Spreadsheet: chris_germany__1935__2002tran01
Sheet: Offseason Rate

 |  |  |  |  |  |  | formulas
zn 0 | 2.73 |  | [NAME] | 5.02 |  | [NAME] |  |  | TGT | 4.88 |  | M3 | 2.97 |  | TGT SL | 2.79
zn 1 800 | 2.715 |  | wla | 5.03 |  | wla |  |  | Summer |  |  | Summer |  |  | Summer
[NAME] | 2.985 |  | stx | 4.95 |  | stx
 |  |  | m1 | 5.1 |  | m1
 |  |  | M3 | 5.695 |  | M3
Summer Fuel Apr-Oct |  |  | Winter Fuel Dec-Mar |  |  | Winter Fuel Dec-Mar |  |  | Summer Fuel |  |  | [NAME] |  |  | Summer Fuel
Rates No 23A & 22 |  |  | Rates No  26 & 31 |  |  | Rates No  42 |  |  | Apr 1 - Oct 31 |  |  | Rates 21 |  |  | Apr 1 - Oct 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 |  |  | Rates eff 1/1/2001
[NAME] | (0-0) FT |  | TETCO | (stx-stx) |  | TETCO IT | (stx-stx) |  | [NAME] |  |  | Algo | AFT-1 |  | TGT | FT SL-SL
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
0.0084 |  |  | 0.0303 |  |  | 0.0303 |  |  | fuel(.22) |  |  | fuel(.58) |  |  | 0.0023
[NAME] | (0-1) FT |  | TETCO | (stx-wla) |  | TETCO IT | (stx-wla)
comm | 0.0669 |  | comm | 0.0096 |  | comm | 0.1953 |  | [NAME] |  |  | Algo | AFT-13 |  | TGT | FR SL-4
s/c |  |  | s/c |  |  | s/c |  |  | comm |  |  | comm | 0 |  | comm
0.0244 |  |  | 0.0328 |  |  | 0.0328 |  |  | s/c |  |  | s/c |  |  | s/c
 |  |  |  |  |  |  |  |  | fuel(2.68) |  |  | fuel(.58) |  |  | 0.0335
[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 | FT 1-4
0.0443 |  |  | 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) |  |  |  |  |  | 0.0335
comm | 0.0978 |  | comm | 0.0281 |  | comm | 0.5242
s/c |  |  | s/c |  |  | s/c
0.0504 |  |  | 0.0744 |  |  | 0.0988 |  |  | tgt SL-1 |  |  |  |  |  | TGT | FT 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) |  |  |  |  |  | 0.0192
s/c |  |  | s/c |  |  | s/c
0.058 |  |  | 0.0988 |  |  | 0.1148
 |  |  |  |  |  |  |  |  | tgt 1-SL (Backhaul) |  |  |  |  |  | TGT | FT 1-SL
[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 |  |  |  |  | 0.0192
0.0672 |  |  | 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
0.0742 |  |  | 0.0212 |  |  | 0.0631
 |  |  | TETCO | (wla-ela) |  | TETCO IT | (wla-m2)
 |  |  | comm | 0.0103 |  | comm | 0.3898
[NAME] | (L-L) FT |  | s/c |  |  | s/c
comm | 0.0286 |  | 0.0347 |  |  | 0.0875
s/c
0.0095 |  |  | TETCO | (wla-m1) |  | TETCO IT | (wla-m3)
 |  |  | comm | 0.0244 |  | comm | 0.4869
[NAME] | (1-1) FT |  | s/c |  |  | s/c
comm | 0.0572 |  | 0.0631 |  |  | 0.1035
s/c
0.017 |  |  | TETCO | (wla-m2) |  | TETCO IT | (etx-wla)
 |  |  | comm | 0.0447 |  | comm | 0.0953
[NAME] | (1-2) FT |  | s/c |  |  | s/c
comm | 0.0776 |  | 0.0875 |  |  | 0.0298
s/c
0.0369 |  |  | TETCO | (wla-m3) |  | TETCO IT | ([NAME])
 |  |  | comm | 0.0586 |  | comm | 0.0791
[NAME] | (1-3) FT |  | s/c |  |  | s/c
comm | 0.0874 |  | 0.1035 |  |  | 0.0298
s/c
0.0429 |  |  | TETCO | (etx-stx) |  | TETCO IT | (ela-m1)
 |  |  | comm | 0.014 |  | comm | 0.2315
[NAME] | (1-4) FT |  | s/c |  |  | s/c
comm | 0.1014 |  | 0.0303 |  |  | 0.0582
s/c
0.0506 |  |  | TETCO | (etx-wla) |  | TETCO IT | ([NAME])
 |  |  | comm | 0.0103 |  | comm | 0.3736
[NAME] | (1-5) FT |  | s/c |  |  | s/c
comm | 0.1126 |  | 0.0298 |  |  | 0.0826
s/c
0.0597 |  |  | TETCO | (etx-etx) |  | TETCO IT | ([NAME])
 |  |  | comm | 0.0087 |  | comm | 0.4707
[NAME] | (1-6) FT |  | s/c |  |  | s/c
comm | 0.1503 |  | 0.0298 |  |  | 0.0986
s/c
0.0667 |  |  | TETCO | (etx-ela ) |  | TETCO IT | (m1-m2)
 |  |  | comm | 0.0087 |  | comm | 0.2945
[NAME] | (2-5) FT |  | s/c |  |  | s/c
comm | 0.0783 |  | 0.0298 |  |  | 0.0528
s/c
0.000358 |  |  | TETCO | ([NAME]) |  | TETCO IT | (m1-m3)
 |  |  | comm | 0.0087 |  | comm | 0.3916
[NAME] | (4-4) FT |  | s/c |  |  | s/c
comm |  |  | 0.0298 |  |  | 0.0688
s/c
0.0101 |  |  | TETCO | (ela-m1) |  | TETCO IT | ([NAME])
 |  |  | comm | 0.0228 |  | comm | 0.2256
[NAME] | (4-6) FT |  | s/c |  |  | s/c
comm | 0.0834 |  | 0.0582 |  |  | 0.0411
s/c
0.0192 |  |  | TETCO | ([NAME]) |  | TETCO IT | ([NAME])
 |  |  | comm | 0.0431 |  | comm | 0.3273
[NAME] | (5-4) FT |  | s/c |  |  | s/c
comm | 0.0459 |  | 0.0826 |  |  | 0.0575
s/c
0.0107 |  |  | TETCO | ([NAME]) |  | TETCO IT | (m3-m3)
 |  |  | comm | 0.057 |  | comm | 0.1806
[NAME] | (5-5) FT |  | s/c |  |  | s/c
comm | 0.0427 |  | 0.0986 |  |  | 0.0333
s/c
0.0117 |  |  | TETCO | (m1-m1)
 |  |  | comm | 0.0141
TGP Backhaul | (5-5) FT |  | s/c
comm | 0.0427 |  | 0.0284
s/c
0.005 |  |  | TETCO | (m1-m2)
 |  |  | comm | 0.0344
[NAME] | (5-6)  FT |  | s/c
comm | 0.0765 |  | 0.0528
s/c
0.0186 |  |  | TETCO | (m1-m3)
 |  |  | comm | 0.0483
[NAME] | (6-4)  FT |  | s/c
comm | 0.0834 |  | 0.0688
s/c
0.022 |  |  | TETCO | ([NAME])
 |  |  | comm | 0.0245
[NAME] | (6-5)  FT |  | s/c
comm | 0.0765 |  | 0.0411
s/c
0.0127 |  |  | TETCO | ([NAME])
 |  |  | comm | 0.0385
[NAME] | (6-6)  FT |  | s/c
comm | 0.0642 |  | 0.0575
s/c
0.0085 |  |  | TETCO | (m3-m3)
 |  |  | comm | 0.0182
Tenn NET 284 |  |  | s/c
comm | 0 |  | 0.0333
s/c
fuel(1.31)
[NAME] | (L-L)  IT
comm
s/c
0.0095
[NAME] | (0-l)  IT
comm
s/c
0.0244
[NAME] | (0-3)  IT
comm | 0.484
s/c
0.0504
[NAME] | (0-4)  IT
comm | 0.5536
s/c
0.058
[NAME] | (0-6)  IT
comm | 0.7462
s/c
0.0742
[NAME] | (l-2)  IT
comm
s/c
0.0369
[NAME] | (1-3) IT
comm | 0.4259
s/c
0.0429
[NAME] | (1-4) IT
comm | 0.4955
s/c
0.0506
[NAME] | (1-5) IT
comm | 0.5682
s/c
0.0597
[NAME] | (1-6) IT
comm | 0.6884
s/c
0.0667
[NAME] | (4-6) IT
comm | 0.317
s/c
0.0192
[NAME] | (5-3) IT
comm | 0.3677
s/c
0.0274
[NAME] | (5-4) IT
comm | 0.197
s/c
0.0107
[NAME] | (5-5) IT
comm | 0.1764
s/c
0.0117
[NAME] | (5-6) IT
comm | 0.2786
s/c
0.0186
[NAME] | (6-3) IT
comm | 0.4876
s/c
0.0393
[NAME] | (6-4) IT
comm | 0.317
s/c
0.022
[NAME] | (6-5) IT
comm | 0.2786
s/c
0.0127 |  |  |  | 20000
[NAME] | (6-6) IT
comm | 0.2081
s/c
0.0085
 |  |  |  | 10000