNUMBER(CAPs!M224),ISNUMBER('CAPs Test Data'!D1224)),IF(ABS(CAPs!M224-'CAPs Test Data'!D1224)<=0.000001,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[330,"Study Area above CAP Benchmark Revenues","If r300>9.2,(r300-7)*CAP1r(100+110)+(r300-9.2)*",{"$f":"IF(ABS(ROUND(N(CAPs!D225)-N('CAPs Test Data'!ID1225),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E225)-N('CAPs Test Data'!IE1225),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F225)-N('CAPs Test Data'!IF1225),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G225)-N('CAPs Test Data'!IG1225),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H225)-N('CAPs Test Data'!IH1225),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I225)-N('CAPs Test Data'!II1225),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M225='CAPs Test Data'!D1225, \"OK\",  IF(AND(ISNUMBER(CAPs!M225),ISNUMBER('CAPs Test Data'!D1225)),IF(ABS(CAPs!M225-'CAPs Test Data'!D1225)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N225='CAPs Test Data'!E1225, \"OK\",  IF(AND(ISNUMBER(CAPs!N225),ISNUMBER('CAPs Test Data'!E1225)),IF(ABS(CAPs!N225-'CAPs Test Data'!E1225)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O225='CAPs Test Data'!F1225, \"OK\",  IF(AND(ISNUMBER(CAPs!O225),ISNUMBER('CAPs Test Data'!F1225)),IF(ABS(CAPs!O225-'CAPs Test Data'!F1225)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P225='CAPs Test Data'!G1225, \"OK\",  IF(AND(ISNUMBER(CAPs!P225),ISNUMBER('CAPs Test Data'!G1225)),IF(ABS(CAPs!P225-'CAPs Test Data'!G1225)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q225='CAPs Test Data'!H1225, \"OK\",  IF(AND(ISNUMBER(CAPs!Q225),ISNUMBER('CAPs Test Data'!H1225)),IF(ABS(CAPs!Q225-'CAPs Test Data'!H1225)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R225='CAPs Test Data'!I1225, \"OK\",  IF(AND(ISNUMBER(CAPs!R225),ISNUMBER('CAPs Test Data'!I1225)),IF(ABS(CAPs!R225-'CAPs Test Data'!I1225)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[null,"","   CAP1r120; if 9.2>=r300>7,(r300-7)*CAP1r(100+110);"]
[null,"","   else 0"]
[340,"Over Cap Revenues","Max(0, (r330 - r320))",{"$f":"IF(ABS(ROUND(N(CAPs!D228)-N('CAPs Test Data'!ID1228),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M228='CAPs Test Data'!D1228, \"OK\",  IF(AND(ISNUMBER(CAPs!M228),ISNUMBER('CAPs Test Data'!D1228)),IF(ABS(CAPs!M228-'CAPs Test Data'!D1228)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[350,"Interim Calculations only (do not represent Zone results)","Interim calcs only (used in r360, r375, r385)"]
["","",""]
[360,"Minimum Deavgd PR, Lifeline, SLB EU Rate","Min(r350a,CAP1r400)if CAP1r1130=CAP3",{"$f":"IF(ABS(ROUND(N(CAPs!D231)-N('CAPs Test Data'!ID1231),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M231='CAPs Test Data'!D1231, \"OK\",  IF(AND(ISNUMBER(CAPs!M231),ISNUMBER('CAPs Test Data'!D1231)),IF(ABS(CAPs!M231-'CAPs Test Data'!D1231)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[370,"Maximum Deavgd PR, Lifeline, SLB EU Rate","CAP1r400 if CAP1r1130=CAP3",{"$f":"IF(ABS(ROUND(N(CAPs!D232)-N('CAPs Test Data'!ID1232),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M232='CAPs Test Data'!D1232, \"OK\",  IF(AND(ISNUMBER(CAPs!M232),ISNUMBER('CAPs Test Data'!D1232)),IF(ABS(CAPs!M232-'CAPs Test Data'!D1232)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[375,"Minimum Deavgd NPR & BRI ISDN EU Rate","Min(r350a,CAP1r410)if CAP1r1130=CAP3",{"$f":"IF(ABS(ROUND(N(CAPs!D234)-N('CAPs Test Data'!ID1234),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M234='CAPs Test Data'!D1234, \"OK\",  IF(AND(ISNUMBER(CAPs!M234),ISNUMBER('CAPs Test Data'!D1234)),IF(ABS(CAPs!M234-'CAPs Test Data'!D1234)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[380,"Maximum Deavgd NPR & BRI ISDN EU Rate","CAP1r410 if CAP1r1130=CAP3",{"$f":"IF(ABS(ROUND(N(CAPs!D235)-N('CAPs Test Data'!ID1235),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M235='CAPs Test Data'!D1235, \"OK\",  IF(AND(ISNUMBER(CAPs!M235),ISNUMBER('CAPs Test Data'!D1235)),IF(ABS(CAPs!M235-'CAPs Test Data'!D1235)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[385,"Minimum Deavgd MLB, PRI, Centrex EU Rate","Min(r350a,CAP1r420)if CAP1r1130=CAP3",{"$f":"IF(ABS(ROUND(N(CAPs!D237)-N('CAPs Test Data'!ID1237),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M237='CAPs Test Data'!D1237, \"OK\",  IF(AND(ISNUMBER(CAPs!M237),ISNUMBER('CAPs Test Data'!D1237)),IF(ABS(CAPs!M237-'CAPs Test Data'!D1237)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[390,"Maximum Deavgd MLB, PRI, Centrex EU Rate","CAP1r420 if CAP1r1130=CAP3",{"$f":"IF(ABS(ROUND(N(CAPs!D238)-N('CAPs Test Data'!ID1238),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M238='CAPs Test Data'!D1238, \"OK\",  IF(AND(ISNUMBER(CAPs!M238),ISNUMBER('CAPs Test Data'!D1238)),IF(ABS(CAPs!M238-'CAPs Test Data'!D1238)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[null,null,""]
["","Final EU Rates (Manually Input)",""]
[400,"Final Primary Res, Lifeline, & SLB EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0"]
[410,"Final NonPrim Res & BRI ISDN EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0"]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate","Input; but for col.c thru f: if r100=\"N/A\", 0"]
["","",""]
["","Final EU Revenue",""]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue","r400 * CAP1r100",{"$f":"IF(ABS(ROUND(N(CAPs!D247)-N('CAPs Test Data'!ID1247),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E247)-N('CAPs Test Data'!IE1247),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F247)-N('CAPs Test Data'!IF1247),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G247)-N('CAPs Test Data'!IG1247),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H247)-N('CAPs Test Data'!IH1247),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I247)-N('CAPs Test Data'!II1247),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M247='CAPs Test Data'!D1247, \"OK\",  IF(AND(ISNUMBER(CAPs!M247),ISNUMBER('CAPs Test Data'!D1247)),IF(ABS(CAPs!M247-'CAPs Test Data'!D1247)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N247='CAPs Test Data'!E1247, \"OK\",  IF(AND(ISNUMBER(CAPs!N247),ISNUMBER('CAPs Test Data'!E1247)),IF(ABS(CAPs!N247-'CAPs Test Data'!E1247)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O247='CAPs Test Data'!F1247, \"OK\",  IF(AND(ISNUMBER(CAPs!O247),ISNUMBER('CAPs Test Data'!F1247)),IF(ABS(CAPs!O247-'CAPs Test Data'!F1247)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P247='CAPs Test Data'!G1247, \"OK\",  IF(AND(ISNUMBER(CAPs!P247),ISNUMBER('CAPs Test Data'!G1247)),IF(ABS(CAPs!P247-'CAPs Test Data'!G1247)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q247='CAPs Test Data'!H1247, \"OK\",  IF(AND(ISNUMBER(CAPs!Q247),ISNUMBER('CAPs Test Data'!H1247)),IF(ABS(CAPs!Q247-'CAPs Test Data'!H1247)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R247='CAPs Test Data'!I1247, \"OK\",  IF(AND(ISNUMBER(CAPs!R247),ISNUMBER('CAPs Test Data'!I1247)),IF(ABS(CAPs!R247-'CAPs Test Data'!I1247)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue","r410 * CAP1r110",{"$f":"IF(ABS(ROUND(N(CAPs!D248)-N('CAPs Test Data'!ID1248),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E248)-N('CAPs Test Data'!IE1248),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F248)-N('CAPs Test Data'!IF1248),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G248)-N('CAPs Test Data'!IG1248),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H248)-N('CAPs Test Data'!IH1248),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I248)-N('CAPs Test Data'!II1248),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M248='CAPs Test Data'!D1248, \"OK\",  IF(AND(ISNUMBER(CAPs!M248),ISNUMBER('CAPs Test Data'!D1248)),IF(ABS(CAPs!M248-'CAPs Test Data'!D1248)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N248='CAPs Test Data'!E1248, \"OK\",  IF(AND(ISNUMBER(CAPs!N248),ISNUMBER('CAPs Test Data'!E1248)),IF(ABS(CAPs!N248-'CAPs Test Data'!E1248)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O248='CAPs Test Data'!F1248, \"OK\",  IF(AND(ISNUMBER(CAPs!O248),ISNUMBER('CAPs Test Data'!F1248)),IF(ABS(CAPs!O248-'CAPs Test Data'!F1248)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P248='CAPs Test Data'!G1248, \"OK\",  IF(AND(ISNUMBER(CAPs!P248),ISNUMBER('CAPs Test Data'!G1248)),IF(ABS(CAPs!P248-'CAPs Test Data'!G1248)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q248='CAPs Test Data'!H1248, \"OK\",  IF(AND(ISNUMBER(CAPs!Q248),ISNUMBER('CAPs Test Data'!H1248)),IF(ABS(CAPs!Q248-'CAPs Test Data'!H1248)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R248='CAPs Test Data'!I1248, \"OK\",  IF(AND(ISNUMBER(CAPs!R248),ISNUMBER('CAPs Test Data'!I1248)),IF(ABS(CAPs!R248-'CAPs Test Data'!I1248)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","r420 * CAP1r120",{"$f":"IF(ABS(ROUND(N(CAPs!D249)-N('CAPs Test Data'!ID1249),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E249)-N('CAPs Test Data'!IE1249),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F249)-N('CAPs Test Data'!IF1249),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G249)-N('CAPs Test Data'!IG1249),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H249)-N('CAPs Test Data'!IH1249),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I249)-N('CAPs Test Data'!II1249),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M249='CAPs Test Data'!D1249, \"OK\",  IF(AND(ISNUMBER(CAPs!M249),ISNUMBER('CAPs Test Data'!D1249)),IF(ABS(CAPs!M249-'CAPs Test Data'!D1249)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N249='CAPs Test Data'!E1249, \"OK\",  IF(AND(ISNUMBER(CAPs!N249),ISNUMBER('CAPs Test Data'!E1249)),IF(ABS(CAPs!N249-'CAPs Test Data'!E1249)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O249='CAPs Test Data'!F1249, \"OK\",  IF(AND(ISNUMBER(CAPs!O249),ISNUMBER('CAPs Test Data'!F1249)),IF(ABS(CAPs!O249-'CAPs Test Data'!F1249)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P249='CAPs Test Data'!G1249, \"OK\",  IF(AND(ISNUMBER(CAPs!P249),ISNUMBER('CAPs Test Data'!G1249)),IF(ABS(CAPs!P249-'CAPs Test Data'!G1249)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q249='CAPs Test Data'!H1249, \"OK\",  IF(AND(ISNUMBER(CAPs!Q249),ISNUMBER('CAPs Test Data'!H1249)),IF(ABS(CAPs!Q249-'CAPs Test Data'!H1249)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R249='CAPs Test Data'!I1249, \"OK\",  IF(AND(ISNUMBER(CAPs!R249),ISNUMBER('CAPs Test Data'!I1249)),IF(ABS(CAPs!R249-'CAPs Test Data'!I1249)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[530,"Final Total End User Revenue","r500 + r510 + r520",{"$f":"IF(ABS(ROUND(N(CAPs!D250)-N('CAPs Test Data'!ID1250),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E250)-N('CAPs Test Data'!IE1250),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F250)-N('CAPs Test Data'!IF1250),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G250)-N('CAPs Test Data'!IG1250),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H250)-N('CAPs Test Data'!IH1250),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I250)-N('CAPs Test Data'!II1250),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M250='CAPs Test Data'!D1250, \"OK\",  IF(AND(ISNUMBER(CAPs!M250),ISNUMBER('CAPs Test Data'!D1250)),IF(ABS(CAPs!M250-'CAPs Test Data'!D1250)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!N250='CAPs Test Data'!E1250, \"OK\",  IF(AND(ISNUMBER(CAPs!N250),ISNUMBER('CAPs Test Data'!E1250)),IF(ABS(CAPs!N250-'CAPs Test Data'!E1250)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!O250='CAPs Test Data'!F1250, \"OK\",  IF(AND(ISNUMBER(CAPs!O250),ISNUMBER('CAPs Test Data'!F1250)),IF(ABS(CAPs!O250-'CAPs Test Data'!F1250)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!P250='CAPs Test Data'!G1250, \"OK\",  IF(AND(ISNUMBER(CAPs!P250),ISNUMBER('CAPs Test Data'!G1250)),IF(ABS(CAPs!P250-'CAPs Test Data'!G1250)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!Q250='CAPs Test Data'!H1250, \"OK\",  IF(AND(ISNUMBER(CAPs!Q250),ISNUMBER('CAPs Test Data'!H1250)),IF(ABS(CAPs!Q250-'CAPs Test Data'!H1250)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!R250='CAPs Test Data'!I1250, \"OK\",  IF(AND(ISNUMBER(CAPs!R250),ISNUMBER('CAPs Test Data'!I1250)),IF(ABS(CAPs!R250-'CAPs Test Data'!I1250)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[null,"",""]
[600,"Actual vs. Allowable Revenue:  Over-recovery","r530 - r130",{"$f":"IF(ABS(ROUND(N(CAPs!D252)-N('CAPs Test Data'!ID1252),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CAPs!M127=\"NO\",CAPs!M129=\"NO\"),\"OK\",IF(CAPs!M252='CAPs Test Data'!D1252, \"OK\",  IF(AND(ISNUMBER(CAPs!M252),ISNUMBER('CAPs Test Data'!D1252)),IF(ABS(CAPs!M252-'CAPs Test Data'!D1252)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[null,"          or (Under-recovery)"]
[]
["CAP-4J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,"",null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL",null,null,null,null,null,null,null,null,"Allocation of Pool Revenues to MLB PICC & MLB EUCL"]
[]
[]
[null,null,null,"Total","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone",null,null,null,"Total Jurisdiction","No Zone / Zone A","Zone B","Zone C","Zone D","Other Zone"]
[null,null,"Source","(a)","(b)","(c)","(d)","(e)","(f)",null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)"]
[]
[null,null,"For rows 100&105: If CAP1r1110=\"Yes\", use sourcing; else enter \"No Pooling\"."]
[100,"Pooling Amount?","Input",null,null,null,null,null,null,null,null,null,null,"      N/A","      N/A","      N/A","      N/A","      N/A"]
[105,"CAP Form containing final EUCL Rates?","CAP1r1130",{"$f":"IF(ABS(ROUND(N(CAPs!D269)-N('CAPs Test Data'!ID1269),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M269='CAPs Test Data'!D1269, \"OK\",  IF(AND(ISNUMBER(CAPs!M269),ISNUMBER('CAPs Test Data'!D1269)),IF(ABS(CAPs!M269-'CAPs Test Data'!D1269)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
["","MLB Pooled Rates for CAP1 & CAP2 Forms","For rows 110 to 220: If CAP4r105=\"CAP1\"or\"CAP2\" or if Jurisdictional pricing, use sourcing; else, r105 value."]
[110,"MLB, PRI ISDN & Centrex EUCL Cap","CAP1r420",{"$f":"IF(ABS(ROUND(N(CAPs!D273)-N('CAPs Test Data'!ID1273),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M273='CAPs Test Data'!D1273, \"OK\",  IF(AND(ISNUMBER(CAPs!M273),ISNUMBER('CAPs Test Data'!D1273)),IF(ABS(CAPs!M273-'CAPs Test Data'!D1273)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[120,"MLB, PRI & Centrex EUCL Rate","if r105=\"CAP1\", r110;  =\"CAP2\",CAP2r420;",{"$f":"IF(ABS(ROUND(N(CAPs!D274)-N('CAPs Test Data'!ID1274),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M274='CAPs Test Data'!D1274, \"OK\",  IF(AND(ISNUMBER(CAPs!M274),ISNUMBER('CAPs Test Data'!D1274)),IF(ABS(CAPs!M274-'CAPs Test Data'!D1274)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"OK"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[130,"MLB, PRI ISDN Revenue below EUCL CAP","(r110-r120)*(CAP1r120)",{"$f":"IF(ABS(ROUND(N(CAPs!D276)-N('CAPs Test Data'!ID1276),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M276='CAPs Test Data'!D1276, \"OK\",  IF(AND(ISNUMBER(CAPs!M276),ISNUMBER('CAPs Test Data'!D1276)),IF(ABS(CAPs!M276-'CAPs Test Data'!D1276)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[140,"Pooling revenue to be recovered from MLB EUCL Rate","Min(r130,r100)",{"$f":"IF(ABS(ROUND(N(CAPs!D277)-N('CAPs Test Data'!ID1277),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M277='CAPs Test Data'!D1277, \"OK\",  IF(AND(ISNUMBER(CAPs!M277),ISNUMBER('CAPs Test Data'!D1277)),IF(ABS(CAPs!M277-'CAPs Test Data'!D1277)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[150,"MLB EUCL rate","r120+(r140/CAP1r120) ",{"$f":"IF(ABS(ROUND(N(CAPs!D278)-N('CAPs Test Data'!ID1278),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M278='CAPs Test Data'!D1278, \"OK\",  IF(AND(ISNUMBER(CAPs!M278),ISNUMBER('CAPs Test Data'!D1278)),IF(ABS(CAPs!M278-'CAPs Test Data'!D1278)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[155,"MLB EUCL Revenue","r150 * (CAP1r120)",{"$f":"IF(ABS(ROUND(N(CAPs!D279)-N('CAPs Test Data'!ID1279),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M279='CAPs Test Data'!D1279, \"OK\",  IF(AND(ISNUMBER(CAPs!M279),ISNUMBER('CAPs Test Data'!D1279)),IF(ABS(CAPs!M279-'CAPs Test Data'!D1279)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
[160,"Remaining Pooling Revenues","r100 - r140",{"$f":"IF(ABS(ROUND(N(CAPs!D282)-N('CAPs Test Data'!ID1282),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M282='CAPs Test Data'!D1282, \"OK\",  IF(AND(ISNUMBER(CAPs!M282),ISNUMBER('CAPs Test Data'!D1282)),IF(ABS(CAPs!M282-'CAPs Test Data'!D1282)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
[170,"MLB PICC Cap","CAP1r430",{"$f":"IF(ABS(ROUND(N(CAPs!D284)-N('CAPs Test Data'!ID1284),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M284='CAPs Test Data'!D1284, \"OK\",  IF(AND(ISNUMBER(CAPs!M284),ISNUMBER('CAPs Test Data'!D1284)),IF(ABS(CAPs!M284-'CAPs Test Data'!D1284)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[180,"Maximum Average MLB, PRI & Centrex PICC Rate","CAP1r830",{"$f":"IF(ABS(ROUND(N(CAPs!D285)-N('CAPs Test Data'!ID1285),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M285='CAPs Test Data'!D1285, \"OK\",  IF(AND(ISNUMBER(CAPs!M285),ISNUMBER('CAPs Test Data'!D1285)),IF(ABS(CAPs!M285-'CAPs Test Data'!D1285)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[190,"MLB PICC Revenue below CAP","(r170-r180)*(CAP1(r200+r210/9+r220))",{"$f":"IF(ABS(ROUND(N(CAPs!D286)-N('CAPs Test Data'!ID1286),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M286='CAPs Test Data'!D1286, \"OK\",  IF(AND(ISNUMBER(CAPs!M286),ISNUMBER('CAPs Test Data'!D1286)),IF(ABS(CAPs!M286-'CAPs Test Data'!D1286)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[200,"Pooling revenue to be recovered from MLB PICC Rate","Min(r190,r160)",{"$f":"IF(ABS(ROUND(N(CAPs!D287)-N('CAPs Test Data'!ID1287),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M287='CAPs Test Data'!D1287, \"OK\",  IF(AND(ISNUMBER(CAPs!M287),ISNUMBER('CAPs Test Data'!D1287)),IF(ABS(CAPs!M287-'CAPs Test Data'!D1287)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[210,"MLB PICC rate","r180+(r200/CAP1(r200+r210/9+r220)) ",{"$f":"IF(ABS(ROUND(N(CAPs!D288)-N('CAPs Test Data'!ID1288),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M288='CAPs Test Data'!D1288, \"OK\",  IF(AND(ISNUMBER(CAPs!M288),ISNUMBER('CAPs Test Data'!D1288)),IF(ABS(CAPs!M288-'CAPs Test Data'!D1288)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
[220,"MLB PICC Revenue","r 210 * (CAP1(r200+r210/9+r220))",{"$f":"IF(ABS(ROUND(N(CAPs!D289)-N('CAPs Test Data'!ID1289),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M289='CAPs Test Data'!D1289, \"OK\",  IF(AND(ISNUMBER(CAPs!M289),ISNUMBER('CAPs Test Data'!D1289)),IF(ABS(CAPs!M289-'CAPs Test Data'!D1289)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","",""]
["","",""]
["","MLB Pooled EU Rates for CAP3","For rows 300 to 400: If CAP4r105=\"CAP3\" or if Jurisdictional pricing, use sourcing; else value from CAP1r1130."]
[300,"Total MLB&PRI ISDN lines (include both PRI * 5 & Centrex)","CAP1r120",{"$f":"IF(ABS(ROUND(N(CAPs!D293)-N('CAPs Test Data'!ID1293),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E293)-N('CAPs Test Data'!IE1293),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F293)-N('CAPs Test Data'!IF1293),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G293)-N('CAPs Test Data'!IG1293),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H293)-N('CAPs Test Data'!IH1293),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I293)-N('CAPs Test Data'!II1293),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M293='CAPs Test Data'!D1293, \"OK\",  IF(AND(ISNUMBER(CAPs!M293),ISNUMBER('CAPs Test Data'!D1293)),IF(ABS(CAPs!M293-'CAPs Test Data'!D1293)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!N293='CAPs Test Data'!E1293, \"OK\",  IF(AND(ISNUMBER(CAPs!N293),ISNUMBER('CAPs Test Data'!E1293)),IF(ABS(CAPs!N293-'CAPs Test Data'!E1293)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!O293='CAPs Test Data'!F1293, \"OK\",  IF(AND(ISNUMBER(CAPs!O293),ISNUMBER('CAPs Test Data'!F1293)),IF(ABS(CAPs!O293-'CAPs Test Data'!F1293)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!P293='CAPs Test Data'!G1293, \"OK\",  IF(AND(ISNUMBER(CAPs!P293),ISNUMBER('CAPs Test Data'!G1293)),IF(ABS(CAPs!P293-'CAPs Test Data'!G1293)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!Q293='CAPs Test Data'!H1293, \"OK\",  IF(AND(ISNUMBER(CAPs!Q293),ISNUMBER('CAPs Test Data'!H1293)),IF(ABS(CAPs!Q293-'CAPs Test Data'!H1293)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!R293='CAPs Test Data'!I1293, \"OK\",  IF(AND(ISNUMBER(CAPs!R293),ISNUMBER('CAPs Test Data'!I1293)),IF(ABS(CAPs!R293-'CAPs Test Data'!I1293)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[310,"CAP3 Final MLB, PRI ISDN, & Centrex EU Rate","if r105=\"CAP3\",CAP3r420; else r105",null,{"$f":"IF(ABS(ROUND(N(CAPs!E294)-N('CAPs Test Data'!IE1294),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F294)-N('CAPs Test Data'!IF1294),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G294)-N('CAPs Test Data'!IG1294),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H294)-N('CAPs Test Data'!IH1294),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I294)-N('CAPs Test Data'!II1294),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,"      N/A",{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!N294='CAPs Test Data'!E1294, \"OK\",  IF(AND(ISNUMBER(CAPs!N294),ISNUMBER('CAPs Test Data'!E1294)),IF(ABS(CAPs!N294-'CAPs Test Data'!E1294)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!O294='CAPs Test Data'!F1294, \"OK\",  IF(AND(ISNUMBER(CAPs!O294),ISNUMBER('CAPs Test Data'!F1294)),IF(ABS(CAPs!O294-'CAPs Test Data'!F1294)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!P294='CAPs Test Data'!G1294, \"OK\",  IF(AND(ISNUMBER(CAPs!P294),ISNUMBER('CAPs Test Data'!G1294)),IF(ABS(CAPs!P294-'CAPs Test Data'!G1294)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!Q294='CAPs Test Data'!H1294, \"OK\",  IF(AND(ISNUMBER(CAPs!Q294),ISNUMBER('CAPs Test Data'!H1294)),IF(ABS(CAPs!Q294-'CAPs Test Data'!H1294)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!R294='CAPs Test Data'!I1294, \"OK\",  IF(AND(ISNUMBER(CAPs!R294),ISNUMBER('CAPs Test Data'!I1294)),IF(ABS(CAPs!R294-'CAPs Test Data'!I1294)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[320,"CAP3 Final Total MLB, PRI ISDN, & Centrex EU Revenue","CAP3r520",{"$f":"IF(ABS(ROUND(N(CAPs!D295)-N('CAPs Test Data'!ID1295),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E295)-N('CAPs Test Data'!IE1295),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F295)-N('CAPs Test Data'!IF1295),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G295)-N('CAPs Test Data'!IG1295),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H295)-N('CAPs Test Data'!IH1295),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I295)-N('CAPs Test Data'!II1295),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M295='CAPs Test Data'!D1295, \"OK\",  IF(AND(ISNUMBER(CAPs!M295),ISNUMBER('CAPs Test Data'!D1295)),IF(ABS(CAPs!M295-'CAPs Test Data'!D1295)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!N295='CAPs Test Data'!E1295, \"OK\",  IF(AND(ISNUMBER(CAPs!N295),ISNUMBER('CAPs Test Data'!E1295)),IF(ABS(CAPs!N295-'CAPs Test Data'!E1295)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!O295='CAPs Test Data'!F1295, \"OK\",  IF(AND(ISNUMBER(CAPs!O295),ISNUMBER('CAPs Test Data'!F1295)),IF(ABS(CAPs!O295-'CAPs Test Data'!F1295)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!P295='CAPs Test Data'!G1295, \"OK\",  IF(AND(ISNUMBER(CAPs!P295),ISNUMBER('CAPs Test Data'!G1295)),IF(ABS(CAPs!P295-'CAPs Test Data'!G1295)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!Q295='CAPs Test Data'!H1295, \"OK\",  IF(AND(ISNUMBER(CAPs!Q295),ISNUMBER('CAPs Test Data'!H1295)),IF(ABS(CAPs!Q295-'CAPs Test Data'!H1295)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!R295='CAPs Test Data'!I1295, \"OK\",  IF(AND(ISNUMBER(CAPs!R295),ISNUMBER('CAPs Test Data'!I1295)),IF(ABS(CAPs!R295-'CAPs Test Data'!I1295)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[330,"CAP3 Final MLB Rate adjusted for Pooling amount","a: min(330b.f) b-f:(sum(r310b.f)+r100a)/sum(r300b.f)",{"$f":"IF(ABS(ROUND(N(CAPs!D296)-N('CAPs Test Data'!ID1296),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E296)-N('CAPs Test Data'!IE1296),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F296)-N('CAPs Test Data'!IF1296),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G296)-N('CAPs Test Data'!IG1296),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H296)-N('CAPs Test Data'!IH1296),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I296)-N('CAPs Test Data'!II1296),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M296='CAPs Test Data'!D1296, \"OK\",  IF(AND(ISNUMBER(CAPs!M296),ISNUMBER('CAPs Test Data'!D1296)),IF(ABS(CAPs!M296-'CAPs Test Data'!D1296)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!N296='CAPs Test Data'!E1296, \"OK\",  IF(AND(ISNUMBER(CAPs!N296),ISNUMBER('CAPs Test Data'!E1296)),IF(ABS(CAPs!N296-'CAPs Test Data'!E1296)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!O296='CAPs Test Data'!F1296, \"OK\",  IF(AND(ISNUMBER(CAPs!O296),ISNUMBER('CAPs Test Data'!F1296)),IF(ABS(CAPs!O296-'CAPs Test Data'!F1296)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!P296='CAPs Test Data'!G1296, \"OK\",  IF(AND(ISNUMBER(CAPs!P296),ISNUMBER('CAPs Test Data'!G1296)),IF(ABS(CAPs!P296-'CAPs Test Data'!G1296)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!Q296='CAPs Test Data'!H1296, \"OK\",  IF(AND(ISNUMBER(CAPs!Q296),ISNUMBER('CAPs Test Data'!H1296)),IF(ABS(CAPs!Q296-'CAPs Test Data'!H1296)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!R296='CAPs Test Data'!I1296, \"OK\",  IF(AND(ISNUMBER(CAPs!R296),ISNUMBER('CAPs Test Data'!I1296)),IF(ABS(CAPs!R296-'CAPs Test Data'!I1296)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[340,"Final MLB, PRI ISDN & Centrex EU Rate with Pooling","max(r310,r330a)",null,{"$f":"IF(ABS(ROUND(N(CAPs!E297)-N('CAPs Test Data'!IE1297),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F297)-N('CAPs Test Data'!IF1297),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G297)-N('CAPs Test Data'!IG1297),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H297)-N('CAPs Test Data'!IH1297),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I297)-N('CAPs Test Data'!II1297),0))<=0.01, \"OK\",\"ERROR\")","v":"OK"},null,null,null,"      N/A",{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!N297='CAPs Test Data'!E1297, \"OK\",  IF(AND(ISNUMBER(CAPs!N297),ISNUMBER('CAPs Test Data'!E1297)),IF(ABS(CAPs!N297-'CAPs Test Data'!E1297)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!O297='CAPs Test Data'!F1297, \"OK\",  IF(AND(ISNUMBER(CAPs!O297),ISNUMBER('CAPs Test Data'!F1297)),IF(ABS(CAPs!O297-'CAPs Test Data'!F1297)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!P297='CAPs Test Data'!G1297, \"OK\",  IF(AND(ISNUMBER(CAPs!P297),ISNUMBER('CAPs Test Data'!G1297)),IF(ABS(CAPs!P297-'CAPs Test Data'!G1297)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!Q297='CAPs Test Data'!H1297, \"OK\",  IF(AND(ISNUMBER(CAPs!Q297),ISNUMBER('CAPs Test Data'!H1297)),IF(ABS(CAPs!Q297-'CAPs Test Data'!H1297)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!R297='CAPs Test Data'!I1297, \"OK\",  IF(AND(ISNUMBER(CAPs!R297),ISNUMBER('CAPs Test Data'!I1297)),IF(ABS(CAPs!R297-'CAPs Test Data'!I1297)<0.01,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
[350,"MLB EUCL Revenue","r300*r340",{"$f":"IF(ABS(ROUND(N(CAPs!D298)-N('CAPs Test Data'!ID1298),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!E298)-N('CAPs Test Data'!IE1298),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!F298)-N('CAPs Test Data'!IF1298),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!G298)-N('CAPs Test Data'!IG1298),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!H298)-N('CAPs Test Data'!IH1298),0))<=1, \"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(ROUND(N(CAPs!I298)-N('CAPs Test Data'!II1298),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M298='CAPs Test Data'!D1298, \"OK\",  IF(AND(ISNUMBER(CAPs!M298),ISNUMBER('CAPs Test Data'!D1298)),IF(ABS(CAPs!M298-'CAPs Test Data'!D1298)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!N298='CAPs Test Data'!E1298, \"OK\",  IF(AND(ISNUMBER(CAPs!N298),ISNUMBER('CAPs Test Data'!E1298)),IF(ABS(CAPs!N298-'CAPs Test Data'!E1298)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!O298='CAPs Test Data'!F1298, \"OK\",  IF(AND(ISNUMBER(CAPs!O298),ISNUMBER('CAPs Test Data'!F1298)),IF(ABS(CAPs!O298-'CAPs Test Data'!F1298)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!P298='CAPs Test Data'!G1298, \"OK\",  IF(AND(ISNUMBER(CAPs!P298),ISNUMBER('CAPs Test Data'!G1298)),IF(ABS(CAPs!P298-'CAPs Test Data'!G1298)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!Q298='CAPs Test Data'!H1298, \"OK\",  IF(AND(ISNUMBER(CAPs!Q298),ISNUMBER('CAPs Test Data'!H1298)),IF(ABS(CAPs!Q298-'CAPs Test Data'!H1298)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!R298='CAPs Test Data'!I1298, \"OK\",  IF(AND(ISNUMBER(CAPs!R298),ISNUMBER('CAPs Test Data'!I1298)),IF(ABS(CAPs!R298-'CAPs Test Data'!I1298)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"}]
["","",""]
[400,"Un-recovered Pool Revenues","if CAP1r1110=\"No\", then \"No Pooling\"; else ",{"$f":"IF(ABS(ROUND(N(CAPs!D300)-N('CAPs Test Data'!ID1300),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M128=\"NO\",\"OK\",IF(CAPs!M300='CAPs Test Data'!D1300, \"OK\",  IF(AND(ISNUMBER(CAPs!M300),ISNUMBER('CAPs Test Data'!D1300)),IF(ABS(CAPs!M300-'CAPs Test Data'!D1300)<1,\"OK\",\"ERROR\"),\"ERROR\")))","v":"ERROR"},"      N/A","      N/A","      N/A","      N/A","      N/A"]
["","","       if r105=\"CAP3\", then r100+r320-r350; "]
["","","       if r105=\"Juris\", then r100+r320-r350-r140; "]
[null,null,"       else r160-r200"]
["",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-5J",null,null,"Total ",null,null,null,null,null,null,null,null,""]
[null,null,""]
[null,null,""]
[null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,"Price Cap Tariff Review Plan",null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
["Page 1 of 1",null,null,"Verification of Recovered CMT Revenue",null,null,null,null,null,null,null,null,"Verification of Recovered CMT Revenue"]
[null,null,""]
[null,null,""]
[null,null,"","Total",null,null,null,null,null,null,null,null,"Total Jurisdiction"]
[null,null,"Source","(a)",null,null,null,null,null,null,null,null,"(a)"]
[]
[100,"Maximum CMT Revenue","CAP1r600",{"$f":"IF(ABS(ROUND(N(CAPs!D326)-N('CAPs Test Data'!ID1326),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M326='CAPs Test Data'!D1326, \"OK\",  IF(AND(ISNUMBER(CAPs!M326),ISNUMBER('CAPs Test Data'!D1326)),IF(ABS(CAPs!M326-'CAPs Test Data'!D1326)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[110,"Total USAC Receipts","CAP1r660",{"$f":"IF(ABS(ROUND(N(CAPs!D327)-N('CAPs Test Data'!ID1327),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M327='CAPs Test Data'!D1327, \"OK\",  IF(AND(ISNUMBER(CAPs!M327),ISNUMBER('CAPs Test Data'!D1327)),IF(ABS(CAPs!M327-'CAPs Test Data'!D1327)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
["","",""]
[125,"Pooling Revenues","if CAP1r1110 = \"Yes\", CAP4r100",{"$f":"IF(ABS(ROUND(N(CAPs!D329)-N('CAPs Test Data'!ID1329),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M329='CAPs Test Data'!D1329, \"OK\",  IF(AND(ISNUMBER(CAPs!M329),ISNUMBER('CAPs Test Data'!D1329)),IF(ABS(CAPs!M329-'CAPs Test Data'!D1329)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[130,"Maximum Recoverable Revenue","r100 - r110 + r125",{"$f":"IF(ABS(ROUND(N(CAPs!D330)-N('CAPs Test Data'!ID1330),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M330='CAPs Test Data'!D1330, \"OK\",  IF(AND(ISNUMBER(CAPs!M330),ISNUMBER('CAPs Test Data'!D1330)),IF(ABS(CAPs!M330-'CAPs Test Data'!D1330)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
["","",""]
[200,"Final Total Primary Res & SLB & LifeLine EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r610",{"$f":"IF(ABS(ROUND(N(CAPs!D332)-N('CAPs Test Data'!ID1332),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M332='CAPs Test Data'!D1332, \"OK\",  IF(AND(ISNUMBER(CAPs!M332),ISNUMBER('CAPs Test Data'!D1332)),IF(ABS(CAPs!M332-'CAPs Test Data'!D1332)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
["","","if CAP1r1130 = \"CAP2\", CAP2r500"]
["","","if CAP1r1130 = \"CAP3\", CAP3r500"]
["","","if CAP1r1130=\"Juris\",CAP1r1140+CAP2r500+CAP3r500"]
[210,"Final Total NonPrim Res & BRI ISDN EU Revenue","if CAP1r1130 = \"CAP1\", CAP1r620",{"$f":"IF(ABS(ROUND(N(CAPs!D336)-N('CAPs Test Data'!ID1336),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M336='CAPs Test Data'!D1336, \"OK\",  IF(AND(ISNUMBER(CAPs!M336),ISNUMBER('CAPs Test Data'!D1336)),IF(ABS(CAPs!M336-'CAPs Test Data'!D1336)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
["","","if CAP1r1130 = \"CAP2\", CAP2r510"]
["","","if CAP1r1130 = \"CAP3\", CAP3r510"]
["","","if CAP1r1130=\"Juris\",CAP1r1150+CAP2r510+CAP3r510"]
[220,"Final Total MLB, PRI ISDN, & Centrex EU Revenue","if CAP1r1110=\"Yes\"&:",{"$f":"IF(ABS(ROUND(N(CAPs!D340)-N('CAPs Test Data'!ID1340),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M340='CAPs Test Data'!D1340, \"OK\",  IF(AND(ISNUMBER(CAPs!M340),ISNUMBER('CAPs Test Data'!D1340)),IF(ABS(CAPs!M340-'CAPs Test Data'!D1340)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
["","","      if CAP1r1130=\"CAP1\" or \"CAP2\", CAP4r155"]
["","","      if CAP1r1130=\"CAP3\", CAP4r350a"]
["","","      if CAP1r1130=\"Juris\", CAP4(r155+r350a)"]
[null,null,"if CAP1r1110=\"No\"&:"]
[null,null,"      if CAP1r1130=\"CAP1\", CAP1r630"]
[null,null,"      if CAP1r1130=\"CAP2\", CAP2r520"]
[null,null,"      if CAP1r1130=\"CAP3\", CAP3r520"]
[null,null,"      if CAP1r1130=\"Juris\", CAP1r1160+CAP2r520+CAP3r520"]
[]
[]
[300,"Final Total EUCL Revenue","r200 + r210 + r220",{"$f":"IF(ABS(ROUND(N(CAPs!D351)-N('CAPs Test Data'!ID1351),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,"EUCL rev recovered by juris. EUCL rates only",null,null,null,null,null,{"$f":"IF(CAPs!M351='CAPs Test Data'!D1351, \"OK\",  IF(AND(ISNUMBER(CAPs!M351),ISNUMBER('CAPs Test Data'!D1351)),IF(ABS(CAPs!M351-'CAPs Test Data'!D1351)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[310,"Final Total PICC Revenue","if CAP1r1110=\"Yes\"&CAP1r1130<>\"CAP3\", ",{"$f":"IF(CAPs!D352='CAPs Test Data'!ID1352, \"OK\", IF(AND(ISNUMBER(CAPs!D352),ISNUMBER('CAPs Test Data'!ID1352)),IF(ABS(CAPs!D352-'CAPs Test Data'!ID1352)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,"PICC rev recovered by juris PICC rates only",null,null,null,null,null,{"$f":"IF(CAPs!M352='CAPs Test Data'!D1352, \"OK\",  IF(AND(ISNUMBER(CAPs!M352),ISNUMBER('CAPs Test Data'!D1352)),IF(ABS(CAPs!M352-'CAPs Test Data'!D1352)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[null,null,"     CAP4 r220; else CAP1r860"]
[320,"Final Total CCL Revenue","CAP1r995",{"$f":"IF(CAPs!D354='CAPs Test Data'!ID1354, \"OK\", IF(AND(ISNUMBER(CAPs!D354),ISNUMBER('CAPs Test Data'!ID1354)),IF(ABS(CAPs!D354-'CAPs Test Data'!ID1354)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"},null,null,"CCL rev recovered by juris CCL rates only",null,null,null,null,null,{"$f":"IF(CAPs!M354='CAPs Test Data'!D1354, \"OK\",  IF(AND(ISNUMBER(CAPs!M354),ISNUMBER('CAPs Test Data'!D1354)),IF(ABS(CAPs!M354-'CAPs Test Data'!D1354)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
["","",""]
[400,"Final Total Recovered Revenue","r300 + r310 + r320",{"$f":"IF(ABS(ROUND(N(CAPs!D356)-N('CAPs Test Data'!ID1356),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,"EUCL, PICC, CCL rev recovered by juris rates only ",null,null,null,null,null,{"$f":"IF(CAPs!M356='CAPs Test Data'!D1356, \"OK\",  IF(AND(ISNUMBER(CAPs!M356),ISNUMBER('CAPs Test Data'!D1356)),IF(ABS(CAPs!M356-'CAPs Test Data'!D1356)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
["","",""]
[500,"Allowable Revenue Over-recovery/(Under-recovery)"," r400-r130",{"$f":"IF(ABS(ROUND(N(CAPs!D358)-N('CAPs Test Data'!ID1358),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,"over/under-recovery, as it relates to juris rates only",null,null,null,null,null,{"$f":"IF(CAPs!M358='CAPs Test Data'!D1358, \"OK\",  IF(AND(ISNUMBER(CAPs!M358),ISNUMBER('CAPs Test Data'!D1358)),IF(ABS(CAPs!M358-'CAPs Test Data'!D1358)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[]
["","",""]
[600,"Nonrecoverable from PICC and CCL","CAP1r950-CAP1r995",{"$f":"IF(ABS(ROUND(N(CAPs!D361)-N('CAPs Test Data'!ID1361),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M361='CAPs Test Data'!D1361, \"OK\",  IF(AND(ISNUMBER(CAPs!M361),ISNUMBER('CAPs Test Data'!D1361)),IF(ABS(CAPs!M361-'CAPs Test Data'!D1361)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[605,"Annual Filing Non Recoverable Dollars ","if Annual filing = 0 else r600- r610 from the Annual Filing",{"$f":"IF(ABS(ROUND(N(CAPs!D362)-N('CAPs Test Data'!ID1362),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M362='CAPs Test Data'!D1362, \"OK\",  IF(AND(ISNUMBER(CAPs!M362),ISNUMBER('CAPs Test Data'!D1362)),IF(ABS(CAPs!M362-'CAPs Test Data'!D1362)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[610,"Recoverable from ARC (up to max exog costs for","if r600<=0,0,max(0,min(EXG1r160(colsB+H+J),r600))",{"$f":"IF(ABS(ROUND(N(CAPs!D363)-N('CAPs Test Data'!ID1363),0))<=1, \"OK\",\"ERROR\")","v":"OK"},null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M363='CAPs Test Data'!D1363, \"OK\",  IF(AND(ISNUMBER(CAPs!M363),ISNUMBER('CAPs Test Data'!D1363)),IF(ABS(CAPs!M363-'CAPs Test Data'!D1363)<1,\"OK\",\"ERROR\"),\"ERROR\"))","v":"OK"}]
[null,"Reg Fees, TRS, and NANPA)"]

{"sheet":"CAPs Prior Year Test Results","index":13,"n_rows":59,"n_cols":18,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FO1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(O3:O700,\"#VALUE!\")+COUNTIF(O3:O700,\"#N/A\")+COUNTIF(O3:O700,\"#REF!\")+COUNTIF(O3:O700,\"#DIV/0!\")+COUNTIF(O3:O700,\"#NUM!\")+COUNTIF(O3:O700,\"#NULL!\")+COUNTIF(O3:O700,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",O3:O700,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'CAPs Test Data'!D15","v":0}]
["CAP-1J"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of EUCL Limits, PICC Rate and CCL Rates"]
[]
[]
["Page 1 of 2",null,null,null,null,null,null,null,null,null,null,null,null,"DATA FROM","TEST OF PRIOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Prev. Yr. Filing","YEAR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","PROPOSED",null,"Zone C","Zone D","Other Zone *"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(a)","RATES",null,"(d)","(e)","(f)"]
[null,"EUCL Demand Inputs"]
[100,"Total Primary Res & SLB & LifeLine Lines"]
[110,"Total NonPrim Res & BRI ISDN Lines"]
[120,"Total MLB&PRI ISDN (include PRI * 5, & Include Centrex)"]
[130,"Total Local Exchange Lines"]
[]
[null,"PICC Demand Inputs"]
[200,"Total MLB&PRI ISDN (include PRI * 5, & exclude Centrex)"]
[210,"Total Business Centrex Lines in groups with 9 or more lines"]
[220,"Total Business Groups with less than 9 lines in the group"]
[]
[]
[null,"MOU Demand Inputs"]
[300,"Total Terminating Premium MOU"]
[310,"Total Terminating Non-Premium MOU"]
[320,"Total Terminating Chargeable MOU"]
[330,"Total Originating Premium MOU"]
[340,"Total Originating Non-Premium MOU"]
[350,"Total Originating Chargeable MOU"]
[]
[null,"SLC/PICC Caps"]
[400,"PR, Lifeline & SLB EU Cap"]
[410,"NonPrimary Res & BRI EU Cap"]
[420,"MLB, PRI & Centrex EU Cap"]
[430,"MLB PICC Rate as of Dec. 29, 2011"]
[]
[null,"CMT Revenue"]
[440,"Current MaxCMT Rev per Line (from previous filing)",null,null,null,null,null,null,null,null,null,null,{"$f":"CAPs!M52","v":0},{"$f":"N61","v":0},{"$f":"IF(PRIOR<>\"y\",\"OK\",IF(ABS(ROUND(N53-M53,6))>=0.000001,\"ERROR\",\"OK\"))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[450,"Total CMT Exogenous Cost Factor ((R+deltaZ)/R)"]
[]
[460,"Proposed Maximum CMT Revenue Per Line"]

{"sheet":"CAPs Additional Test Results","index":14,"n_rows":168,"n_cols":16,"rows_kept":168,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(ISERROR(HLOOKUP(\"ERROR\",D1:FO1,1,FALSE)),\"OK\",\"ERROR\")","v":"ERROR"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(M3:M460,\"#VALUE!\")+COUNTIF(M3:M460,\"#N/A\")+COUNTIF(M3:M460,\"#REF!\")+COUNTIF(M3:M460,\"#DIV/0!\")+COUNTIF(M3:M460,\"#NUM!\")+COUNTIF(M3:M460,\"#NULL!\")+COUNTIF(M3:M460,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",M3:M460,1,FALSE)),\"OK\",\"ERROR\"))","v":"ERROR"},{"$f":"IF(COUNTIF(N3:N460,\"#VALUE!\")+COUNTIF(N3:N460,\"#N/A\")+COUNTIF(N3:N460,\"#REF!\")+COUNTIF(N3:N460,\"#DIV/0!\")+COUNTIF(N3:N460,\"#NUM!\")+COUNTIF(N3:N460,\"#NULL!\")+COUNTIF(N3:N460,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",N3:N460,1,FALSE)),\"OK\",\"ERROR\"))","v":"OK"},null,{"$f":"IF(COUNTIF(P3:P460,\"#VALUE!\")+COUNTIF(P3:P460,\"#N/A\")+COUNTIF(P3:P460,\"#REF!\")+COUNTIF(P3:P460,\"#DIV/0!\")+COUNTIF(P3:P460,\"#NUM!\")+COUNTIF(P3:P460,\"#NULL!\")+COUNTIF(P3:P460,\"#NAME?\")>0,\"ERROR\",IF(ISERROR(VLOOKUP(\"ERROR\",P3:P460,1,FALSE)),\"OK\",\"ERROR\"))","v":"OK"}]
[{"$f":"IF(ISERROR(HLOOKUP(\"UNDER RECOVERY\",D2:FO2,1,FALSE)),\"\",\"UNDER RECOVERY\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(N119=\"UNDER RECOVERY\",N48=\"UNDER RECOVERY\"),\"UNDER RECOVERY\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jurisdiction Number:","Juris name"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D15+1","v":1},{"$f":"'CAPs Test Data'!D15","v":0}]
["CAP-2J",null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
["Page 1 of 1",null,null,null,null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Manual Input of EUCL Rates - No PICC or MOU Rates"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total Jurisdiction"]
["",null,null,null,null,null,null,null,null,null,null,null,"(a)"]
[null,"Calculation of Maximum Recoverable Revenue"]
[100,"Maximum CMT Revenue"]
[110,"Total USAC Receipts (at t)"]
[]
[130,"Maximum Recoverable Revenue"]
[]
[null,"Maximum Allowable EU Rates"]
[200,"Max. Allowable Primary Res, Lifeline, & SLB EU Rate"]
[210,"Max. Allowable NonPrimary Res & BRI ISDN EU Rate"]
[220,"Max. Allowable MLB, PRI ISDN, & Centrex EU Rate"]
[]
[null,"Final EU Rates (Manually Input)"]
[400,"Final Primary Res, Lifeline, & SLB EU Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TRIM(CAPs!N157)=\"OK\",\"OK\",\"ERROR\")","v":"OK"}]
[410,"Final NonPrim Res & BRI ISDN EU Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TRIM(CAPs!N158)=\"OK\",\"OK\",\"ERROR\")","v":"OK"}]
[420,"Final MLB, PRI ISDN, & Centrex EU Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TRIM(CAPs!N159)=\"OK\",\"OK\",\"ERROR\")","v":"OK"}]
[]
[null,"Final EU Revenue"]
[500,"Final Total Primary Res & SLB & LifeLine EU Revenue"]
[510,"Final Total NonPrim Res & BRI ISDN EU Revenue"]
[520,"Final Total MLB, PRI ISDN, & Centrex EU Revenue"]
[530,"Final Total End User Revenue"]
[]
[600,"Actual vs. Allowable Revenue:  Over-recovery",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TRIM(CAPs!N167)=\"OK\",\"OK\",IF(NOT(ISERROR(FIND(\"Error:\",CAPs!N167))),\"ERROR\",IF(NOT(ISERROR(FIND(\"under-recovered\",CAPs!N167))),\"UNDER RECOVERY\",\"\")))","v":"OK"}]
[null,"          or (Under-recovery)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAP-5J",null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price Cap Tariff Review Plan"]
["Page 1 of 1",null,null,null,null,null,null,null,null,null,null,null,"Verification of Recovered CMT Revenue"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total Jurisdiction"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(a)"]
[]
[100,"Maximum CMT Revenue"]
[110,"Total USAC Receipts"]
["",""]
[125,"Pooling Revenues"]
[130,"Maximum Recoverable Revenue"]
["",""]
[200,"Final Total Primary Res & SLB & LifeLine EU Revenue"]
["",""]
["",""]
["",""]
[210,"Final Total NonPrim Res & BRI ISDN EU Revenue"]
["",""]
["",""]
["",""]
[220,"Final Total MLB, PRI ISDN, & Centrex EU Revenue"]
["",""]
["",""]
["",""]
[]
[]
[]
[]
[]
[]
[]
[300,"Final Total EUCL Revenue"]
[310,"Final Total PICC Revenue"]
[]
[320,"Final Total CCL Revenue"]
["",""]
[400,"Final Total Recovered Revenue"]
["",""]
[500,"Allowable Revenue Over-recovery/(Under-recovery)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TRIM(CAPs!N358)=\"OK\",\"OK\",IF(NOT(ISERROR(FIND(\"Error:\",CAPs!N358))),\"ERROR\",IF(NOT(ISERROR(FIND(\"under-recovered\",CAPs!N358))),\"UNDER RECOVERY\",\"\")))","v":"OK"}]
[]
["",""]
[600,"Nonrecoverable from PICC and CCL"]
[605,"Annual Filing Non Recoverable Dollars "]
[610,"Recoverable from ARC (up to max exog costs for"]
[null,"Reg Fees, TRS, and NANPA)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANALYZER - Juris",null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flag"]
["COMMON LINE-----------------------------------------",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
["Deaveraging Checks (from CAP3):"]
["   Zone Progression Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M386=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M387=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M388=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
[]
["   Zone Minimum Pricing Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M391=\"FAIL\",\"ERROR\",\"OK\")","v":{"$error":"#REF!"}}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M392=\"FAIL\",\"ERROR\",\"OK\")","v":{"$error":"#REF!"}}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M393=\"FAIL\",\"ERROR\",\"OK\")","v":{"$error":"#REF!"}}]
[]
["   Zone Maximum Pricing Checks:"]
["     Primary Res, SLB, & LifeLine",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M396=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
["     NonPrimary Res & BRI ISDN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M397=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
["     MLB, PRI ISDN, & Centrex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M398=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
[]
["   Class of Service Checks:"]
["     Zone A",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M401=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
["     Zone B",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M402=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
["     Zone C",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M403=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
["     Zone D",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M404=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
["     Other Zone",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAPs!M405=\"FAIL\",\"ERROR\",\"OK\")","v":"OK"}]
[]
["      CMT Revenue Too High?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TRIM(CAPs!P407)=\"HIGH\",\"ERROR\", \"OK\")","v":"OK"}]