{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Rate Detail","Revenue Summary"],"not_rendered":{"macros":1,"external_links":1,"defined_names":41},"read":"whole","date_system":"1900"}

{"sheet":"Rate Detail","index":0,"n_rows":255,"n_cols":12,"rows_kept":255,"merged":[[2,3,2,10]]}
[null,"RDET"]
[null,"Filing Entity:"]
[null,"Filing Date:","6/16/2016",{"$f":"B5","v":"June 16, 2016 Annual Filing (XXXXXX.XLS)"}]
[null,"Transmittal No.:",{"$nulls":3},"Prop PCI:",{"$f":"G253","v":{"v":0,"d":"0.0000"}}]
[null,"June 16, 2016 Annual Filing (XXXXXX.XLS)",{"$nulls":3},"Prop API:",{"$f":"G252","v":{"v":0,"d":"0.0000"}}]
[]
[]
[]
[]
[{"$nulls":7},"Demand","Demand",null,null,"Demand"]
[{"$nulls":4},"Base Period","Current","Proposed","Times","Times",null,null,"Times"]
["RTE-1","Section","USOC","Rate Element","Demand","Rate","Rate","Current Rate","Proposed Rate",null,"Rates at Last PCI","Rates at Last PCI"]
[{"$nulls":4},"(A)","(B)","(C)","(D) = A * B","(E) = A * C",null,"(F)","(G) = A * F"]
[{"$nulls":3},"BASKET 1 - COMMON LINE"]
[]
[{"$nulls":3},"SUBSCRIBER LINE CHARGE (SLC)"]
[106,"4.7",null,"SLC -  Multi-Line Business and Centrex",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"E17*F17","v":{"v":0,"d":"$0"}},{"$f":"E17*G17","v":{"v":0,"d":"$0"}},{"$f":"IF($I$27<>0,I17/$I$27,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E17*K17","v":{"v":0,"d":"$0"}}]
[106,"4.7",null,"SLC -  ISDN PRI",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"G17","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[102,"4.7",null,"SLC -  Residence",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[102,"4.7",null,"SLC - Single Line Business",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"G19","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[102,"4.2",null,"SLC - Residential Lifeline",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"G19","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[104,"4.7",null,"SLC - Non-Primary Residence",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[104,"4.7",null,"SLC - ISDN BRI",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"G22","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[]
[108,"17.3.1","S25","Special Access Surcharge",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F25","v":{"v":0,"d":"$0.00"}},{"$f":"E25*F25","v":{"v":0,"d":"$0"}},{"$f":"E25*G25","v":{"v":0,"d":"$0"}},{"$f":"IF($I$27<>0,I25/$I$27,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E25*K25","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":3},"  TOTAL END USER",{"$nulls":3},{"$f":"SUM(H17:H25)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I17:I25)","v":{"v":0,"d":"$0"}},{"$f":"IF($I$47<>0,I27/$I$47,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(L17:L25)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":3},"CARRIER COMMON LINE (CCL)"]
[161,"3.7.1","1010","CCL -  Premium Terminating",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F30","v":{"v":0,"d":"$0.00"}},{"$f":"E30*F30","v":{"v":0,"d":"$0"}},{"$f":"E30*G30","v":{"v":0,"d":"$0"}},{"$f":"IF($I$40<>0,I30/$I$40,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E30*K30","v":{"v":0,"d":"$0"}}]
[163,"3.7.1",1020,"CCL -  NonPremium Terminating",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F31","v":{"v":0,"d":"$0.00"}},{"$f":"E31*F31","v":{"v":0,"d":"$0"}},{"$f":"E31*G31","v":{"v":0,"d":"$0"}},{"$f":"IF($I$40<>0,I31/$I$40,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E31*K31","v":{"v":0,"d":"$0"}}]
[165,"3.7.1","1030","CCL -  Premium Originating",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F32","v":{"v":0,"d":"$0.00"}},{"$f":"E32*F32","v":{"v":0,"d":"$0"}},{"$f":"E32*G32","v":{"v":0,"d":"$0"}},{"$f":"IF($I$40<>0,I32/$I$40,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E32*K32","v":{"v":0,"d":"$0"}}]
[167,"3.7.1",1040,"CCL -  NonPremium Originating",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F33","v":{"v":0,"d":"$0.00"}},{"$f":"E33*F33","v":{"v":0,"d":"$0"}},{"$f":"E33*G33","v":{"v":0,"d":"$0"}},{"$f":"IF($I$40<>0,I33/$I$40,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E33*K33","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":3},"PRESUBSCRIBED INTEREXCHANGE CARRIER CHARGE (PICC)"]
[155,"3.5",null,"PICC - Multi-Line Business",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F36","v":{"v":0,"d":"$0.00"}},{"$f":"E36*F36","v":{"v":0,"d":"$0"}},{"$f":"E36*G36","v":{"v":0,"d":"$0"}},{"$f":"IF($I$40<>0,I36/$I$40,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E36*K36","v":{"v":0,"d":"$0"}}]
[155,"3.5",null,"PICC - ISDN PRI",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F37","v":{"v":0,"d":"$0.00"}},{"$f":"E37*F37","v":{"v":0,"d":"$0"}},{"$f":"E37*G37","v":{"v":0,"d":"$0"}},{"$f":"IF($I$40<>0,I37/$I$40,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E37*K37","v":{"v":0,"d":"$0"}}]
[157,"3.5",null,"PICC - Business Centrex ",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F38","v":{"v":0,"d":"$0.00"}},{"$f":"E38*F38","v":{"v":0,"d":"$0"}},{"$f":"E38*G38","v":{"v":0,"d":"$0"}},{"$f":"IF($I$40<>0,I38/$I$40,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E38*K38","v":{"v":0,"d":"$0"}}]
[180,"3.5",null,"PICC - PayPhone",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F39","v":{"v":0,"d":"$0.00"}},{"$f":"E39*F39","v":{"v":0,"d":"$0"}},{"$f":"E39*G39","v":{"v":0,"d":"$0"}},{"$f":"IF($I$40<>0,I39/$I$40,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"  TOTAL CARRIER COMMON LINE",{"$nulls":3},{"$f":"SUM(H30:H39)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I30:I39)","v":{"v":0,"d":"0 "}},{"$f":"IF($I$47<>0,I40/$I$47,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(L30:L39)","v":{"v":0,"d":"0 "}}]
[]
[{"$nulls":3},"LINE PORTS IN EXCESS OF BASIC"]
[109,null,null,"ISDN Line Port BRI",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F43","v":{"v":0,"d":"$0.00"}},{"$f":"E43*F43","v":{"v":0,"d":"$0"}},{"$f":"E43*G43","v":{"v":0,"d":"$0"}},{"$f":"IF($I$47<>0,I43/$I$47,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E43*K43","v":{"v":0,"d":"$0"}}]
[109,null,null,"ISDN Line Port PRI",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F44","v":{"v":0,"d":"$0.00"}},{"$f":"E44*F44","v":{"v":0,"d":"$0"}},{"$f":"E44*G44","v":{"v":0,"d":"$0"}},{"$f":"IF($I$47<>0,I44/$I$47,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E44*K44","v":{"v":0,"d":"$0"}}]
[109,null,null,"DS1 Line Port",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F45","v":{"v":0,"d":"$0.00"}},{"$f":"E45*F45","v":{"v":0,"d":"$0"}},{"$f":"E45*G45","v":{"v":0,"d":"$0"}},{"$f":"IF($I$47<>0,I45/$I$47,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E45*K45","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":3},"    TOTAL COMMON LINE",{"$nulls":3},{"$f":"H27+H40+H43+H44+H45","v":{"v":0,"d":"$0"}},{"$f":"I27+I40+I43+I44+I45","v":{"v":0,"d":"$0"}},{"$f":"IF($I$255<>0,I47/$I$255,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"L27+L40+L43+L44+L45","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[{"$nulls":3}," BASKET 4 - SPECIAL ACCESS"]
[]
[{"$nulls":3},"** VoiceGrade/WATS**"]
[{"$nulls":3},"VG DTT/EF NonDensity Zone"]
[{"$nulls":3},"TELEGRAPH GRADE"]
[4141,"17.3.2.A","TGCT2","Telegraph (Sp) Channel Termination, 2-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F56","v":{"v":0,"d":"$0.00"}},{"$f":"E56*F56","v":{"v":0,"d":"$0"}},{"$f":"E56*G56","v":{"v":0,"d":"$0"}},{"$f":"IF($I$77<>0,I56/$I$77,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E56*K56","v":{"v":0,"d":"$0"}}]
[4141,"17.3.2.A","TGCT4","Telegraph (Sp) Channel Termination, 4-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F57","v":{"v":0,"d":"$0.00"}},{"$f":"E57*F57","v":{"v":0,"d":"$0"}},{"$f":"E57*G57","v":{"v":0,"d":"$0"}},{"$f":"IF($I$77<>0,I57/$I$77,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E57*K57","v":{"v":0,"d":"$0"}}]
[4143,"17.3.2.B.1","TGCMF","Telegraph (Sp) Channel Mileage Facility (PM)",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F58","v":{"v":0,"d":"$0.00"}},{"$f":"E58*F58","v":{"v":0,"d":"$0"}},{"$f":"E58*G58","v":{"v":0,"d":"$0"}},{"$f":"IF($I$77<>0,I58/$I$77,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E58*K58","v":{"v":0,"d":"$0"}}]
[4142,"17.3.2.B.2","TGCMT","Telegraph (Sp) Channel Mileage Termination",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F59","v":{"v":0,"d":"$0.00"}},{"$f":"E59*F59","v":{"v":0,"d":"$0"}},{"$f":"E59*G59","v":{"v":0,"d":"$0"}},{"$f":"IF($I$77<>0,I59/$I$77,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E59*K59","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"VOICE GRADE"]
[4141,"17.3.3.A","VGT2","VG (Sp) Channel Termination, 2-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F61","v":{"v":0,"d":"$0.00"}},{"$f":"E61*F61","v":{"v":0,"d":"$0"}},{"$f":"E61*G61","v":{"v":0,"d":"$0"}},{"$f":"IF($I$77<>0,I61/$I$77,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E61*K61","v":{"v":0,"d":"$0"}}]
[4141,"17.3.3.A","VGT4","VG (Sp) Channel Termination, 4-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"E62*F62","v":{"v":0,"d":"$0"}},{"$f":"E62*G62","v":{"v":0,"d":"$0"}},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4143,"17.3.3.B.1","VGF2+VGF4","VG (Sp) Channel Mileage Facility (PM)",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"E63*F63","v":{"v":0,"d":"$0"}},{"$f":"E63*G63","v":{"v":0,"d":"$0"}},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4142,"17.3.3.B.2","VGM2+VGM4","VG (Sp) Channel Mileage Termination",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"+F64*E64","v":{"v":0,"d":"$0"}},{"$f":"+G64*E64","v":{"v":0,"d":"$0"}},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.1.a","VGB2","VG (Sp) Voice Bridging - 2-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"E65*F65","v":{"v":0,"d":"$0"}},{"$f":"E65*G65","v":{"v":0,"d":"$0"}},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.1.a","VGB4","VG (Sp) Voice Bridging - 4-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.1.b",null,"VG (Sp) Data Bridging 2-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.1.b",null,"VG (Sp) Data Bridging 4-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.2","VGC4","VG (Sp) Conditioning, C-Type",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.2","VGDC4","VG (Sp) Conditioning, Data Capability",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.3","VGRL2","VG (Sp) Improved Return Loss - 2-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.3","VGRL4","VG (Sp) Improved Return Loss - 4-Wire",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4144,"17.3.3.C.6","VGSC","VG (Sp) Signaling Capability",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[{"$nulls":3},"                VG  (Sp) Nonrecurring"]
[4144,"17.3.3.A","1760","VG (Sp) Channel Termination, 2-Wire, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F75","v":{"v":0,"d":"$0.00"}},{"$f":"E75*F75","v":{"v":0,"d":"$0"}},{"$f":"E75*G75","v":{"v":0,"d":"$0"}},{"$f":"IF($I$77<>0,I75/$I$77,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E75*K75","v":{"v":0,"d":"$0"}}]
[4144,"17.3.3.A","1765","VG (Sp) Channel Termination, 4-Wire, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F76","v":{"v":0,"d":"$0.00"}},{"$f":"E76*F76","v":{"v":0,"d":"$0"}},{"$f":"E76*G76","v":{"v":0,"d":"$0"}},{"$f":"IF($I$77<>0,I76/$I$77,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E76*K76","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"  TOTAL VG/WATS/MET./TGPH ",{"$nulls":3},{"$f":"SUM(H56:H76)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I56:I76)","v":{"v":0,"d":"$0"}},{"$f":"IF($I$250<>0,I77/$I$250,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(L56:L76)","v":{"v":0,"d":"$0"}}]
[]
[4198,null,null,"VG/WATS/MET./TGPH - SP - SBI",null,{"v":0,"d":"0.0000"},{"$f":"IF(H77<>0,F79*I77/H77,F79)","v":{"v":0,"d":"0.0000"}},{"$nulls":3},{"v":0,"d":"0.0000"}]
[4199,null,null,"  VG/WTS/MT/TG - SP - SBI Upper Limit",null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$nulls":3},{"v":0,"d":"0.0000"}]
[]
[{"$nulls":3},"** AUDIO/VIDEO SERVICE CATEGORY SPECIAL  **"]
[{"$nulls":3},"AUDIO/VIDEO Non Density Zone"]
[4361,"17.3.4.A","PAT3","PA (Sp)  Channel Term, 200-3500 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F84","v":{"v":0,"d":"$0.00"}},{"$f":"E84*F84","v":{"v":0,"d":"$0"}},{"$f":"E84*G84","v":{"v":0,"d":"$0"}},{"$f":"IF($I$101<>0,I84/$I$101,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E84*K84","v":{"v":0,"d":"$0"}}]
[4361,"17.3.4.A","PAT5","PA (Sp)  Channel Term, 100-5000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4361,"17.3.4.A","PAT8","PA (Sp)  Channel Term, 50-8000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4361,"17.3.4.A","PAT15","PA (Sp)  Channel Term, 50-15000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4363,"17.3.4.B.1","PAF3","PA (Sp)  Channel Mileage Facility (PM) 200-3500 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4363,"17.3.4.B.1","PAF5","PA (Sp)  Channel Mileage Facility (PM) 100-5000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4363,"17.3.4.B.1","PAF8","PA (Sp)  Channel Mileage Facility (PM) 50-8000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4363,"17.3.4.B.1","PAF15","PA (Sp)  Channel Mileage Facility (PM) 50-15000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4362,"17.3.4.B.2","PAM3","PA (Sp)  Channel Mileage Term - 200-3500 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4362,"17.3.4.B.2","PAM5","PA (Sp)  Channel Mileage Term - 100-5000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4362,"17.3.4.B.2","PAM8","PA (Sp)  Channel Mileage Term - 50-8000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4362,"17.3.4.B.2","PAM15","PA (Sp)  Channel Mileage Term - 50-15000 Hz, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[{"$nulls":3},"               PA (Sp)  Nonrecurring"]
[4364,"17.3.4.A",null,"PA (Sp)  Installation, 200-3500 Hz, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F97","v":{"v":0,"d":"$0.00"}},{"$f":"E97*F97","v":{"v":0,"d":"$0"}},{"$f":"E97*G97","v":{"v":0,"d":"$0"}},{"$f":"IF($I$101<>0,I97/$I$101,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E97*K97","v":{"v":0,"d":"$0"}}]
[4364,"17.3.4.A",null,"PA (Sp)  Installation, 100-5000 Hz, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F98","v":{"v":0,"d":"$0.00"}},{"$f":"E98*F98","v":{"v":0,"d":"$0"}},{"$f":"E98*G98","v":{"v":0,"d":"$0"}},{"$f":"IF($I$101<>0,I98/$I$101,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E98*K98","v":{"v":0,"d":"$0"}}]
[4364,"17.3.4.A","2060","PA (Sp)  Installation, 50-8000 Hz, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F99","v":{"v":0,"d":"$0.00"}},{"$f":"E99*F99","v":{"v":0,"d":"$0"}},{"$f":"E99*G99","v":{"v":0,"d":"$0"}},{"$f":"IF($I$101<>0,I99/$I$101,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E99*K99","v":{"v":0,"d":"$0"}}]
[4364,"17.3.4.A","2160","PA (Sp)  Installation, 50-15000 Hz, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F100","v":{"v":0,"d":"$0.00"}},{"$f":"E100*F100","v":{"v":0,"d":"$0"}},{"$f":"E100*G100","v":{"v":0,"d":"$0"}},{"$f":"IF($I$101<>0,I100/$I$101,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E100*K100","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"  TOTAL AUDIO/VIDEO - SP",{"$nulls":3},{"$f":"SUM(H84:H100)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I84:I100)","v":{"v":0,"d":"$0"}},{"$f":"IF($I$250<>0,I101/$I$250,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(L84:L100)","v":{"v":0,"d":"$0"}}]
[]
[4398,null,null,"AUDIO/VIDEO - SP - SBI",null,{"v":0,"d":"0.0000"},{"$f":"IF(H101<>0,F103*I101/H101,F103)","v":{"v":0,"d":"0.0000"}},{"$nulls":3},{"v":0,"d":"0.0000"}]
[4399,null,null,"  AUDIO/VIDEO - SP - SBI Upper Limit",null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$nulls":3},{"v":0,"d":"0.0000"}]
[]
[{"$nulls":3},"** HIGH CAP & DDS SERVICE CATEGORY  -  SPECIAL  **"]
[{"$nulls":3},"DS1,  SPECIAL ACCESS"]
[4571,"17.3.7.A","HCTV","DS1 (Sp) (1.544 Mbps) Channel Termination, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F108","v":{"v":0,"d":"$0.00"}},{"$f":"E108*F108","v":{"v":0,"d":"$0"}},{"$f":"E108*G108","v":{"v":0,"d":"$0"}},{"$f":"IF($I$123<>0,I108/$I$123,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E108*K108","v":{"v":0,"d":"$0"}}]
[4571,"17.3.7.A","HCTV36","DS1 (Sp) (1.544 Mbps) Channel Termination, 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G108*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4571,"17.3.7.A","HCTV60","DS1 (Sp) (1.544 Mbps) Channel Termination, 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G108*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4573,"17.3.7.B.1","HCFX","DS1 (Sp) Channel Mileage Facility ( 1.544 Mbps)  (PM) Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F111","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4573,"17.3.7.B.1","HCFX36","DS1 (Sp) Channel Mileage Facility ( 1.544 Mbps) (PM) 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G111*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4573,"17.3.7.B.1","HCFX60","DS1 (Sp) Channel Mileage Facility ( 1.544 Mbps) (PM) 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G111*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4572,"17.3.7.B.2","HCMX","DS1 (Sp) Channel Mileage Termination (1.544 Mbps) Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F114","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4572,"17.3.7.B.2","HCMX36","DS1 (Sp) Channel Mileage Termination (1.544 Mbps) 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G114*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4572,"17.3.7.B.2","HCMX60","DS1 (Sp) Channel Mileage Termination (1.544 Mbps) 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G114*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4574,"17.3.7.D.1","HCLXV","DS1 (Sp) MUX DS1 to VG",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F117","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4574,"17.3.7.D.1","HC10M","DS1 (Sp) MUX DS1 to DS0",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F118","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4574,"17.3.7.E","ADSLSC","DS1 (Sp) ADSL Access Service Connection, per 1.544 Mbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F119","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[{"$nulls":3},"              DS1   (Sp) Nonrecurring"]
[4574,"17.3.7.A","3160","DS1 (Sp) Installation - 1.544 Mbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F121","v":{"v":0,"d":"$0.00"}},{"$f":"E121*F121","v":{"v":0,"d":"$0"}},{"$f":"E121*G121","v":{"v":0,"d":"$0"}},{"$f":"IF($I$123<>0,I121/$I$123,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E121*K121","v":{"v":0,"d":"$0"}}]
[4574,"17.3.7.E",null,"DS1 (Sp) ADSL Access Service Connection, per 1.544 Mbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F122","v":{"v":0,"d":"$0.00"}},{"$f":"E122*F122","v":{"v":0,"d":"$0"}},{"$f":"E122*G122","v":{"v":0,"d":"$0"}},{"$f":"IF($I$123<>0,I122/$I$123,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E122*K122","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"    TOTAL DS1 - SP - NON DENSITY ZONE",{"$nulls":3},{"$f":"SUM(H108:H122)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I108:I122)","v":{"v":0,"d":"$0"}},{"$f":"IF($I$250<>0,I123/$I$250,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(L108:L122)","v":{"v":0,"d":"$0"}}]
[]
[4598,null,null,"DS1 SPECIAL - SBI",null,{"v":0,"d":"0.0000"},{"$f":"IF(H123<>0,F125*I123/H123,F125)","v":{"v":0,"d":"0.0000"}},{"$nulls":3},{"v":0,"d":"0.0000"}]
[4599,null,null,"  DS1- Sub-SBI Upper Limit",null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$nulls":3},{"v":0,"d":"0.0000"}]
[]
[{"$nulls":3},"DS3, SPECIAL ACCESS"]
[4771,"17.3.7.A","HCT3","DS3 (Sp) Channel Termination - Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F129","v":{"v":0,"d":"$0.00"}},{"$f":"E129*F129","v":{"v":0,"d":"$0"}},{"$f":"E129*G129","v":{"v":0,"d":"$0"}},{"$f":"IF($I$146<>0,I129/$I$146,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E129*K129","v":{"v":0,"d":"$0"}}]
[4771,"17.3.7.A","HCT336","DS3 (Sp) Channel Termination - 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G129*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4771,"17.3.7.A","HCT360","DS3 (Sp) Channel Termination - 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G129*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4771,"17.3.7.A",null,"DS3 (Sp) Channel Termination - Fixed Rate Plan",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G129*(1-0.21),2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4773,"17.3.7.B.1","HCF3","DS3 (Sp) Channel Mileage Facility (PM) -  Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F133","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4773,"17.3.7.B.1","HCF336","DS3 (Sp) Channel Mileage Facility (PM) - 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G133*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4773,"17.3.7.B.1","HCF360","DS3 (Sp) Channel Mileage Facility (PM) - 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G133*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4773,"17.3.7.B.1",null,"DS3 (Sp) Channel Mileage Facility (PM) - Fixed Rate Plan",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G133*(1-0.21),2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4772,"17.3.7.B.2","HCM3","DS3 (Sp) Channel Mileage Termination - Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F137","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4772,"17.3.7.B.2","HCM336","DS3 (Sp) Channel Mileage Termination - 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G137*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4772,"17.3.7.B.2","HCM360","DS3 (Sp) Channel Mileage Termination - 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G137*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4772,"17.3.7.B.2",null,"DS3 (Sp) Channel Mileage Termination - Fixed Rate Plan",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G137*(1-0.21),2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4774,"17.3.7.D.1","HCLX3","DS3 (Sp) MUX DS3 to DS1",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F141","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4774,"17.3.7.E","ADSL3SC","DS3 (Sp) ADSL Access Service Connection, per 44.736 Mbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F142","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IF($I$123<>0,I142/$I$123,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[{"$nulls":3},"        DS3  (Sp) Nonrecurring"]
[4774,"17.3.7.A","3475","DS3 (Sp) Channel Termination, NRC, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F144","v":{"v":0,"d":"$0.00"}},{"$f":"E144*F144","v":{"v":0,"d":"$0"}},{"$f":"E144*G144","v":{"v":0,"d":"$0"}},{"$f":"IF($I$146<>0,I144/$I$146,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E144*K144","v":{"v":0,"d":"$0"}}]
[4774,"17.3.7.E","3470","DS3 (Sp) ADSL Access Service Connection, per 44.7.36 Mbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F145","v":{"v":0,"d":"$0.00"}},{"$f":"E145*F145","v":{"v":0,"d":"$0"}},{"$f":"E145*G145","v":{"v":0,"d":"$0"}},{"$f":"IF($I$123<>0,I145/$I$123,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E145*K145","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"    TOTAL DS3 - SP - NON DENSITY ZONE",{"$nulls":3},{"$f":"SUM(H129:H145)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I129:I145)","v":{"v":0,"d":"$0"}},{"$f":"IF($I$250<>0,I146/$I$250,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(L129:L145)","v":{"v":0,"d":"$0"}}]
[]
[4798,null,null,"TOTAL DS3 - SP - SBI",null,{"v":0,"d":"0.0000"},{"$f":"IF(H146<>0,F148*I146/H146,F148)","v":{"v":0,"d":"0.0000"}},{"$nulls":3},{"v":0,"d":"0.0000"}]
[4799,null,null,"  TOTAL DS3- SP - Sub-SBI Upper Limit",null,{"v":0,"d":"0.0000"},{"v":105.10060625003196,"d":"105.1006"},{"$nulls":3},{"v":0,"d":"0.0000"}]
[]
[{"$nulls":3},"DDS and Other Non Density Zone - Special:"]
[4971,"17.3.6.A","DAT2","DDS (Sp)  Channel Termination - 2.4 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F152","v":{"v":0,"d":"$0.00"}},{"$f":"E152*F152","v":{"v":0,"d":"$0"}},{"$f":"E152*G152","v":{"v":0,"d":"$0"}},{"$f":"IF($I$231<>0,I152/$I$231,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E152*K152","v":{"v":0,"d":"$0"}}]
[4971,"17.3.6.A","DAT4","DDS (Sp)  Channel Termination - 4.8 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4971,"17.3.6.A","DAT9","DDS (Sp)  Channel Termination - 9.6 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4971,"17.3.6.A","DAT19","DDS (Sp)  Channel Termination - 19.2 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4971,"17.3.6.A","DAT5","DDS (Sp)  Channel Termination - 56.0 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4971,"17.3.6.A","DAT64","DDS (Sp)  Channel Termination - 64.0 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4973,"17.3.6.B.1","DAF2","DDS (Sp)  Channel Mileage Facility (PM) 2.4 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4973,"17.3.6.B.1","DAF4","DDS (Sp)  Channel Mileage Facility (PM) 4.8 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4973,"17.3.6.B.1","DAF9","DDS (Sp)  Channel Mileage Facility (PM) 9.6 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4973,"17.3.6.B.1","DAF19","DDS (Sp)  Channel Mileage Facility (PM) 19.2 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4973,"17.3.6.B.1","DAF5","DDS (Sp)  Channel Mileage Facility (PM) 56.0 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4973,"17.3.6.B.1","DAF64","DDS (Sp)  Channel Mileage Facility (PM) 64.0 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4972,"17.3.6.B.2","DAM2","DDS (Sp)  Channel Mileage Termination. 2.4 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4972,"17.3.6.B.2","DAM4","DDS (Sp)  Channel Mileage Termination.4.8 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4972,"17.3.6.B.2","DAM9","DDS (Sp)  Channel Mileage Termination. 9.6 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4972,"17.3.6.B.2","DAM19","DDS (Sp)  Channel Mileage Termination. 19.2 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4972,"17.3.6.B.2","DAM5","DDS (Sp)  Channel Mileage Termination .56.0 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4972,"17.3.6.B.2","DAM64","DDS (Sp)  Channel Mileage Termination. 64.0 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.6.C.1","DAB2+DAB4+DAB9+DAB19+DAB5+DAB64","DDS (Sp)  Bridging, per Port",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.7.E",null,"ADSL Access Service Connection, per 10-Base-T",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IF($I$232<>0,I171/$I$232,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.7.E",null,"ADSL Access Service Connection, per 100-Base-T",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IF($I$232<>0,I172/$I$232,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[{"$nulls":3},"FRAME RELAY"]
[4974,"17.4.8.A.1",null,"FR (Sp)  Access Connection (FR (Sp) AC) 56.0 kbps, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F174","v":{"v":0,"d":"$0.00"}},{"$f":"E174*F174","v":{"v":0,"d":"$0"}},{"$f":"E174*G174","v":{"v":0,"d":"$0"}},{"$f":"IF($I$231<>0,I174/$I$231,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E174*K174","v":{"v":0,"d":"$0"}}]
[4974,"17.4.8.A.1",null,"FR (Sp)  Access Connection (FR (Sp) AC) 56.0 kbps, 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G174*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.1",null,"FR (Sp)  Access Connection (FR (Sp) AC) 56.0 kbps, 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G174*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.1",null,"FR (Sp)  Access Connection (FR (Sp) AC) 64.0 kbps, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F177","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.1",null,"FR (Sp)  Access Connection (FR (Sp) AC) 64.0 kbps, 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G177*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.1",null,"FR (Sp)  Access Connection (FR (Sp) AC) 64.0 kbps, 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G177*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.3",null,"FR (Sp)  End User Port - 56.0 kbps, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F180","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.5",null,"FR (Sp)  End User Port - 56.0 kbps, 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G180*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.5",null,"FR (Sp)  End User Port - 56.0 kbps, 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G180*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.3",null,"FR (Sp)  End User Port - 64.0 kbps, Monthly",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F183","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.5",null,"FR (Sp)  End User Port - 64.0 kbps, 36 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G183*0.9,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.5",null,"FR (Sp)  End User Port - 64.0 kbps, 60 Months",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"ROUND(G183*0.8,2)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.a",null,"FR (Sp)  Permanent Virtual Connection (PVC) Standard 8 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F186","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.a",null,"FR (Sp)  Permanent Virtual Connection (PVC) Standard 16 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.a",null,"FR (Sp)  Permanent Virtual Connection (PVC) Standard 28 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.a",null,"FR (Sp)  Permanent Virtual Connection (PVC) Standard 32 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.a",null,"FR (Sp)  Permanent Virtual Connection (PVC) Standard 56 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.a",null,"FR (Sp)  Permanent Virtual Connection (PVC) Standard 64 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.b",null,"FR (Sp)  Permanent Virtual Connection (PVC) Extended 8 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.b","FR16EPV","FR (Sp)  Permanent Virtual Connection (PVC) Extended 16 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.b",null,"FR (Sp)  Permanent Virtual Connection (PVC) Extended 28 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.b",null,"FR (Sp)  Permanent Virtual Connection (PVC) Extended 32 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.b","FR56EPV","FR (Sp)  Permanent Virtual Connection (PVC) Extended 56 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.6.b",null,"FR (Sp)  Permanent Virtual Connection (PVC) Extended 64 kbps",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[{"$nulls":3},"        DDS & Other  (Sp) Nonrecurring"]
[4974,"17.3.6.A","2635","DDS (Sp)  Channel Termination,  2.4 kbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F199","v":{"v":0,"d":"$0.00"}},{"$f":"E199*F199","v":{"v":0,"d":"$0"}},{"$f":"E199*G199","v":{"v":0,"d":"$0"}},{"$f":"IF($I$231<>0,I199/$I$231,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E199*K199","v":{"v":0,"d":"$0"}}]
[4974,"17.3.6.A","2730","DDS (Sp)  Channel Termination, 4.8 kbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.6.A","2840","DDS (Sp)  Channel Termination, 9.6 kbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.6.A","2974","DDS (Sp)  Channel Termination, 19.2 kbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.6.A","2940","DDS (Sp)  Channel Termination, 56.0 kbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.6.A","2994","DDS (Sp)  Channel Termination, 64.0 kbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.7.E",null,"ADSL Access Service Connection, per 10-Base-T, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.3.7.E",null,"ADSL Access Service Connection, per 100-Base-T, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.1.A",null,"FR (Sp)  Access Connection (FR (Sp) AC) 56.0 kbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.1.A",null,"FR (Sp)  Access Connection (FR (Sp) AC) 64.0 kbps, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.7",null,"FR (Sp)  PVC Installation Charge, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.A.8",null,"FR (Sp)  PVC Rearrangement Charge, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.8.B.4.a.iii","AOC","Access Ordering Charge, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.1.B","SDCC","Service Date Change Charge, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.1.C","DCC","Design Change Charge, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.1.D","MSOC","Miscellaneous Service Order Charge, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.1.E","EXP","Expedited Order Charge",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IF($I$247<>0,I215/$I$247,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,null,null,"Add'l Labor - Expedite Charge - Basic Time, per Engineer (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IF($I$247<>0,I216/$I$247,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.2.A",null,"Add'l Engineering - Basic Time, per Engineer (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F217","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IF($I$231<>0,I217/$I$231,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.2.B",null,"Add'l Engineering - Overtime, per Engineer (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.2.C",null,"Add'l Engineering - Premium, per Engineer (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.A",null,"Add'l Labor - Install. Or Repair, Overtime (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.A",null,"Add'l Labor - Install. Or Repair, Premium Time (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.B",null,"Add'l Labor - Standby, Basic Time (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.B",null,"Add'l Labor - Standby, Overtime (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.B",null,"Add'l Labor - Standby, Premium Time (each 1/2 hour), NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.C","IRTECHB","Add'l Labor - Test and Main. w/ other TELCO, Basic Time (each 1/2 Hr) Install/Repr Tech, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.C","IRTECHO","Add'l Labor - Test and Main. w/ other TELCO, Overtime (each 1/2 Hr) Install/Repr Tech, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.C","IRTECHP","Add'l Labor - Test and Main. w/ other TELCO, Premium Time (each 1/2 Hr) Install/Repr Tech, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.C","COTECHB","Add'l Labor - Test and Main. w/ other TELCO, Basic Time (each 1/2 Hr) CO Main Tech, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.C","COTECHO","Add'l Labor - Test and Main. w/ other TELCO, Overtime (each 1/2 Hr) CO Main Tech, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[4974,"17.4.3.C","COTECHP","Add'l Labor - Test and Main. w/ other TELCO, Premium Time (each 1/2 Hr) CO Main Tech, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0"}]
[{"$nulls":3},"  TOTAL DIGITAL DATA - SP",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"SUM(H152:H230)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I152:I230)","v":{"v":0,"d":"$0"}},{"$f":"IF($I$250<>0,I231/$I$250,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(L152:L230)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":3},"    TOTAL HIGH CAP & DDS - SP",{"$nulls":3},{"$f":"H123+H146+H231","v":{"v":0,"d":"$0"}},{"$f":"I123+I146+I231","v":{"v":0,"d":"$0"}},{"$f":"IF($I$250<>0,I233/$I$250,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"L123+L146+L231","v":{"v":0,"d":"$0"}}]
[]
[4998,null,null,"HIGH CAP & DDS - SP - SBI",null,{"v":0,"d":"0.0000"},{"$f":"IF(H233<>0,F235*I233/H233,F235)","v":{"v":0,"d":"0.0000"}},{"$nulls":3},{"v":0,"d":"0.0000"}]
[4999,null,null,"  HC & DDS - SP - SBI Upper Limit",null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$nulls":3},{"v":0,"d":"0.0000"}]
[]
[{"$nulls":3},"** Wideband **"]
[{"$nulls":3},"Wideband NonDensity Zone"]
[4141,"7.9.5.A",null,"Wideband Ckt. Term ",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F240","v":{"v":0,"d":"$0.00"}},{"$f":"E240*F240","v":{"v":0,"d":"$0"}},{"$f":"E240*G240","v":{"v":0,"d":"$0"}},{"$f":"IF($I$245<>0,I240/$I$245,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E240*K240","v":{"v":0,"d":"$0"}}]
[4142,"7.9.5.B",null,"Wideband Ckt. Miles-Fixed",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F241","v":{"v":0,"d":"$0.00"}},{"$f":"E241*F241","v":{"v":0,"d":"$0"}},{"$f":"E241*G241","v":{"v":0,"d":"$0"}},{"$f":"IF($I$245<>0,I241/$I$245,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E241*K241","v":{"v":0,"d":"$0"}}]
[4143,"7.9.5.B",null,"Wideband Miles-Per Mile",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F242","v":{"v":0,"d":"$0.00"}},{"$f":"E242*F242","v":{"v":0,"d":"$0"}},{"$f":"E242*G242","v":{"v":0,"d":"$0"}},{"$f":"IF($I$245<>0,I242/$I$245,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E242*K242","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"                Nonrecurring"]
[4144,"7.9.5.A",null,"Wideband, NRC",{"v":0,"d":"0 "},{"v":0,"d":"$0.00"},{"$f":"+F244","v":{"v":0,"d":"$0.00"}},{"$f":"E244*F244","v":{"v":0,"d":"$0"}},{"$f":"E244*G244","v":{"v":0,"d":"$0"}},{"$f":"IF($I$245<>0,I244/$I$245,0)","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},{"$f":"E244*K244","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"  TOTAL WIDEBAND - SP",{"$nulls":3},{"$f":"SUM(H240:H244)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I240:I244)","v":{"v":0,"d":"$0"}},{"$f":"IF($I$250<>0,I245/$I$250,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(L240:L244)","v":{"v":0,"d":"$0"}}]
[]
[4998,null,null,"WIDEBAND - SBI",null,{"v":0,"d":"0.0000"},{"$f":"IF(H245<>0,F247*I245/H245,F247)","v":{"v":0,"d":"0.0000"}},{"$nulls":3},{"v":0,"d":"0.0000"}]
[4999,null,null,"  WIDEBAND - SBI Upper Limit",null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$nulls":3},{"v":0,"d":"0.0000"}]
[]
[{"$nulls":3},"TOTAL SPECIAL ACCESS BASKET",{"$nulls":3},{"$f":"+H245+H233+H101+H77","v":{"v":0,"d":"$0"}},{"$f":"+I245+I233+I101+I77","v":{"v":0,"d":"$0"}},{"$f":"IF($I$255<>0,I250/$I$255,0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"+L245+L233+L101+L77","v":{"v":0,"d":"$0"}}]
[]
[5980,null,null,"TOTAL SPECIAL ACCESS API",null,{"v":0,"d":"0.0000"},{"$f":"IF(H250<>0,F252*I250/H250,F252)","v":{"v":0,"d":"0.0000"}},{"$nulls":3},{"v":0,"d":"0.0000"}]
[5990,null,null,"TOTAL SPECIAL ACCESS PCI",null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$nulls":3},{"v":0,"d":"0.0000"}]
[]
[{"$nulls":3},"TOTAL PRICE CAP",{"$nulls":3},{"$f":"H250+H47","v":{"v":0,"d":"$0"}},{"$f":"I250+I47","v":{"v":0,"d":"$0"}},null,null,{"$f":"L250+L47","v":{"v":0,"d":"$0"}}]

{"sheet":"Revenue Summary","index":1,"n_rows":43,"n_cols":7,"rows_kept":43,"merged":[[3,0,3,5],[4,2,4,4],[45,2,45,4]]}
[{"$f":"'Rate Detail'!B3&\"     \"&'Rate Detail'!C3","v":"Filing Date:     6/16/2016"},{"$nulls":3},"Workpaper Revenue Summary"]
[{"$f":"'Rate Detail'!B2&\"     \"&'Rate Detail'!C2","v":"Filing Entity:     "}]
[{"$f":"'Rate Detail'!B4&\"   \"&'Rate Detail'!C4","v":"Transmittal No.:   "}]
[{"$f":"'Rate Detail'!B5","v":"June 16, 2016 Annual Filing (XXXXXX.XLS)"}]
[]
[null,null,"Demand","Demand","Demand"]
[null,null,"Times","Times","Times",null,"%"]
[null,null,"Rates @ Last PCI","Current Rate","Proposed Rate","Difference","Difference"]
[null,"Common Line"]
[102,"Primary Res, Single Line Bus, Lifeline EUCL ",{"$f":"SUMIFSS('Rate Detail'!A:A,A10,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A10,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A10,'Rate Detail'!$I:$I)","v":0},{"$f":"+E10-D10","v":0},{"$f":"IF(C10<>0,+F10/C10,0)","v":{"v":0,"d":"0.00%"}}]
[104,"NonPrimary Residence & BRI ISDN EUCL ",{"$f":"SUMIFSS('Rate Detail'!A:A,A11,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A11,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A11,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[106,"Multiline Bus, PRI ISDN, Centrex EUCL ",{"$f":"SUMIFSS('Rate Detail'!A:A,A12,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A12,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A12,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[108,"Special Access Surcharge",{"$f":"SUMIFSS('Rate Detail'!A:A,A13,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A13,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A13,'Rate Detail'!$I:$I)","v":0},0,{"$f":"IF(C13<>0,+F13/C13,0)","v":{"v":0,"d":"0.00%"}}]
[109,"Other EUCL",{"$f":"SUMIFSS('Rate Detail'!A:A,A14,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A14,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A14,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[null,"EUCL Revenues",{"$f":"SUM(C10:C14)","v":0},{"$f":"SUM(D10:D14)","v":0},{"$f":"SUM(E10:E14)","v":0},0,{"v":0,"d":"0.00%"}]
[155,"Multiline Business & PRI ISDN PICC          ",{"$f":"SUMIFSS('Rate Detail'!A:A,A16,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A16,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A16,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[157,"Business Centrex PICC",{"$f":"SUMIFSS('Rate Detail'!A:A,A17,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A17,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A17,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[185,"USAC Receipts",{"$f":"SUMIFSS('Rate Detail'!A:A,A18,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A18,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A18,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[null,"Total Common Line Revenue",{"$f":"SUM(C15:C18)","v":0},{"$f":"SUM(D15:D18)","v":0},{"$f":"SUM(E15:E18)","v":0},0,{"v":0,"d":"0.00%"}]
[]
[300,"Total IX Basket",{"$f":"SUMIFSS('Rate Detail'!A:A,A21,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A21,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A21,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[]
[null,"Special Access"]
[414,"Voice Grade",{"$f":"SUMIFSS('Rate Detail'!A:A,A24,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A24,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A24,'Rate Detail'!$I:$I)","v":0},{"$f":"+E24-C24","v":0},{"$f":"IF(C24<>0,+F24/C24,0)","v":{"v":0,"d":"0.00%"}}]
[436,"Audio/Video",{"$f":"SUMIFSS('Rate Detail'!A:A,A25,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A25,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A25,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[null,"Hi-Cap",{"$f":"C27+C28+C34","v":0},{"$f":"D27+D28+D34","v":0},{"$f":"E27+E28+E34","v":0},0,{"v":0,"d":"0.00%"}]
[497,"   DDS & Other High Cap",{"$f":"SUMIFSS('Rate Detail'!A:A,A27,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A27,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A27,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[null,"   DS1",{"$f":"SUM(C29:C33)","v":0},{"$f":"SUM(D29:D33)","v":0},{"$f":"SUM(E29:E33)","v":0},0,{"v":0,"d":"0.00%"}]
[457,"       DS1 Non-Zoned",{"$f":"SUMIFSS('Rate Detail'!A:A,A29,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A29,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A29,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[440,"       DS1 Rate Zone 1",{"$f":"SUMIFSS('Rate Detail'!A:A,A30,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A30,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A30,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[442,"       DS1 Rate Zone 2",{"$f":"SUMIFSS('Rate Detail'!A:A,A31,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A31,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A31,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[444,"       DS1 Rate Zone 3",{"$f":"SUMIFSS('Rate Detail'!A:A,A32,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A32,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A32,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[446,"       DS1 Rate Zone 4",{"$f":"SUMIFSS('Rate Detail'!A:A,A33,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A33,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A33,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[null,"   DS3",{"$f":"SUM(C35:C39)","v":0},{"$f":"SUM(D35:D39)","v":0},{"$f":"SUM(E35:E39)","v":0},0,{"v":0,"d":"0.00%"}]
[477,"      DS3 Non-Zoned",{"$f":"SUMIFSS('Rate Detail'!A:A,A35,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A35,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A35,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[460,"      DS3 Rate Zone 1",{"$f":"SUMIFSS('Rate Detail'!A:A,A36,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A36,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A36,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[462,"      DS3 Rate Zone 2",{"$f":"SUMIFSS('Rate Detail'!A:A,A37,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A37,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A37,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[464,"      DS3 Rate Zone 3",{"$f":"SUMIFSS('Rate Detail'!A:A,A38,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A38,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A38,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[466,"      DS3 Rate Zone 4",{"$f":"SUMIFSS('Rate Detail'!A:A,A39,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A39,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A39,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[517,"Wideband",{"$f":"SUMIFSS('Rate Detail'!A:A,A40,'Rate Detail'!L:L)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A40,'Rate Detail'!$H:$H)","v":0},{"$f":"SUMIFSS('Rate Detail'!$A:$A,$A40,'Rate Detail'!$I:$I)","v":0},0,{"v":0,"d":"0.00%"}]
[null,"TOTAL SPECIAL ACCESS BASKET",{"$f":"C24+C25+C26+C40","v":0},{"$f":"D24+D25+D26+D40","v":0},{"$f":"E24+E25+E26+E40","v":0},0,{"v":0,"d":"0.00%"}]
[]
[null,"Total",{"$f":"C41+C21+C19","v":0},{"$f":"D41+D21+D19","v":0},{"$f":"E41+E21+E19","v":0},{"$f":"+E43-C43","v":0},{"$f":"IF(C43<>0,+F43/C43,0)","v":{"v":0,"d":"0.00%"}}]