Spreadsheet: chris_germany__1881__2001tran05
Sheet: Offseason Rate

 |  |  |  |  |  |  | formulas
zn 0 | 5.065 |  | [NAME] | 5.02 |  | [NAME] |  |  | TGT | 4.88 |  | M3 | 2.97 |  | TGT | 5.145
zn 1 800 | 5.11 |  | wla | 5.03 |  | wla |  |  | Summer |  |  | Summer |  |  | Winter
[NAME] | 5.59 |  | stx | 4.95 |  | stx
 |  |  | m1 | 5.1 |  | m1
 |  |  | M3 | 5.695 |  | M3
Winter Fuel Nov-Mar |  |  | Winter Fuel Dec-Mar |  |  | Winter Fuel Dec-Mar |  |  | Summer Fuel |  |  | [NAME] |  |  | Winter Fuel
Rates No 23A & 22 |  |  | Rates No  26 & 31 |  |  | Rates No  42 |  |  | Apr 1 - Oct 31 |  |  | Rates 21 |  |  | Nov 1 - Mar 31
Fuel No 29 |  |  | Fuel No 127,128, & 129 |  |  | Fuel No 127,128, & 129 |  |  | Rates 11A |  |  | Fuel No 40 |  |  | Rates 11A
Rates Eff 7/1/00 |  |  | Updtd Rates 2/1/2001 |  |  | Updtd Rates 2/1/2001 |  |  | Fuel 14 |  |  |  |  |  | Fuel 14
 |  |  | Updtd Fuel 12/1/2000 |  |  | IT |  |  | Updated eff 3/1/2000 |  |  | Updtd Fuel 12/1/2000 |  |  | Updated eff 1/1/2001
[NAME] | (0-0) FT |  | TETCO | (stx-stx) |  | TETCO IT | (stx-stx) |  | [NAME] |  |  | Algo | AFT-1 |  | [NAME]
comm | 0.0439 |  | comm | 0.0088 |  | comm | 0.1895 |  | comm |  |  | comm | 0.0112 |  | comm
s/c |  |  | s/c |  |  | s/c |  |  | s/c |  |  | s/c |  |  | s/c
0.0089 |  |  | 0.0303 |  |  | 0.0303 |  |  | fuel(.22) |  |  | fuel(.58) |  |  | 0.0045
[NAME] | (0-1) FT |  | TETCO | (stx-wla) |  | TETCO IT | (stx-wla)
comm | 0.0669 |  | comm | 0.0096 |  | comm | 0.1953 |  | [NAME] |  |  | Algo | AFT-13 |  | [NAME]
s/c |  |  | s/c |  |  | s/c |  |  | comm |  |  | comm | 0 |  | comm
0.0279 |  |  | 0.0328 |  |  | 0.0328 |  |  | s/c |  |  | s/c |  |  | s/c
 |  |  |  |  |  |  |  |  | fuel(2.68) |  |  | fuel(.58) |  |  | 0.0327
[NAME] | (0-2) FT |  | TETCO | (stx-ela) |  | TETCO IT | (stx-ela)
comm | 0.088 |  | comm | 0.014 |  | comm | 0.2297
s/c |  |  | s/c |  |  | s/c |  |  | tgt 1-4 |  |  |  |  |  | tgt 1-4
0.0516 |  |  | 0.046 |  |  | 0.046 |  |  | comm |  |  |  |  |  | comm | 0.0202
 |  |  |  |  |  |  |  |  | s/c |  |  |  |  |  | s/c
[NAME] | (0-3) FT |  | TETCO | (stx-m1) |  | TETCO IT | (stx-m2) |  | fuel(2.68) |  |  |  |  |  | 0.0327
comm | 0.0978 |  | comm | 0.0281 |  | comm | 0.5242
s/c |  |  | s/c |  |  | s/c
0.0588 |  |  | 0.0744 |  |  | 0.0988 |  |  | tgt SL-1 |  |  |  |  |  | tgt SL-1
 |  |  |  |  |  |  |  |  | comm |  |  |  |  |  | comm | 0.0117
[NAME] | (0-4) FT |  | TETCO | (stx-m2) |  | TETCO IT | (stx-m3) |  | s/c |  |  |  |  |  | s/c
comm | 0.1118 |  | comm | 0.0484 |  | comm | 0.6213 |  | fuel(1.69) |  |  |  |  |  | 0.0203
s/c |  |  | s/c |  |  | s/c
0.0679 |  |  | 0.0988 |  |  | 0.1148
 |  |  |  |  |  |  |  |  | tgt 1-SL (Backhaul) |  |  |  |  |  | tgt 1-SL (Backhaul)
[NAME] | (0-5) FT |  | TETCO | (stx-m3) |  | TETCO IT | (wla-wla) |  | comm |  |  |  |  |  | comm | 0.0117
comm | 0.1231 |  | comm | 0.0623 |  | comm | 0.0658 |  | s/c |  |  |  |  |  | s/c
s/c |  |  | s/c |  |  | s/c |  |  | fuel(0.0) | 0 |  |  |  |  | 0.0058
0.0788 |  |  | 0.1148 |  |  | 0.0212
[NAME] | (0-6) FT |  | TETCO | (wla-wla) |  | TETCO IT | (wla-m1)
comm | 0.1608 |  | comm | 0.0059 |  | comm | 0.2477
s/c |  |  | s/c |  |  | s/c
0.0871 |  |  | 0.0212 |  |  | 0.0631
[NAME] | (L-L) FT |  | TETCO | (wla-ela) |  | TETCO IT | (wla-m2)
comm | 0.0286 |  | comm | 0.0103 |  | comm | 0.3898
s/c |  |  | s/c |  |  | s/c
0.0101 |  |  | 0.0347 |  |  | 0.0875
[NAME] | (1-1) FT |  | TETCO | (wla-m1) |  | TETCO IT | (wla-m3)
comm | 0.0572 |  | comm | 0.0244 |  | comm | 0.4869
s/c |  |  | s/c |  |  | s/c
0.0191 |  |  | 0.0631 |  |  | 0.1035
[NAME] | (1-2) FT |  | TETCO | (wla-m2) |  | TETCO IT | (etx-wla)
comm | 0.0776 |  | comm | 0.0447 |  | comm | 0.0953
s/c |  |  | s/c |  |  | s/c
0.0428 |  |  | 0.0875 |  |  | 0.0298
[NAME] | (1-3) FT |  | TETCO | (wla-m3) |  | TETCO IT | ([NAME])
comm | 0.0874 |  | comm | 0.0586 |  | comm | 0.0791
s/c |  |  | s/c |  |  | s/c
0.0499 |  |  | 0.1035 |  |  | 0.0298
[NAME] | (1-4) FT |  | TETCO | (etx-stx) |  | TETCO IT | (ela-m1)
comm | 0.1014 |  | comm | 0.014 |  | comm | 0.2315
s/c |  |  | s/c |  |  | s/c
0.059 |  |  | 0.0303 |  |  | 0.0582
[NAME] | (1-5) FT |  | TETCO | (etx-wla) |  | TETCO IT | ([NAME])
comm | 0.1126 |  | comm | 0.0103 |  | comm | 0.3736
s/c |  |  | s/c |  |  | s/c
0.0699 |  |  | 0.0298 |  |  | 0.0826
[NAME] | (1-6) FT |  | TETCO | (etx-etx) |  | TETCO IT | ([NAME])
comm | 0.1503 |  | comm | 0.0087 |  | comm | 0.4707
s/c |  |  | s/c |  |  | s/c
0.0782 |  |  | 0.0298 |  |  | 0.0986
[NAME] | (2-5) FT |  | TETCO | (etx-ela ) |  | TETCO IT | (m1-m2)
comm | 0.0783 |  | comm | 0.0087 |  | comm | 0.2945
s/c |  |  | s/c |  |  | s/c
0.0415 |  |  | 0.0298 |  |  | 0.0528
[NAME] | (4-4) FT |  | TETCO | ([NAME]) |  | TETCO IT | (m1-m3)
comm |  |  | comm | 0.0087 |  | comm | 0.3916
s/c |  |  | s/c |  |  | s/c
0.0109 |  |  | 0.0298 |  |  | 0.0688
[NAME] | (4-6) FT |  | TETCO | (ela-m1) |  | TETCO IT | ([NAME])
comm | 0.0834 |  | comm | 0.0228 |  | comm | 0.2256
s/c |  |  | s/c |  |  | s/c
0.0217 |  |  | 0.0582 |  |  | 0.0411
[NAME] | (5-5) FT |  | TETCO | ([NAME]) |  | TETCO IT | ([NAME])
comm | 0.0427 |  | comm | 0.0431 |  | comm | 0.3273
s/c |  |  | s/c |  |  | s/c
0.0128 |  |  | 0.0826 |  |  | 0.0575
TGP Backhaul | (5-5) FT |  | TETCO | ([NAME]) |  | TETCO IT | (m3-m3)
comm | 0.0427 |  | comm | 0.057 |  | comm | 0.1806
s/c |  |  | s/c |  |  | s/c
fuel(0.005) |  |  | 0.0986 |  |  | 0.0333
[NAME] | (5-6)  FT |  | TETCO | (m1-m1)
comm | 0.0765 |  | comm | 0.0141
s/c |  |  | s/c
0.0209 |  |  | 0.0284
[NAME] | (6-4)  FT |  | TETCO | (m1-m2)
comm | 0.3192 |  | comm | 0.0344
s/c |  |  | s/c
0.025 |  |  | 0.0528
[NAME] | (6-5)  FT |  | TETCO | (m1-m3)
comm | 0.0765 |  | comm | 0.0483
s/c |  |  | s/c
0.014 |  |  | 0.0688
[NAME] | (6-6)  FT |  | TETCO | ([NAME])
comm | 0.0642 |  | comm | 0.0245
s/c |  |  | s/c
0.0089 |  |  | 0.0411
Tenn NET 284 |  |  | TETCO | ([NAME])
comm | 0.0094 |  | comm | 0.0385
s/c | 0.0022 |  | s/c
fuel(1.31) |  |  | 0.0575
[NAME] | (5-4) FT |  | TETCO | (m3-m3)
comm | 0.0459 |  | comm | 0.0182
s/c |  |  | s/c
0.0116 |  |  | 0.0333
[NAME] | (L-L)  IT
comm
s/c
0.0101
[NAME] | (0-l)  IT
comm
s/c
0.0279
[NAME] | (0-3)  IT
comm | 0.4862
s/c
0.0588
[NAME] | (0-4)  IT
comm | 0.5558
s/c
0.0679
[NAME] | (0-6)  IT
comm | 0.6285
s/c
0.0871
[NAME] | (l-2)  IT
comm
s/c
0.0428
[NAME] | (1-3) IT
comm | 0.4281
s/c
0.0499
[NAME] | (1-4) IT
comm | 0.4955
s/c
0.059
[NAME] | (1-5) IT
comm | 0.5701
s/c
0.0699
[NAME] | (1-6) IT
comm | 0.6906
s/c
0.0782
[NAME] | (4-6) IT
comm | 0.3192
s/c
0.0217
[NAME] | (5-3) IT
comm | 0.3699
s/c
0.0314
[NAME] | (5-4) IT
comm | 0.197
s/c
0.0116
[NAME] | (5-5) IT
comm
s/c
0.0128
[NAME] | (5-6) IT
comm | 0.2808
s/c
0.0209
[NAME] | (6-3) IT
comm | 0.4898
s/c
0.0456
[NAME] | (6-4) IT
comm | 0.3192
s/c
0.025
[NAME] | (6-5) IT
comm | 0.2808
s/c
0.014
[NAME] | (6-6) IT |  |  | 20000
comm | 0.2103
s/c
0.0089
special rates per victoria versen
[NAME] | (0-0) FT special
comm | 0.0213
s/c | 0
0.0089
[NAME] | (0-1) FT special |  |  | 10000
comm | 0.025
s/c | 0
0.0279
[NAME] | (0-2) FT special
comm | 0.025
s/c | 0
0.0516
[NAME] | (0-3) FT special
comm | 0.025
s/c | 0
0.0588
[NAME] | (L-L) FT special
comm | 0.025
s/c | 0
0.0101
[NAME] | (1-1) FT special
comm | 0.025
s/c | 0
0.0191
[NAME] | (1-2) FT special
comm | 0.025
s/c | 0
0.0428
[NAME] | (1-3) FT special
comm | 0.025
s/c | 0
0.0499