{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["A1.1 LDC Information","A2.1 Table of Contents","B1.1 Rate Class And RTSR Rates","B1.2 Dist Billing Determinants","B1.3 UTR's and Sub-Transmission","C1.1 Historical Wholesale","C1.2 Current Wholesale","C1.3 Forecast Wholesale","D1.1 Adj Network to Curr Whsl","D1.2 Adj Conn to Curr Whsl","E1.1 Adj Network to Fcst Whsl","E1.2 Adj Conn to Fcst Whsl","F1.1 IRM RTSR Adj - Network","F1.2 IRM RTSR Adj - Connection","Z1.0 OEB Control Sheet"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":13,"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":"A1.1 LDC Information","index":0,"n_rows":105,"n_cols":33,"rows_kept":105,"cut":false,"hidden":false,"merged":[[18,2,18,7],[1,2,1,9],[2,2,2,9],[3,2,3,9]]}
[]
[null,null,{"$f":" \"Name of LDC:       \" &D20","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":" \"File Number:          \" & D22","v":"File Number:          EB-2010-0073"}]
[null,null,"Version : 1.0"]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C2","v":"LDC Information"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Applicant Name","Chapleau Public Utilities Corporation",null,"OEB Audit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company Name","Licence Number","Application Type","EB Number","Company Shortname","SAExtension","Translation"]
[null,null,null,null,null,{"$f":"'Z1.0 OEB Control Sheet'!F2","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc.","ED-2003-0001","IRM3","EB-2010-0064","Atikokan","001"]
[null,null,"OEB Application Number",{"$f":"IF(ISNA(VLOOKUP(D20,AA20:AG106,4,0)),\"\",VLOOKUP(D20,AA20:AG106,4,0))","v":"EB-2010-0073"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation","ED-2001-0090","COS","EB-2010-0124 ","Attawapiskat","001","Cree"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation","ED-2002-0517","IRM3","EB-2010-0065","Bluewater","001"]
[null,null,"LDC Licence Number",{"$f":"IF(ISNA(VLOOKUP(D20,AA20:AG106,2,0)),\"\",VLOOKUP(D20,AA20:AG106,2,0))","v":"ED-2002-0528"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power Inc.","ED-2002-0522","COS","EB-2010-0125 ","Brant County","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc.","ED-2003-0060","IRM3","EB-2010-0066","Brantford","001"]
[null,null,"Application Type",{"$f":"IF(ISNA(VLOOKUP(D20,AA20:AG106,3,0)),\"\",VLOOKUP(D20,AA20:AG106,3,0))","v":"IRM3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc.","ED-2003-0004","IRM3","EB-2010-0067","Burlington","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS Power Corporation","ED-2002-0518","IRM3","EB-2010-0076 ","COLLUS","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro Inc.","ED-2002-0574","IRM3","EB-2010-0068","CNDHI","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc. - Fort Erie","ED-2002-0572","COS","EB-2010-0070 ","CNPI - FE","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc. - Eastern Ontario Power","ED-2002-0572","COS","EB-2010-0071 ","CNPI - EOP","002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc. - Port Colborne","ED-2002-0572","COS","EB-2010-0069","CNPI - PC","003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd.","ED-2002-0498","IRM3","EB-2010-0072 ","Centre Wellington","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation","ED-2002-0528","IRM3","EB-2010-0073","Chapleau","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chatham-Kent Hydro Inc.","ED-2002-0563","IRM3","EB-2010-0074 ","Chatham-Kent","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clinton Power Corporation","ED-2002-0496","IRM3","EB-2010-0075 ","Clinton","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc.","ED-2002-0493","IRM3","EB-2010-0077 ","CHEI","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc.","ED-2003-0015","IRM2","EB-2010-0126 ","ELK","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd.","ED-2002-0527","IRM3","EB-2010-0079 ","ENWIN","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc.","ED-2003-0017","IRM3","EB-2010-0078 ","Enersource","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation","ED-2002-0516","IRM3","EB-2010-0080 ","ETPC","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation","ED-2002-0502","IRM3","EB-2010-0081 ","Espanola","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation","ED-2002-0499","IRM3","EB-2010-0082","Essex","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc.","ED-2002-0513","IRM3","EB-2010-0083 ","Festival","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation","ED-2003-0079","COS","EB-2010-0127 ","Fort Albany","001","Cree"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation","ED-2003-0028","IRM2","EB-2010-0128 ","FFPC","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc. - Greater Sudbury","ED-2002-0559","IRM3","EB-2010-0085 ","GSHI - Greater Sudbury","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc. - West Nipissing","ED-2002-0559","IRM3","EB-2010-0085 ","GSHI - West Nipissing","002","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc.","ED-2002-0554","IRM2","EB-2010-0129 ","Grimsby","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc.","ED-2002-0565","IRM3","EB-2010-0130 ","Guelph","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc.","ED-2002-0539","IRM3","EB-2010-0086 ","Haldimand","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc.","ED-2002-0552","IRM3","EB-2010-0087 ","Halton Hills Hydro","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited","ED-2002-0533","IRM3","EB-2010-0088 ","Hearst","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation","ED-2006-0031","COS","EB-2010-0131 ","Horizon","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc.","ED-2002-0542","IRM3","EB-2010-0089 ","Hydro 2000","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc.","ED-2003-0027","IRM3","EB-2010-0090 ","Hawkesbury","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc.","ED-2003-0038","COS","EB-2010-0132 ","HONI Brampton","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc.","ED-2003-0037","IRM3","EB-2010-0092 ","HORCI","001","Cree"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited","ED-2002-0556","COS","EB-2010-0133 ","Ottawa","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innisfil Hydro Distribution Systems Limited","ED-2002-0520","IRM3","EB-2010-0093 ","Innisfil","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation","ED-2003-0081","COS","EB-2010-0134 ","Kashechewan","001","Cree"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd.","ED-2003-0030","COS","EB-2010-0135 ","Kenora","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation","ED-2003-0057","COS","EB-2010-0136 ","Kingston","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc.","ED-2002-0573","IRM3","EB-2010-0094 ","KWHI","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc.","ED-2002-0545","IRM3","EB-2010-0095 ","Lakefront","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd.","ED-2002-0540","IRM3","EB-2010-0096 ","Lakeland","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Middlesex Power Distribution Corporation - Middlesex","ED-2003-0059","IRM2","EB-2010-0098 ","Middlesex - Main","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Middlesex Power Distribution Corporation - Newbury","ED-2003-0059","IRM2","EB-2010-0098 ","Middlesex - Newbury","002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Middlesex Power Distribution Corporation - Dutton","ED-2003-0059","IRM2","EB-2010-0098 ","Middlesex - Dutton","003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation","ED-2002-0541","IRM3","EB-2010-0099 ","Midland","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc.","ED-2003-0014","COS","EB-2010-0137 ","Milton","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket - Tay Power Distribution Ltd. - Newmarket","ED-2007-0624","IRM3","EB-2010-0100 ","NTPDL - Newmarket","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket - Tay Power Distribution Ltd. - Tay","ED-2007-0624","IRM3","EB-2010-0100 ","NTPDL - Tay","002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc. - Peninsula West","ED-2007-0749","COS","EB-2010-0138 ","NPEI - Pen West","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc. - Niagara Falls","ED-2007-0749","COS","EB-2010-0138 ","NPEI - Niagara Falls","002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc.","ED-2002-0547","IRM3","EB-2010-0101 ","NOTL","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc.","ED-2002-0521","COS","EB-2010-0139 ","Norfolk","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited","ED-2003-0024","IRM3","EB-2010-0102 ","North Bay","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc.","ED-2003-0135","IRM3","EB-2010-0104 ","Oakville","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited","ED-2002-0500","IRM3","EB-2010-0105","Orangeville","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation","ED-2002-0530","IRM3","EB-2010-0106 ","Orillia","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc.","ED-2002-0560","COS","EB-2010-0107 ","Oshawa","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation","ED-2003-0033","IRM3","EB-2010-0108 ","Ottawa River","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc.","ED-2002-0546","IRM3","EB-2010-0111 ","PUC","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parry Sound Power Corporation","ED-2003-0006","COS","EB-2010-0140 ","Parry Sound","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated","ED-2002-0504","IRM3","EB-2010-0109","Peterborough","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc. - South","ED-2004-0420","IRM3","EB-2010-0110 ","PowerStream - South","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc. - Barrie","ED-2004-0420","IRM3","EB-2010-0110 ","PowerStream - Barrie","002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc.","ED-2002-0577","IRM3","EB-2010-0112 ","Renfrew","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc.","ED-2003-0003","IRM3","EB-2010-0113","RSLDI","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc.","ED-2002-0514","IRM3","EB-2010-0114 ","Sioux Lookout","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc.","ED-2002-0523","COS","EB-2010-0141 ","St. Thomas","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc.","ED-2002-0529","IRM3","EB-2010-0115 ","Thunder Bay Hydro","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc.","ED-2003-0026","IRM3","EB-2010-0116 ","Tillsonburg","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited","ED-2002-0497","COS","EB-2010-0142 ","THESL","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc. - Veridian","ED-2002-0503","IRM3","EB-2010-0117 ","Veridian - Main","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc. - Gravenhurst","ED-2002-0503","IRM3","EB-2010-0117 ","Veridian - Gravenhurst","002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc.","ED-2002-0544","COS","EB-2010-0143 ","Wasaga","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc.","ED-2002-0575","COS","EB-2010-0144 ","Waterloo North","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp.","ED-2003-0002","IRM3","EB-2010-0118 ","Welland","001","French"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc.","ED-2002-0511","IRM3","EB-2010-0119 ","Wellington North","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc.","ED-2002-0510","IRM3","EB-2010-0120 ","WCHEI","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Perth Power Inc.","ED-2002-0508","IRM3","EB-2010-0121 ","West Perth","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc.","ED-2002-0515","IRM3","EB-2010-0122 ","Westario","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation","ED-2002-0571","IRM3","EB-2010-0123 ","Whitby","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc.","ED-2003-0011","COS","EB-2010-0145 ","Woodstock","001"]

{"sheet":"A2.1 Table of Contents","index":1,"n_rows":48,"n_cols":4,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C3","v":"Table of Contents"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sheet Name","Purpose of Sheet"]
[]
[null,null,"A1.1 LDC Information",{"$f":"VLOOKUP(C22,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Enter LDC Data"}]
[]
[null,null,"A2.1 Table of Contents",{"$f":"VLOOKUP(C24,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Table of Contents"}]
[]
[null,null,"B1.1 Rate Class And RTSR Rates",{"$f":"VLOOKUP(C26,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Enter Rate Class And RTSR Rates"}]
[]
[null,null,"B1.2 Dist Billing Determinants",{"$f":"VLOOKUP(C28,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Enter Distributor Billing Determinants"}]
[]
[null,null,"B1.3 UTR's and Sub-Transmission",{"$f":"VLOOKUP(C30,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Current and Forecasted UTR's and Hydro One Sub-Transmission Rates"}]
[]
[null,null,"C1.1 Historical Wholesale",{"$f":"VLOOKUP(C32,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Enter Historical Wholesale Transmission"}]
[]
[null,null,"C1.2 Current Wholesale",{"$f":"VLOOKUP(C34,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Calculates Current Wholesale Transmission"}]
[]
[null,null,"C1.3 Forecast Wholesale",{"$f":"VLOOKUP(C36,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Calculates Forecast Wholesale Transmission"}]
[]
[null,null,"D1.1 Adj Network to Curr Whsl",{"$f":"VLOOKUP(C38,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Calculates the Adjustment for RTSR-Network needed to recover Current Wholesale"}]
[]
[null,null,"D1.2 Adj Conn to Curr Whsl",{"$f":"VLOOKUP(C40,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Calculates the Adjustment for RTSR-Connection needed to recover Current Wholesale"}]
[]
[null,null,"E1.1 Adj Network to Fcst Whsl",{"$f":"VLOOKUP(C42,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Calculates the Adjustment for RTSR-Network needed to recover Forecast Wholesale"}]
[]
[null,null,"E1.2 Adj Conn to Fcst Whsl",{"$f":"VLOOKUP(C44,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Calculates the Adjustment for RTSR-Connection needed to recover Forecast Wholesale"}]
[]
[null,null,"F1.1 IRM RTSR Adj - Network",{"$f":"VLOOKUP(C46,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Calculates the IRM RTSR Adjustment Calculation - Network for Rate Generator"}]
[]
[null,null,"F1.2 IRM RTSR Adj - Connection",{"$f":"VLOOKUP(C48,'Z1.0 OEB Control Sheet'!D:G,4,0)","v":"Calculates the IRM RTSR Adjustment Calculation - Connection  for Rate Generator"}]

{"sheet":"B1.1 Rate Class And RTSR Rates","index":2,"n_rows":59,"n_cols":51,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C4","v":"Rate Class And 2010 RTSR Rates"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Control","Rate Group","Rate Class","Fixed Metric","Vol Metric",null,"RTSR - Network",null,"RTSR - Connection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","Threshold",null,"Less Than 50","Threshold",null,"Greater Than 50","Threshold",null,"Large Use","Threshold",null,"USL","Threshold",null,"Sentinel","Threshold",null,"Street","Threshold",null,"EMB",null,null,"SB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential","250 / 2,250",null,"General Service Less Than 50 kW","2,000 / 20,000",null,"General Service 50 to 499 kW","50 / 500",null,"Large Use","5,000 / 100,000",null,"Unmetered Scattered Load","500 / 20,000",null,"Sentinel Lighting","0.2 / 1.0",null,"Street Lighting","0.2 / 1.0",null,"Embedded Distributor",null,null,"Stand-By"]
[null,1,"RES","Residential","Customer","kWh",null,5.3E-3,null,1.5E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Regular","250 / 2,250",null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]","2,000 / 20,000",null,"General Service 50 to 699 kW","50 / 700",null,"Large Use - Regular","5,000 / 100,000",null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate",null,null,"Standby Power"]
[null,2,"GSLT50","General Service Less Than 50 kW","Customer","kWh",null,4.7000000000000002E-3,null,1.4E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Urban","250 / 2,250",null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]","2,000 / 20,000",null,"General Service 50 to 999 kW","50 / 1,000",null,"Large Use > 5000 kW","5,000 / 100,000",null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,3,"GSGT50","General Service 50 to 999 kW","Customer","kW",null,1.9232,null,0.54310000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Urban Year-Round","250 / 2,250",null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]","2,000 / 20,000",null,"General Service 50 to 999 kW - Interval Metered","50 / 1,000",null,"Large Use - 3TS","5,000 / 100,000",null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,4,"USL","Unmetered Scattered Load","Connection","kWh",null,4.7000000000000002E-3,null,1.4E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Suburban","250 / 2,250",null,"General Service Less Than 50 kW – Urban energy-billed [UG]","2,000 / 20,000",null,"General Service 50 to 1,000 kW","50 / 1,000",null,"Large Use - Ford Annex","5,000 / 100,000",null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,5,"Sen","Sentinel Lighting","Connection","kW",null,1.4579,null,0.42870000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Suburban Seasonal","250 / 2,250",null,"Westport Sewage Treatment Plant","2,000 / 20,000",null,"General Service 50 to 1,000 kW - Interval Meters","50 / 1,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,6,"SL","Street Lighting","Connection","kW",null,1.4504999999999999,null,0.4199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Suburban Year Round","250 / 2,250",null,"Small Commercial and USL - per meter","2,000 / 20,000",null,"General Service 50 to 1,000 kW - Non Interval Meters","50 / 1,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,7,"NA","Rate Class 7","NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential - Time of Use","250 / 2,250",null,"Small Commercial and USL - per connection","2,000 / 20,000",null,"General Service 50 to 1,499 kW","50 / 1,500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,8,"NA","Rate Class 8","NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential - Hensall","250 / 2,250",null,"Farms – Single Phase energy-billed [F1]","2,000 / 20,000",null,"General Service 50 to 1,499 kW - Interval Metered","50 / 1,500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,9,"NA","Rate Class 9","NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential – High Density [R1]","250 / 2,250",null,null,null,null,"General Service  50 to 2,499 kW","50 / 2,500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,10,"NA","Rate Class 10","NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]","250 / 2,250",null,null,null,null,"General Service 50 to 2,999 kW","50 / 3,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]
[null,11,"NA","Rate Class 11","NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]","250 / 2,250",null,null,null,null,"General Service 50 to 2,999 kW - Time of Use","50 / 3,000"]
[null,12,"NA","Rate Class 12","NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]","250 / 2,250",null,null,null,null,"General Service 50 to 4,999 kW","50 / 5,000"]
[null,13,"NA","Rate Class 13","NA","NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential – Urban [UR]","250 / 2,250",null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered","50 / 5,000"]
[null,14,"NA","Rate Class 14","NA","NA",null,null,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 Service 50 to 4,999 kW - Time of Use","50 / 5,000"]
[null,15,"NA","Rate Class 15","NA","NA",null,null,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 Service 50 to 4,999 kW (CoGeneration)","50 / 5,000"]
[null,16,"NA","Rate Class 16","NA","NA",null,null,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 Service 50 to 4,999 kW (formerly Time of Use)","50 / 5,000"]
[null,17,"NA","Rate Class 17","NA","NA",null,null,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 Service 500 to 4,999 kW","500 / 5,000"]
[null,18,"NA","Rate Class 18","NA","NA",null,null,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 Service 700 to 4,999 kW","700 / 5,000"]
[null,19,"NA","Rate Class 19","NA","NA",null,null,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 Service 1,000 to 2,999 kW","1,000 / 3,000"]
[null,20,"NA","Rate Class 20","NA","NA",null,null,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 Service 1,000 to 4,999 kW","1,000 / 5,000"]
[null,21,"NA","Rate Class 21","NA","NA",null,null,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 Service 1,000 to 4,999 kW - Interval Meters","1,000 / 5,000"]
[null,22,"NA","Rate Class 22","NA","NA",null,null,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 Service 1,000 To 4,999 kW (co-generation)","1,000 / 5,000"]
[null,23,"NA","Rate Class 23","NA","NA",null,null,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 Service Greater Than 1,000 kW","1,000 / 5,000"]
[null,24,"NA","Rate Class 24","NA","NA",null,null,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 Service Intermediate Rate Class 1000 To 4999 kW (formerly Large Use Customers)","1,000 / 5,000"]
[null,25,"NA","Rate Class 25","NA","NA",null,null,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 Service Intermediate Rate Class 1000 To 4999 kW (formerly General Service > 50 kW Customers)","1,000 / 5,000"]
[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,null,"General Service 1,500 to 4,999 kW","1,500 / 5,000"]
[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,null,"General Service Equal To Or Greater Than 1,500 kW","1,500 / 5,000"]
[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,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered","1,500 / 5,000"]
[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,null,"General Service Intermediate 1,000 To 4,999 kW","1,500 / 5,000"]
[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,null,"General Service 2,500 to 4,999 kW","2,500 / 5,000"]
[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,null,"General Service 3,000 to 4,999 kW","3,000 / 5,000"]
[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,null,"General Service 3,000 to 4,999 kW - Interval Metered","3,000 / 5,000"]
[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,null,"General Service 3,000 to 4,999 kW - Intermediate Use","3,000 / 5,000"]
[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,null,"General Service 3,000 to 4.999 kW - Time of Use","3,000 / 5,000"]
[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,null,"Intermediate With Self Generation","3,000 / 5,000"]
[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,null,"General Service - Commercial","50 / 5,000"]
[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,null,"General Service - Institutional","50 / 5,000"]
[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,null,"Farms – Three Phase energy-billed [F3]","50 / 5,000"]

{"sheet":"B1.2 Dist Billing Determinants","index":3,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C5","v":"2009 Distributor Billing Determinants"}]
[]
[]
[]
[]
[null,null,"Loss Adjusted Metered kWh",null,"No"]
[]
[null,null,"Loss Adjusted Metered kW",null,"No"]
[]
[]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D20","v":"Rate Class"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F20","v":"Vol Metric"},null,"Billed Customers or Connections","Metered kWh","Metered kW",null,"Applicable Loss Factor",null,"Load Factor",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW"]
[null,null,null,null,null,null,null,"A","B",null,"C",null,"D = A / (B * 730)",null,"E = A * C",null,"F = B * C"]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D22","v":"Residential"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F22","v":"kWh"},null,0,{"$f":"14767661+504291","v":15271952},0,null,1.0653999999999999,null,{"$f":"IF(E22=\"kW\",IF(I22<>0,H22/(I22*30.4*24),\"\"),\"\")","v":""},null,{"$f":"H22*1","v":15271952},null,{"$f":"I22*1","v":0}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D23","v":"General Service Less Than 50 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F23","v":"kWh"},null,0,{"$f":"4896395+303032","v":5199427},0,null,1.0653999999999999,null,"",null,5199427,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D24","v":"General Service 50 to 999 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F24","v":"kW"},null,0,{"$f":"5829296+2042236","v":7871532},19966.7,null,1.0653999999999999,null,0.54034128007342752,null,7871532,null,19966.7]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D25","v":"Unmetered Scattered Load"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F25","v":"kWh"},null,0,7212,0,null,1.0653999999999999,null,"",null,7212,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D26","v":"Sentinel Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F26","v":"kW"},null,0,27861,65.7,null,1.0653999999999999,null,0.58122797003925342,null,27861,null,65.7]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D27","v":"Street Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F27","v":"kW"},null,0,296713,780,null,1.0653999999999999,null,0.52138333614484933,null,296713,null,780]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D28","v":"Rate Class 7"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F28","v":"NA"},null,0,0,0,null,0,null,{"$f":"IF(E28=\"kW\",IF(I28<>0,H28/(I28*30.4*24),\"\"),\"\")","v":""},null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D29","v":"Rate Class 8"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F29","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D30","v":"Rate Class 9"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F30","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D31","v":"Rate Class 10"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F31","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D32","v":"Rate Class 11"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F32","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D33","v":"Rate Class 12"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F33","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D34","v":"Rate Class 13"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F34","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D35","v":"Rate Class 14"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F35","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D36","v":"Rate Class 15"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F36","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D37","v":"Rate Class 16"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F37","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D38","v":"Rate Class 17"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F38","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D39","v":"Rate Class 18"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F39","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D40","v":"Rate Class 19"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F40","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D41","v":"Rate Class 20"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F41","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D42","v":"Rate Class 21"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F42","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D43","v":"Rate Class 22"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F43","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D44","v":"Rate Class 23"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F44","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D45","v":"Rate Class 24"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F45","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D46","v":"Rate Class 25"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F46","v":"NA"},null,0,0,0,null,0,null,"",null,0,null,0]
[]
[null,null,"Total",null,null,null,{"$f":"SUM(G22:G46)","v":0},{"$f":"SUM(H22:H46)","v":28674697},{"$f":"SUM(I22:I46)","v":20812.400000000001},null,null,null,null,null,{"$f":"SUM(O22:O46)","v":28674697},null,{"$f":"SUM(Q22:Q46)","v":20812.400000000001}]

{"sheet":"B1.3 UTR's and Sub-Transmission","index":4,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C6","v":"Uniform Transmission and Hydro One Sub-Transmission Rates"}]
[]
[]
[]
[]
[]
[]
[null,null,"Uniform Transmission Rates"]
[null,null,null,null,null,null,"Effective January 1, 2009",null,"Effective July 1, 2009",null,"Effective January 1, 2010",null,"Effective January 1, 2011"]
[]
[null,null,"Rate Description",null,"Vol Metric",null,"Rate",null,"Rate",null,"Rate",null,"Rate"]
[]
[null,null,"Network Service Rate",null,"kW",null,2.57,null,2.66,null,2.97,null,2.97]
[]
[null,null,"Line Connection Service Rate",null,"kW",null,0.7,null,0.7,null,0.73,null,0.73]
[]
[null,null,"Transformation Connection Service Rate",null,"kW",null,1.62,null,1.57,null,1.71,null,1.71]
[]
[]
[null,null,"Hydro One Sub-Transmission Rates"]
[null,null,null,null,null,null,"Effective May 1, 2008",null,"Effective May 1, 2009",null,"Effective May 1, 2010",null,"Effective May 1, 2011"]
[]
[null,null,"Rate Description",null,"Vol Metric",null,"Rate",null,"Rate",null,"Rate",null,"Rate"]
[]
[null,null,"Network Service Rate",null,"kW",null,2.0099999999999998,null,2.2400000000000002,null,2.65,null,2.65]
[]
[null,null,"Line Connection Service Rate",null,"kW",null,0.5,null,0.6,null,0.64,null,0.64]
[]
[null,null,"Transformation Connection Service Rate",null,"kW",null,1.38,null,1.39,null,1.5,null,1.5]
[]
[null,null,"Both Line and Transformation Connection Service Rate",null,"kW",null,1.88,null,1.99,null,2.14,null,2.14]
[]
[]
[null,null,"Hydro One Sub-Transmission Rate Rider 6A"]
[null,null,null,null,null,null,"Effective May 1, 2008",null,"Effective May 1, 2009",null,"Effective May 1, 2010",null,"Effective May 1, 2011"]
[]
[null,null,"Rate Description",null,"Vol Metric",null,"Rate",null,"Rate",null,"Rate",null,"Rate"]
[]
[null,null,"RSVA Transmission network – 4714 – which affects 1584",null,"kW",null,0,null,0,null,4.7E-2,null,4.7E-2]
[]
[null,null,"RSVA Transmission connection – 4716 – which affects 1586",null,"kW",null,0,null,0,null,-2.5000000000000001E-2,null,-2.5000000000000001E-2]
[]
[null,null,"RSVA LV – 4750 – which affects 1550",null,"kW",null,0,null,0,null,5.8000000000000003E-2,null,5.8000000000000003E-2]
[]
[null,null,"RARA 1 – 2252 – which affects 1590 ",null,"kW",null,0,null,0,null,-7.4999999999999997E-2,null,-7.4999999999999997E-2]
[]
[null,null,"Hydro One Sub-Transmission Rate Rider 6A",null,"kW",null,{"$f":"SUM(G48:G54)","v":0},null,{"$f":"SUM(I48:I54)","v":0},null,{"$f":"SUM(K48:K54)","v":5.0000000000000044E-3},null,{"$f":"SUM(M48:M54)","v":5.0000000000000044E-3}]

{"sheet":"C1.1 Historical Wholesale","index":5,"n_rows":73,"n_cols":17,"rows_kept":73,"cut":false,"hidden":false,"merged":[[56,4,56,6],[56,8,56,10],[56,12,56,14],[18,4,18,6],[18,8,18,10],[18,12,18,14],[37,4,37,6],[37,8,37,10],[37,12,37,14]]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C7","v":"2009 Historical Wholesale Transmission"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"IESO"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,null,"January",null,4447,{"$f":"IF(E22<>0,G22/E22,0)","v":2.5700472228468629},11429,null,4719,{"$f":"IF(I22<>0,K22/I22,0)","v":0.70000000000000007},3303.3,null,null,{"$f":"IF(M22<>0,O22/M22,0)","v":0},null,null,{"$f":"K22+O22","v":3303.3}]
[null,null,"February",null,3964,{"$f":"IF(E23<>0,G23/E23,0)","v":2.57},10187.48,null,4187,{"$f":"IF(I23<>0,K23/I23,0)","v":0.70000000000000007},2930.9,null,null,{"$f":"IF(M23<>0,O23/M23,0)","v":0},null,null,{"$f":"K23+O23","v":2930.9}]
[null,null,"March",null,3609,2.57,9275.1299999999992,null,4142,0.70000000000000007,2899.4,null,null,0,null,null,2899.4]
[null,null,"April",null,2782,2.57,7149.74,null,2994,0.70000000000000007,2095.8000000000002,null,null,0,null,null,2095.8000000000002]
[null,null,"May",null,1923,2.57,4942.1099999999997,null,2528,0.7,1769.6,null,null,0,null,null,1769.6]
[null,null,"June",null,1884,2.57,4841.88,null,2216,0.70000000000000007,1551.2,null,null,0,null,null,1551.2]
[null,null,"July",null,1691,2.66,4498.0600000000004,null,1835,0.7,1284.5,null,null,0,null,null,1284.5]
[null,null,"August",null,1734,2.6599999999999997,4612.4399999999996,null,1927,0.70000000000000007,1348.9,null,null,0,null,null,1348.9]
[null,null,"September",null,1910,2.66,5080.6000000000004,null,2266,0.70000000000000007,1586.2,null,null,0,null,null,1586.2]
[null,null,"October",null,2556,2.66,6798.96,null,2727,0.70000000000000007,1908.9,null,null,0,null,null,1908.9]
[null,null,"November",null,2812,2.66,7479.92,null,2910,0.7,2037,null,null,0,null,null,2037]
[null,null,"December",null,3692,2.6599999999999997,9820.7199999999993,null,3923,0.7,2746.1,null,null,0,null,null,2746.1]
[]
[null,null,"Total",null,{"$f":"SUM(E22:E33)","v":33004},{"$f":"IF(E35<>0,G35/E35,0)","v":2.6092606956732514},{"$f":"SUM(G22:G33)","v":86116.04},null,{"$f":"SUM(I22:I33)","v":36374},{"$f":"IF(I35<>0,K35/I35,0)","v":0.70000000000000007},{"$f":"SUM(K22:K33)","v":25461.800000000003},null,{"$f":"SUM(M22:M33)","v":0},{"$f":"IF(M35<>0,O35/M35,0)","v":0},{"$f":"SUM(O22:O33)","v":0},null,{"$f":"SUM(Q22:Q33)","v":25461.800000000003}]
[]
[null,null,"Hydro One"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Line Transformation",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,null,"January",null,2531,{"$f":"IF(E41<>0,G41/E41,0)","v":2.0100000000000002},5087.3100000000004,null,2531,{"$f":"IF(I41<>0,K41/I41,0)","v":0.5},1265.5,null,null,{"$f":"IF(M41<>0,O41/M41,0)","v":0},null,null,{"$f":"K41+O41","v":1265.5}]
[null,null,"February",null,2826,{"$f":"IF(E42<>0,G42/E42,0)","v":2.0100000000000002},5680.26,null,2826,{"$f":"IF(I42<>0,K42/I42,0)","v":0.5},1413,null,null,{"$f":"IF(M42<>0,O42/M42,0)","v":0},null,null,{"$f":"K42+O42","v":1413}]
[null,null,"March",null,2564,2.0100000000000002,5153.6400000000003,null,2564,0.5,1282,null,null,0,null,null,1282]
[null,null,"April",null,2512,2.0099999999999998,5049.12,null,2512,0.5,1256,null,null,0,null,null,1256]
[null,null,"May",null,1839,2.0099999999999998,3696.39,null,1839,0.5,919.5,null,null,0,null,null,919.5]
[null,null,"June",null,1424,2.0099999999999998,2862.24,null,1424,0.5,712,null,null,0,null,null,712]
[null,null,"July",null,1268,2.2162066246056784,2810.15,null,1268,0.58966088328075716,747.69,null,null,0,null,null,747.69]
[null,null,"August",null,963,2.2399999999999998,2157.12,null,963,0.6,577.79999999999995,null,null,0,null,null,577.79999999999995]
[null,null,"September",null,1086,2.2399999999999998,2432.64,null,1086,0.6,651.6,null,null,0,null,null,651.6]
[null,null,"October",null,1272,2.2400000000000002,2849.28,null,1272,0.60000000000000009,763.2,null,null,0,null,null,763.2]
[null,null,"November",null,1685,2.2400000000000002,3774.4,null,1685,0.6,1011,null,null,0,null,null,1011]
[null,null,"December",null,1728,2.2399999999999998,3870.72,null,1728,0.6,1036.8,null,null,0,null,null,1036.8]
[]
[null,null,"Total",null,{"$f":"SUM(E41:E52)","v":21698},{"$f":"IF(E54<>0,G54/E54,0)","v":2.093431191814914},{"$f":"SUM(G41:G52)","v":45423.270000000004},null,{"$f":"SUM(I41:I52)","v":21698},{"$f":"IF(I54<>0,K54/I54,0)","v":0.53627477186837502},{"$f":"SUM(K41:K52)","v":11636.09},null,{"$f":"SUM(M41:M52)","v":0},{"$f":"IF(M54<>0,O54/M54,0)","v":0},{"$f":"SUM(O41:O52)","v":0},null,{"$f":"SUM(Q41:Q52)","v":11636.09}]
[]
[null,null,"Total"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Line Transformation",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,null,"January",null,{"$f":"E22+E41","v":6978},{"$f":"IF(E60<>0,G60/E60,0)","v":2.3669117225566065},{"$f":"G22+G41","v":16516.310000000001},null,{"$f":"I22+I41","v":7250},{"$f":"IF(I60<>0,K60/I60,0)","v":0.63017931034482766},{"$f":"K22+K41","v":4568.8},null,{"$f":"M22+M41","v":0},{"$f":"IF(M60<>0,O60/M60,0)","v":0},{"$f":"O22+O41","v":0},null,{"$f":"K60+O60","v":4568.8}]
[null,null,"February",null,{"$f":"E23+E42","v":6790},{"$f":"IF(E61<>0,G61/E61,0)","v":2.3369278350515463},15867.74,null,7013,{"$f":"IF(I61<>0,K61/I61,0)","v":0.61940681591330382},4343.8999999999996,null,0,{"$f":"IF(M61<>0,O61/M61,0)","v":0},0,null,{"$f":"K61+O61","v":4343.8999999999996}]
[null,null,"March",null,6173,2.3373999676008426,14428.77,null,6706,0.62353116611989257,4181.3999999999996,null,0,0,0,null,4181.3999999999996]
[null,null,"April",null,5294,2.3042803173403854,12198.86,null,5506,0.60875408645114426,3351.8,null,0,0,0,null,3351.8]
[null,null,"May",null,3762,2.2962519936204147,8638.5,null,4367,0.61577742157087245,2689.1,null,0,0,0,null,2689.1]
[null,null,"June",null,3308,2.3289359129383311,7704.12,null,3640,0.62175824175824168,2263.1999999999998,null,0,0,0,null,2263.1999999999998]
[null,null,"July",null,2959,2.4698242649543767,7308.2100000000009,null,3103,0.65491137608765715,2032.19,null,0,0,0,null,2032.19]
[null,null,"August",null,2697,2.510033370411568,6769.5599999999995,null,2890,0.66667820069204153,1926.7,null,0,0,0,null,1926.7]
[null,null,"September",null,2996,2.5077570093457942,7513.24,null,3352,0.66760143198090693,2237.8000000000002,null,0,0,0,null,2237.8000000000002]
[null,null,"October",null,3828,2.5204388714733543,9648.24,null,3999,0.66819204801200305,2672.1000000000004,null,0,0,0,null,2672.1000000000004]
[null,null,"November",null,4497,2.5026284189459638,11254.32,null,4595,0.66332970620239395,3048,null,0,0,0,null,3048]
[null,null,"December",null,5420,2.5260959409594093,13691.439999999999,null,5651,0.66942134135551223,3782.8999999999996,null,0,0,0,null,3782.8999999999996]
[]
[null,null,"Total",null,{"$f":"SUM(E60:E71)","v":54702},{"$f":"IF(E73<>0,G73/E73,0)","v":2.404652663522358},{"$f":"SUM(G60:G71)","v":131539.31000000003},null,{"$f":"SUM(I60:I71)","v":58072},{"$f":"IF(I73<>0,K73/I73,0)","v":0.63882576801212287},{"$f":"SUM(K60:K71)","v":37097.89},null,{"$f":"SUM(M60:M71)","v":0},{"$f":"IF(M73<>0,O73/M73,0)","v":0},{"$f":"SUM(O60:O71)","v":0},null,{"$f":"SUM(Q60:Q71)","v":37097.89}]

{"sheet":"C1.2 Current Wholesale","index":6,"n_rows":73,"n_cols":17,"rows_kept":73,"cut":false,"hidden":false,"merged":[[39,8,39,10],[56,4,56,6],[56,8,56,10],[56,12,56,14],[39,4,39,6],[18,4,18,6],[18,8,18,10],[18,12,18,14],[37,4,37,6],[37,8,37,10],[37,12,37,14]]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C8","v":"Current Wholesale Transmission"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"IESO"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,null,"January",null,{"$f":"'C1.1 Historical Wholesale'!E22","v":4447},{"$f":"'B1.3 UTR''s and Sub-Transmission'!K22","v":2.97},{"$f":"E22*F22","v":13207.59},null,{"$f":"'C1.1 Historical Wholesale'!I22","v":4719},{"$f":"'B1.3 UTR''s and Sub-Transmission'!K24","v":0.73},{"$f":"I22*J22","v":3444.87},null,{"$f":"'C1.1 Historical Wholesale'!M22","v":0},{"$f":"'B1.3 UTR''s and Sub-Transmission'!K26","v":1.71},{"$f":"M22*N22","v":0},null,{"$f":"K22+O22","v":3444.87}]
[null,null,"February",null,{"$f":"'C1.1 Historical Wholesale'!E23","v":3964},{"$f":"F22","v":2.97},{"$f":"E23*F23","v":11773.08},null,{"$f":"'C1.1 Historical Wholesale'!I23","v":4187},{"$f":"J22","v":0.73},{"$f":"I23*J23","v":3056.5099999999998},null,{"$f":"'C1.1 Historical Wholesale'!M23","v":0},{"$f":"N22","v":1.71},{"$f":"M23*N23","v":0},null,3056.5099999999998]
[null,null,"March",null,{"$f":"'C1.1 Historical Wholesale'!E24","v":3609},{"$f":"F23","v":2.97},10718.730000000001,null,{"$f":"'C1.1 Historical Wholesale'!I24","v":4142},{"$f":"J23","v":0.73},3023.66,null,{"$f":"'C1.1 Historical Wholesale'!M24","v":0},{"$f":"N23","v":1.71},0,null,3023.66]
[null,null,"April",null,{"$f":"'C1.1 Historical Wholesale'!E25","v":2782},2.97,8262.5400000000009,null,{"$f":"'C1.1 Historical Wholesale'!I25","v":2994},0.73,2185.62,null,{"$f":"'C1.1 Historical Wholesale'!M25","v":0},1.71,0,null,2185.62]
[null,null,"May",null,{"$f":"'C1.1 Historical Wholesale'!E26","v":1923},2.97,5711.31,null,{"$f":"'C1.1 Historical Wholesale'!I26","v":2528},0.73,1845.44,null,{"$f":"'C1.1 Historical Wholesale'!M26","v":0},1.71,0,null,1845.44]
[null,null,"June",null,{"$f":"'C1.1 Historical Wholesale'!E27","v":1884},2.97,5595.4800000000005,null,{"$f":"'C1.1 Historical Wholesale'!I27","v":2216},0.73,1617.68,null,{"$f":"'C1.1 Historical Wholesale'!M27","v":0},1.71,0,null,1617.68]
[null,null,"July",null,{"$f":"'C1.1 Historical Wholesale'!E28","v":1691},2.97,5022.2700000000004,null,{"$f":"'C1.1 Historical Wholesale'!I28","v":1835},0.73,1339.55,null,{"$f":"'C1.1 Historical Wholesale'!M28","v":0},1.71,0,null,1339.55]
[null,null,"August",null,{"$f":"'C1.1 Historical Wholesale'!E29","v":1734},2.97,5149.9800000000005,null,{"$f":"'C1.1 Historical Wholesale'!I29","v":1927},0.73,1406.71,null,{"$f":"'C1.1 Historical Wholesale'!M29","v":0},1.71,0,null,1406.71]
[null,null,"September",null,{"$f":"'C1.1 Historical Wholesale'!E30","v":1910},2.97,5672.7000000000007,null,{"$f":"'C1.1 Historical Wholesale'!I30","v":2266},0.73,1654.18,null,{"$f":"'C1.1 Historical Wholesale'!M30","v":0},1.71,0,null,1654.18]
[null,null,"October",null,{"$f":"'C1.1 Historical Wholesale'!E31","v":2556},2.97,7591.3200000000006,null,{"$f":"'C1.1 Historical Wholesale'!I31","v":2727},0.73,1990.71,null,{"$f":"'C1.1 Historical Wholesale'!M31","v":0},1.71,0,null,1990.71]
[null,null,"November",null,{"$f":"'C1.1 Historical Wholesale'!E32","v":2812},2.97,8351.6400000000012,null,{"$f":"'C1.1 Historical Wholesale'!I32","v":2910},0.73,2124.2999999999997,null,{"$f":"'C1.1 Historical Wholesale'!M32","v":0},1.71,0,null,2124.2999999999997]
[null,null,"December",null,{"$f":"'C1.1 Historical Wholesale'!E33","v":3692},2.97,10965.240000000002,null,{"$f":"'C1.1 Historical Wholesale'!I33","v":3923},0.73,2863.79,null,{"$f":"'C1.1 Historical Wholesale'!M33","v":0},1.71,0,null,2863.79]
[]
[null,null,"Total",null,{"$f":"SUM(E22:E33)","v":33004},{"$f":"IF(E35<>0,G35/E35,0)","v":2.9700000000000006},{"$f":"SUM(G22:G33)","v":98021.880000000019},null,{"$f":"SUM(I22:I33)","v":36374},{"$f":"IF(I35<>0,K35/I35,0)","v":0.73},{"$f":"SUM(K22:K33)","v":26553.02},null,{"$f":"SUM(M22:M33)","v":0},{"$f":"IF(M35<>0,O35/M35,0)","v":0},{"$f":"SUM(O22:O33)","v":0},null,{"$f":"SUM(Q22:Q33)","v":26553.02}]
[]
[null,null,"Hydro One"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Line Transformation",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[null,null,null,null,"Includes Hydro One Rate Rider\nB1.3 UTR's and Sub-Transmission Cell K48",null,null,null,"Includes Hydro One Rate Rider\nB1.3 UTR's and Sub-Transmission Cell K50"]
[null,null,"January",null,{"$f":"'C1.1 Historical Wholesale'!E41","v":2531},{"$f":"'B1.3 UTR''s and Sub-Transmission'!K34+'B1.3 UTR''s and Sub-Transmission'!K48","v":2.6970000000000001},{"$f":"E41*F41","v":6826.107},null,{"$f":"'C1.1 Historical Wholesale'!I41","v":2531},{"$f":"'B1.3 UTR''s and Sub-Transmission'!K36+'B1.3 UTR''s and Sub-Transmission'!K50","v":0.61499999999999999},{"$f":"I41*J41","v":1556.5650000000001},null,{"$f":"'C1.1 Historical Wholesale'!M41","v":0},{"$f":"'B1.3 UTR''s and Sub-Transmission'!K38","v":1.5},{"$f":"M41*N41","v":0},null,{"$f":"K41+O41","v":1556.5650000000001}]
[null,null,"February",null,{"$f":"'C1.1 Historical Wholesale'!E42","v":2826},{"$f":"F41","v":2.6970000000000001},{"$f":"E42*F42","v":7621.7219999999998},null,{"$f":"'C1.1 Historical Wholesale'!I42","v":2826},{"$f":"J41","v":0.61499999999999999},{"$f":"I42*J42","v":1737.99},null,{"$f":"'C1.1 Historical Wholesale'!M42","v":0},{"$f":"N41","v":1.5},{"$f":"M42*N42","v":0},null,1737.99]
[null,null,"March",null,{"$f":"'C1.1 Historical Wholesale'!E43","v":2564},{"$f":"F42","v":2.6970000000000001},6915.1080000000002,null,{"$f":"'C1.1 Historical Wholesale'!I43","v":2564},{"$f":"J42","v":0.61499999999999999},1576.86,null,{"$f":"'C1.1 Historical Wholesale'!M43","v":0},{"$f":"N42","v":1.5},0,null,1576.86]
[null,null,"April",null,{"$f":"'C1.1 Historical Wholesale'!E44","v":2512},2.6970000000000001,6774.8640000000005,null,{"$f":"'C1.1 Historical Wholesale'!I44","v":2512},0.61499999999999999,1544.8799999999999,null,{"$f":"'C1.1 Historical Wholesale'!M44","v":0},1.5,0,null,1544.8799999999999]
[null,null,"May",null,{"$f":"'C1.1 Historical Wholesale'!E45","v":1839},2.6970000000000001,4959.7830000000004,null,{"$f":"'C1.1 Historical Wholesale'!I45","v":1839},0.61499999999999999,1130.9849999999999,null,{"$f":"'C1.1 Historical Wholesale'!M45","v":0},1.5,0,null,1130.9849999999999]
[null,null,"June",null,{"$f":"'C1.1 Historical Wholesale'!E46","v":1424},2.6970000000000001,3840.5280000000002,null,{"$f":"'C1.1 Historical Wholesale'!I46","v":1424},0.61499999999999999,875.76,null,{"$f":"'C1.1 Historical Wholesale'!M46","v":0},1.5,0,null,875.76]
[null,null,"July",null,{"$f":"'C1.1 Historical Wholesale'!E47","v":1268},2.6970000000000001,3419.7960000000003,null,{"$f":"'C1.1 Historical Wholesale'!I47","v":1268},0.61499999999999999,779.81999999999994,null,{"$f":"'C1.1 Historical Wholesale'!M47","v":0},1.5,0,null,779.81999999999994]
[null,null,"August",null,{"$f":"'C1.1 Historical Wholesale'!E48","v":963},2.6970000000000001,2597.2110000000002,null,{"$f":"'C1.1 Historical Wholesale'!I48","v":963},0.61499999999999999,592.245,null,{"$f":"'C1.1 Historical Wholesale'!M48","v":0},1.5,0,null,592.245]
[null,null,"September",null,{"$f":"'C1.1 Historical Wholesale'!E49","v":1086},2.6970000000000001,2928.942,null,{"$f":"'C1.1 Historical Wholesale'!I49","v":1086},0.61499999999999999,667.89,null,{"$f":"'C1.1 Historical Wholesale'!M49","v":0},1.5,0,null,667.89]
[null,null,"October",null,{"$f":"'C1.1 Historical Wholesale'!E50","v":1272},2.6970000000000001,3430.5840000000003,null,{"$f":"'C1.1 Historical Wholesale'!I50","v":1272},0.61499999999999999,782.28,null,{"$f":"'C1.1 Historical Wholesale'!M50","v":0},1.5,0,null,782.28]
[null,null,"November",null,{"$f":"'C1.1 Historical Wholesale'!E51","v":1685},2.6970000000000001,4544.4449999999997,null,{"$f":"'C1.1 Historical Wholesale'!I51","v":1685},0.61499999999999999,1036.2750000000001,null,{"$f":"'C1.1 Historical Wholesale'!M51","v":0},1.5,0,null,1036.2750000000001]
[null,null,"December",null,{"$f":"'C1.1 Historical Wholesale'!E52","v":1728},2.6970000000000001,{"$f":"E52*F52","v":4660.4160000000002},null,{"$f":"'C1.1 Historical Wholesale'!I52","v":1728},0.61499999999999999,1062.72,null,{"$f":"'C1.1 Historical Wholesale'!M52","v":0},1.5,0,null,1062.72]
[]
[null,null,"Total",null,{"$f":"SUM(E41:E52)","v":21698},{"$f":"IF(E54<>0,G54/E54,0)","v":2.6970000000000005},{"$f":"SUM(G41:G52)","v":58519.506000000008},null,{"$f":"SUM(I41:I52)","v":21698},{"$f":"IF(I54<>0,K54/I54,0)","v":0.61499999999999999},{"$f":"SUM(K41:K52)","v":13344.269999999999},null,{"$f":"SUM(M41:M52)","v":0},{"$f":"IF(M54<>0,O54/M54,0)","v":0},{"$f":"SUM(O41:O52)","v":0},null,{"$f":"SUM(Q41:Q52)","v":13344.269999999999}]
[]
[null,null,"Total"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Line Transformation",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,null,"January",null,{"$f":"E22+E41","v":6978},{"$f":"IF(E60<>0,G60/E60,0)","v":2.8709797936371455},{"$f":"G22+G41","v":20033.697},null,{"$f":"I22+I41","v":7250},{"$f":"IF(I60<>0,K60/I60,0)","v":0.68985310344827577},{"$f":"K22+K41","v":5001.4349999999995},null,{"$f":"M22+M41","v":0},{"$f":"IF(M60<>0,O60/M60,0)","v":0},{"$f":"O22+O41","v":0},null,{"$f":"K60+O60","v":5001.4349999999995}]
[null,null,"February",null,6790,2.856377319587629,19394.802,null,7013,0.68365891915014976,4794.5,null,0,0,0,null,4794.5]
[null,null,"March",null,6173,2.8566074842054112,17633.838000000003,null,6706,0.68603042051893814,4600.5199999999995,null,0,0,0,null,4600.5199999999995]
[null,null,"April",null,5294,2.8404616547034385,15037.404000000002,null,5506,0.67753359970940796,3730.5,null,0,0,0,null,3730.5]
[null,null,"May",null,3762,2.8365478468899523,10671.093000000001,null,4367,0.68157201740325168,2976.4250000000002,null,0,0,0,null,2976.4250000000002]
[null,null,"June",null,3308,2.8524812575574372,9436.0080000000016,null,3640,0.685010989010989,2493.44,null,0,0,0,null,2493.44]
[null,null,"July",null,2959,2.8530131801284222,8442.0660000000007,null,3103,0.6830067676442152,2119.37,null,0,0,0,null,2119.37]
[null,null,"August",null,2697,2.8725216907675195,7747.1910000000007,null,2890,0.69167993079584777,1998.9549999999999,null,0,0,0,null,1998.9549999999999]
[null,null,"September",null,2996,2.8710420560747663,8601.6419999999998,null,3352,0.69274164677804306,2322.0700000000002,null,0,0,0,null,2322.0700000000002]
[null,null,"October",null,3828,2.8792852664576802,11021.904,null,3999,0.69342085521380337,2772.99,null,0,0,0,null,2772.99]
[null,null,"November",null,4497,2.8677084723148769,12896.085000000001,null,4595,0.68782916213275291,3160.5749999999998,null,0,0,0,null,3160.5749999999998]
[null,null,"December",null,5420,2.8829623616236169,15625.656000000003,null,5651,0.69483454255883914,3926.51,null,0,0,0,null,3926.51]
[]
[null,null,"Total",null,{"$f":"SUM(E60:E71)","v":54702},{"$f":"IF(E73<>0,G73/E73,0)","v":2.8617122957113086},{"$f":"SUM(G60:G71)","v":156541.386},null,{"$f":"SUM(I60:I71)","v":58072},{"$f":"IF(I73<>0,K73/I73,0)","v":0.68703144372503089},{"$f":"SUM(K60:K71)","v":39897.289999999994},null,{"$f":"SUM(M60:M71)","v":0},{"$f":"IF(M73<>0,O73/M73,0)","v":0},{"$f":"SUM(O60:O71)","v":0},null,{"$f":"SUM(Q60:Q71)","v":39897.289999999994}]

{"sheet":"C1.3 Forecast Wholesale","index":7,"n_rows":73,"n_cols":17,"rows_kept":73,"cut":false,"hidden":false,"merged":[[39,8,39,10],[56,4,56,6],[56,8,56,10],[56,12,56,14],[39,4,39,6],[18,4,18,6],[18,8,18,10],[18,12,18,14],[37,4,37,6],[37,8,37,10],[37,12,37,14]]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C9","v":"Forecast Wholesale Transmission"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"IESO"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,null,"January",null,{"$f":"'C1.1 Historical Wholesale'!E22","v":4447},{"$f":"'B1.3 UTR''s and Sub-Transmission'!M22","v":2.97},{"$f":"E22*F22","v":13207.59},null,{"$f":"'C1.1 Historical Wholesale'!I22","v":4719},{"$f":"'B1.3 UTR''s and Sub-Transmission'!M24","v":0.73},{"$f":"I22*J22","v":3444.87},null,{"$f":"'C1.1 Historical Wholesale'!M22","v":0},{"$f":"'B1.3 UTR''s and Sub-Transmission'!M26","v":1.71},{"$f":"M22*N22","v":0},null,{"$f":"K22+O22","v":3444.87}]
[null,null,"February",null,{"$f":"'C1.1 Historical Wholesale'!E23","v":3964},{"$f":"F22","v":2.97},11773.08,null,{"$f":"'C1.1 Historical Wholesale'!I23","v":4187},{"$f":"J22","v":0.73},3056.5099999999998,null,{"$f":"'C1.1 Historical Wholesale'!M23","v":0},{"$f":"N22","v":1.71},0,null,3056.5099999999998]
[null,null,"March",null,{"$f":"'C1.1 Historical Wholesale'!E24","v":3609},{"$f":"F23","v":2.97},10718.730000000001,null,{"$f":"'C1.1 Historical Wholesale'!I24","v":4142},{"$f":"J23","v":0.73},3023.66,null,{"$f":"'C1.1 Historical Wholesale'!M24","v":0},{"$f":"N23","v":1.71},0,null,3023.66]
[null,null,"April",null,{"$f":"'C1.1 Historical Wholesale'!E25","v":2782},2.97,8262.5400000000009,null,{"$f":"'C1.1 Historical Wholesale'!I25","v":2994},0.73,2185.62,null,{"$f":"'C1.1 Historical Wholesale'!M25","v":0},1.71,0,null,2185.62]
[null,null,"May",null,{"$f":"'C1.1 Historical Wholesale'!E26","v":1923},2.97,5711.31,null,{"$f":"'C1.1 Historical Wholesale'!I26","v":2528},0.73,1845.44,null,{"$f":"'C1.1 Historical Wholesale'!M26","v":0},1.71,0,null,1845.44]
[null,null,"June",null,{"$f":"'C1.1 Historical Wholesale'!E27","v":1884},2.97,5595.4800000000005,null,{"$f":"'C1.1 Historical Wholesale'!I27","v":2216},0.73,1617.68,null,{"$f":"'C1.1 Historical Wholesale'!M27","v":0},1.71,0,null,1617.68]
[null,null,"July",null,{"$f":"'C1.1 Historical Wholesale'!E28","v":1691},2.97,5022.2700000000004,null,{"$f":"'C1.1 Historical Wholesale'!I28","v":1835},0.73,1339.55,null,{"$f":"'C1.1 Historical Wholesale'!M28","v":0},1.71,0,null,1339.55]
[null,null,"August",null,{"$f":"'C1.1 Historical Wholesale'!E29","v":1734},2.97,5149.9800000000005,null,{"$f":"'C1.1 Historical Wholesale'!I29","v":1927},0.73,1406.71,null,{"$f":"'C1.1 Historical Wholesale'!M29","v":0},1.71,0,null,1406.71]
[null,null,"September",null,{"$f":"'C1.1 Historical Wholesale'!E30","v":1910},2.97,5672.7000000000007,null,{"$f":"'C1.1 Historical Wholesale'!I30","v":2266},0.73,1654.18,null,{"$f":"'C1.1 Historical Wholesale'!M30","v":0},1.71,0,null,1654.18]
[null,null,"October",null,{"$f":"'C1.1 Historical Wholesale'!E31","v":2556},2.97,7591.3200000000006,null,{"$f":"'C1.1 Historical Wholesale'!I31","v":2727},0.73,1990.71,null,{"$f":"'C1.1 Historical Wholesale'!M31","v":0},1.71,0,null,1990.71]
[null,null,"November",null,{"$f":"'C1.1 Historical Wholesale'!E32","v":2812},2.97,8351.6400000000012,null,{"$f":"'C1.1 Historical Wholesale'!I32","v":2910},0.73,2124.2999999999997,null,{"$f":"'C1.1 Historical Wholesale'!M32","v":0},1.71,0,null,2124.2999999999997]
[null,null,"December",null,{"$f":"'C1.1 Historical Wholesale'!E33","v":3692},2.97,10965.240000000002,null,{"$f":"'C1.1 Historical Wholesale'!I33","v":3923},0.73,2863.79,null,{"$f":"'C1.1 Historical Wholesale'!M33","v":0},1.71,0,null,2863.79]
[]
[null,null,"Total",null,{"$f":"SUM(E22:E33)","v":33004},{"$f":"IF(E35<>0,G35/E35,0)","v":2.9700000000000006},{"$f":"SUM(G22:G33)","v":98021.880000000019},null,{"$f":"SUM(I22:I33)","v":36374},{"$f":"IF(I35<>0,K35/I35,0)","v":0.73},{"$f":"SUM(K22:K33)","v":26553.02},null,{"$f":"SUM(M22:M33)","v":0},{"$f":"IF(M35<>0,O35/M35,0)","v":0},{"$f":"SUM(O22:O33)","v":0},null,{"$f":"SUM(Q22:Q33)","v":26553.02}]
[]
[null,null,"Hydro One"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Line Transformation",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[null,null,null,null,"Includes Hydro One Rate Rider\nB1.3 UTR's and Sub-Transmission Cell M48",null,null,null,"Includes Hydro One Rate Rider\nB1.3 UTR's and Sub-Transmission Cell M50"]
[null,null,"January",null,{"$f":"'C1.1 Historical Wholesale'!E41","v":2531},{"$f":"'B1.3 UTR''s and Sub-Transmission'!M34+'B1.3 UTR''s and Sub-Transmission'!M48","v":2.6970000000000001},{"$f":"E41*F41","v":6826.107},null,{"$f":"'C1.1 Historical Wholesale'!I41","v":2531},{"$f":"'B1.3 UTR''s and Sub-Transmission'!M36+'B1.3 UTR''s and Sub-Transmission'!M50","v":0.61499999999999999},{"$f":"I41*J41","v":1556.5650000000001},null,{"$f":"'C1.1 Historical Wholesale'!M41","v":0},{"$f":"'B1.3 UTR''s and Sub-Transmission'!M38","v":1.5},{"$f":"M41*N41","v":0},null,{"$f":"K41+O41","v":1556.5650000000001}]
[null,null,"February",null,{"$f":"'C1.1 Historical Wholesale'!E42","v":2826},{"$f":"F41","v":2.6970000000000001},7621.7219999999998,null,{"$f":"'C1.1 Historical Wholesale'!I42","v":2826},{"$f":"J41","v":0.61499999999999999},1737.99,null,{"$f":"'C1.1 Historical Wholesale'!M42","v":0},{"$f":"N41","v":1.5},0,null,1737.99]
[null,null,"March",null,{"$f":"'C1.1 Historical Wholesale'!E43","v":2564},{"$f":"F42","v":2.6970000000000001},6915.1080000000002,null,{"$f":"'C1.1 Historical Wholesale'!I43","v":2564},{"$f":"J42","v":0.61499999999999999},1576.86,null,{"$f":"'C1.1 Historical Wholesale'!M43","v":0},{"$f":"N42","v":1.5},0,null,1576.86]
[null,null,"April",null,{"$f":"'C1.1 Historical Wholesale'!E44","v":2512},2.6970000000000001,6774.8640000000005,null,{"$f":"'C1.1 Historical Wholesale'!I44","v":2512},0.61499999999999999,1544.8799999999999,null,{"$f":"'C1.1 Historical Wholesale'!M44","v":0},1.5,0,null,1544.8799999999999]
[null,null,"May",null,{"$f":"'C1.1 Historical Wholesale'!E45","v":1839},2.6970000000000001,4959.7830000000004,null,{"$f":"'C1.1 Historical Wholesale'!I45","v":1839},0.61499999999999999,1130.9849999999999,null,{"$f":"'C1.1 Historical Wholesale'!M45","v":0},1.5,0,null,1130.9849999999999]
[null,null,"June",null,{"$f":"'C1.1 Historical Wholesale'!E46","v":1424},2.6970000000000001,3840.5280000000002,null,{"$f":"'C1.1 Historical Wholesale'!I46","v":1424},0.61499999999999999,875.76,null,{"$f":"'C1.1 Historical Wholesale'!M46","v":0},1.5,0,null,875.76]
[null,null,"July",null,{"$f":"'C1.1 Historical Wholesale'!E47","v":1268},2.6970000000000001,3419.7960000000003,null,{"$f":"'C1.1 Historical Wholesale'!I47","v":1268},0.61499999999999999,779.81999999999994,null,{"$f":"'C1.1 Historical Wholesale'!M47","v":0},1.5,0,null,779.81999999999994]
[null,null,"August",null,{"$f":"'C1.1 Historical Wholesale'!E48","v":963},2.6970000000000001,2597.2110000000002,null,{"$f":"'C1.1 Historical Wholesale'!I48","v":963},0.61499999999999999,592.245,null,{"$f":"'C1.1 Historical Wholesale'!M48","v":0},1.5,0,null,592.245]
[null,null,"September",null,{"$f":"'C1.1 Historical Wholesale'!E49","v":1086},2.6970000000000001,2928.942,null,{"$f":"'C1.1 Historical Wholesale'!I49","v":1086},0.61499999999999999,667.89,null,{"$f":"'C1.1 Historical Wholesale'!M49","v":0},1.5,0,null,667.89]
[null,null,"October",null,{"$f":"'C1.1 Historical Wholesale'!E50","v":1272},2.6970000000000001,3430.5840000000003,null,{"$f":"'C1.1 Historical Wholesale'!I50","v":1272},0.61499999999999999,782.28,null,{"$f":"'C1.1 Historical Wholesale'!M50","v":0},1.5,0,null,782.28]
[null,null,"November",null,{"$f":"'C1.1 Historical Wholesale'!E51","v":1685},2.6970000000000001,4544.4449999999997,null,{"$f":"'C1.1 Historical Wholesale'!I51","v":1685},0.61499999999999999,1036.2750000000001,null,{"$f":"'C1.1 Historical Wholesale'!M51","v":0},1.5,0,null,1036.2750000000001]
[null,null,"December",null,{"$f":"'C1.1 Historical Wholesale'!E52","v":1728},2.6970000000000001,4660.4160000000002,null,{"$f":"'C1.1 Historical Wholesale'!I52","v":1728},0.61499999999999999,1062.72,null,{"$f":"'C1.1 Historical Wholesale'!M52","v":0},1.5,0,null,1062.72]
[]
[null,null,"Total",null,{"$f":"SUM(E41:E52)","v":21698},{"$f":"IF(E54<>0,G54/E54,0)","v":2.6970000000000005},{"$f":"SUM(G41:G52)","v":58519.506000000008},null,{"$f":"SUM(I41:I52)","v":21698},{"$f":"IF(I54<>0,K54/I54,0)","v":0.61499999999999999},{"$f":"SUM(K41:K52)","v":13344.269999999999},null,{"$f":"SUM(M41:M52)","v":0},{"$f":"IF(M54<>0,O54/M54,0)","v":0},{"$f":"SUM(O41:O52)","v":0},null,{"$f":"SUM(Q41:Q52)","v":13344.269999999999}]
[]
[null,null,"Total"]
[null,null,null,null,"Network",null,null,null,"Line Connection",null,null,null,"Line Transformation",null,null,null,"Total Line"]
[null,null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,null,"January",null,{"$f":"E22+E41","v":6978},{"$f":"IF(E60<>0,G60/E60,0)","v":2.8709797936371455},{"$f":"G22+G41","v":20033.697},null,{"$f":"I22+I41","v":7250},{"$f":"IF(I60<>0,K60/I60,0)","v":0.68985310344827577},{"$f":"K22+K41","v":5001.4349999999995},null,{"$f":"M22+M41","v":0},{"$f":"IF(M60<>0,O60/M60,0)","v":0},{"$f":"O22+O41","v":0},null,{"$f":"K60+O60","v":5001.4349999999995}]
[null,null,"February",null,6790,2.856377319587629,19394.802,null,7013,0.68365891915014976,4794.5,null,0,0,0,null,4794.5]
[null,null,"March",null,6173,2.8566074842054112,17633.838000000003,null,6706,0.68603042051893814,4600.5199999999995,null,0,0,0,null,4600.5199999999995]
[null,null,"April",null,5294,2.8404616547034385,15037.404000000002,null,5506,0.67753359970940796,3730.5,null,0,0,0,null,3730.5]
[null,null,"May",null,3762,2.8365478468899523,10671.093000000001,null,4367,0.68157201740325168,2976.4250000000002,null,0,0,0,null,2976.4250000000002]
[null,null,"June",null,3308,2.8524812575574372,9436.0080000000016,null,3640,0.685010989010989,2493.44,null,0,0,0,null,2493.44]
[null,null,"July",null,2959,2.8530131801284222,8442.0660000000007,null,3103,0.6830067676442152,2119.37,null,0,0,0,null,2119.37]
[null,null,"August",null,2697,2.8725216907675195,7747.1910000000007,null,2890,0.69167993079584777,1998.9549999999999,null,0,0,0,null,1998.9549999999999]
[null,null,"September",null,2996,2.8710420560747663,8601.6419999999998,null,3352,0.69274164677804306,2322.0700000000002,null,0,0,0,null,2322.0700000000002]
[null,null,"October",null,3828,2.8792852664576802,11021.904,null,3999,0.69342085521380337,2772.99,null,0,0,0,null,2772.99]
[null,null,"November",null,4497,2.8677084723148769,12896.085000000001,null,4595,0.68782916213275291,3160.5749999999998,null,0,0,0,null,3160.5749999999998]
[null,null,"December",null,5420,2.8829623616236169,15625.656000000003,null,5651,0.69483454255883914,3926.51,null,0,0,0,null,3926.51]
[]
[null,null,"Total",null,{"$f":"SUM(E60:E71)","v":54702},{"$f":"IF(E73<>0,G73/E73,0)","v":2.8617122957113086},{"$f":"SUM(G60:G71)","v":156541.386},null,{"$f":"SUM(I60:I71)","v":58072},{"$f":"IF(I73<>0,K73/I73,0)","v":0.68703144372503089},{"$f":"SUM(K60:K71)","v":39897.289999999994},null,{"$f":"SUM(M60:M71)","v":0},{"$f":"IF(M73<>0,O73/M73,0)","v":0},{"$f":"SUM(O60:O71)","v":0},null,{"$f":"SUM(Q60:Q71)","v":39897.289999999994}]

{"sheet":"D1.1 Adj Network to Curr Whsl","index":8,"n_rows":49,"n_cols":19,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C10","v":"Adjust RTSR-Network to Current Network Wholesale"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D20","v":"Rate Class"},null,"Vol Metric",null,"Current RTSR - Network",null,"Billed kWh",null,"Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Current Wholesale Billing",null,"Adjusted RTSR - Network"]
[null,null,null,null,null,null,"(A) Column H Sheet B1.1",null,"(B) Column H Sheet B1.2",null,"(C) Column I Sheet B1.2",null,"(D) = (A) * (B) or (A) * (C)",null,"(F) = (D) / (E)",null,"(H) = (G) * (F)",null,"(I) = (H) / (B) or (H) / (C)"]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D22","v":"Residential"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F22","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H22","v":5.3E-3},null,15271952,null,0,null,{"$f":"IF(E22=\"kWh\",I22*G22,K22*G22)","v":80941.345600000001},null,{"$f":"M22/$M$48","v":0.55806345817583514},null,{"$f":"$Q$48*O22","v":87360.027218798263},null,{"$f":"IF(E22=\"kWh\",IF(I22<>0,Q22/I22,),IF(K22<>0,Q22/K22,0))","v":5.7202921551088078E-3}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D23","v":"General Service Less Than 50 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F23","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H23","v":4.7000000000000002E-3},null,5199427,null,0,null,{"$f":"IF(E23=\"kWh\",I23*G23,K23*G23)","v":24437.3069},null,{"$f":"M23/$M$48","v":0.16848704325367922},null,{"$f":"$Q$48*O23","v":26375.195273972895},null,{"$f":"IF(E23=\"kWh\",IF(I23<>0,Q23/I23,),IF(K23<>0,Q23/K23,0))","v":5.0727119111342259E-3}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D24","v":"General Service 50 to 999 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F24","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H24","v":1.9232},null,7871532,null,19966.7,null,38399.957439999998,null,0.26475484048255415,null,41445.089679347933,null,{"$f":"IF(E24=\"kWh\",IF(I24<>0,Q24/I24,),IF(K24<>0,Q24/K24,0))","v":2.0757105420198596}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D25","v":"Unmetered Scattered Load"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F25","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H25","v":4.7000000000000002E-3},null,7212,null,0,null,33.8964,null,2.3370432086949858E-4,null,36.584398303100031,null,{"$f":"IF(E25=\"kWh\",IF(I25<>0,Q25/I25,),IF(K25<>0,Q25/K25,0))","v":5.0727119111342251E-3}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D26","v":"Sentinel Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F26","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H26","v":1.4579},null,27861,null,65.7,null,95.784030000000001,null,6.6039879401038693E-4,null,103.37974252711447,null,{"$f":"IF(E26=\"kWh\",IF(I26<>0,Q26/I26,),IF(K26<>0,Q26/K26,0))","v":1.5735120628175718}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D27","v":"Street Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F27","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H27","v":1.4504999999999999},null,296713,null,780,null,1131.3899999999999,null,7.8005549730514739E-3,null,1221.1096870506703,null,1.5655252398085517]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D28","v":"Rate Class 7"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F28","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H28","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D29","v":"Rate Class 8"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F29","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H29","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D30","v":"Rate Class 9"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F30","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H30","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D31","v":"Rate Class 10"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F31","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H31","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D32","v":"Rate Class 11"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F32","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H32","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D33","v":"Rate Class 12"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F33","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H33","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D34","v":"Rate Class 13"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F34","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H34","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D35","v":"Rate Class 14"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F35","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H35","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D36","v":"Rate Class 15"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F36","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H36","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D37","v":"Rate Class 16"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F37","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H37","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D38","v":"Rate Class 17"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F38","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H38","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D39","v":"Rate Class 18"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F39","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H39","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D40","v":"Rate Class 19"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F40","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H40","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D41","v":"Rate Class 20"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F41","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H41","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D42","v":"Rate Class 21"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F42","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H42","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D43","v":"Rate Class 22"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F43","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H43","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D44","v":"Rate Class 23"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F44","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H44","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D45","v":"Rate Class 24"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F45","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H45","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D46","v":"Rate Class 25"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F46","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H46","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I22:I47)","v":28674697},null,{"$f":"SUM(K22:K47)","v":20812.400000000001},null,{"$f":"SUM(M22:M47)","v":145039.68037000002},null,{"$f":"SUM(O22:O47)","v":0.99999999999999978},null,{"$f":"'C1.2 Current Wholesale'!G73","v":156541.386}]
[null,null,null,null,null,null,null,null,null,null,null,null,"(E) ",null,null,null,"(G) Cell G73 Sheet C1.2"]

{"sheet":"D1.2 Adj Conn to Curr Whsl","index":9,"n_rows":49,"n_cols":19,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C11","v":"Adjust RTSR-Connection to Current Connection Wholesale"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D20","v":"Rate Class"},null,"Vol Metric",null,"Current RTSR - Connection",null,"Billed kWh",null,"Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Current Wholesale Billing",null,"Adjusted RTSR - Connection"]
[null,null,null,null,null,null,"(A) Column J Sheet B1.1",null,"(B) Column H Sheet B1.2",null,"(C) Column I Sheet B1.2",null,"(D) = (A) * (B) or (A) * (C)",null,"(F) = (D) / (E)",null,"(H) = (G) * (F)",null,"(I) = (H) / (B) or (H) / (C)"]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D22","v":"Residential"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F22","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J22","v":1.5E-3},null,15271952,null,0,null,{"$f":"IF(E22=\"kWh\",I22*G22,K22*G22)","v":22907.928},null,{"$f":"M22/$M$48","v":0.55337403344664626},null,{"$f":"$Q$48*O22","v":22078.124290890541},null,{"$f":"IF(E22=\"kWh\",IF(I22<>0,Q22/I22,),IF(K22<>0,Q22/K22,0))","v":1.4456648561291014E-3}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D23","v":"General Service Less Than 50 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F23","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J23","v":1.4E-3},null,5199427,null,0,null,7279.1977999999999,null,0.17583951926345998,null,7015.5202935148482,null,1.3492871990538281E-3]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D24","v":"General Service 50 to 999 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F24","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J24","v":0.54310000000000003},null,7871532,null,19966.7,null,10843.914770000001,null,0.26195039789834168,null,10451.110990565527,null,0.52342705557581004]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D25","v":"Unmetered Scattered Load"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F25","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J25","v":1.4E-3},null,7212,null,0,null,10.0968,null,2.4390276330989421E-4,null,9.7310592795762076,null,1.3492871990538281E-3]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D26","v":"Sentinel Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F26","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J26","v":0.42870000000000003},null,27861,null,65.7,null,28.165590000000002,null,6.8038044046168325E-4,null,27.145335743427506,null,0.41317101588169719]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D27","v":"Street Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F27","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J27","v":0.4199},null,296713,null,780,null,327.52199999999999,null,7.9117661877806007E-3,null,315.65803000607701,null,0.40468978205907308]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D28","v":"Rate Class 7"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F28","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J28","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D29","v":"Rate Class 8"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F29","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J29","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D30","v":"Rate Class 9"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F30","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J30","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D31","v":"Rate Class 10"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F31","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J31","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D32","v":"Rate Class 11"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F32","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J32","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D33","v":"Rate Class 12"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F33","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J33","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D34","v":"Rate Class 13"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F34","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J34","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D35","v":"Rate Class 14"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F35","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J35","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D36","v":"Rate Class 15"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F36","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J36","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D37","v":"Rate Class 16"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F37","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J37","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D38","v":"Rate Class 17"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F38","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J38","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D39","v":"Rate Class 18"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F39","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J39","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D40","v":"Rate Class 19"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F40","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J40","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D41","v":"Rate Class 20"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F41","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J41","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D42","v":"Rate Class 21"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F42","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J42","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D43","v":"Rate Class 22"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F43","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J43","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D44","v":"Rate Class 23"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F44","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J44","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D45","v":"Rate Class 24"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F45","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J45","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D46","v":"Rate Class 25"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F46","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J46","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I22:I47)","v":28674697},null,{"$f":"SUM(K22:K47)","v":20812.400000000001},null,{"$f":"SUM(M22:M47)","v":41396.824959999998},null,{"$f":"SUM(O22:O47)","v":1.0000000000000002},null,{"$f":"'C1.2 Current Wholesale'!Q73","v":39897.289999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,"(E)",null,null,null,"(G) Cell Q73 Sheet C1.2"]

{"sheet":"E1.1 Adj Network to Fcst Whsl","index":10,"n_rows":49,"n_cols":19,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C12","v":"Adjust RTSR-Network to Forecast Network Wholesale"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D20","v":"Rate Class"},null,"Vol Metric",null,"Adjusted RTSR - Network",null,"Billed kWh",null,"Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Forecast Wholesale Billing",null,"Proposed RTSR - Network"]
[null,null,null,null,null,null,"(A) Column S Sheet D1.1",null,"(B) Column H Sheet B1.2",null,"(C) Column I Sheet B1.2",null,"(D) = (A) * (B) or (A) * (C)",null,"(F) = (D) / (E)",null,"(H) = (G) * (F)",null,"(I) = (H) / (B) or (H) / (C)"]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D22","v":"Residential"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F22","v":"kWh"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S22","v":5.7202921551088078E-3},null,15271952,null,0,null,{"$f":"IF(E22=\"kWh\",I22*G22,K22*G22)","v":87360.027218798263},null,{"$f":"M22/$M$48","v":0.55806345817583525},null,{"$f":"$Q$48*O22","v":87360.027218798277},null,{"$f":"IF(E22=\"kWh\",IF(I22<>0,Q22/I22,),IF(K22<>0,Q22/K22,0))","v":5.7202921551088087E-3}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D23","v":"General Service Less Than 50 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F23","v":"kWh"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S23","v":5.0727119111342259E-3},null,5199427,null,0,null,26375.195273972895,null,0.16848704325367925,null,26375.195273972899,null,5.0727119111342268E-3]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D24","v":"General Service 50 to 999 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F24","v":"kW"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S24","v":2.0757105420198596},null,7871532,null,19966.7,null,41445.089679347933,null,0.26475484048255421,null,41445.089679347948,null,2.0757105420198605]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D25","v":"Unmetered Scattered Load"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F25","v":"kWh"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S25","v":5.0727119111342251E-3},null,7212,null,0,null,36.584398303100031,null,2.3370432086949861E-4,null,36.584398303100038,null,5.0727119111342259E-3]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D26","v":"Sentinel Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F26","v":"kW"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S26","v":1.5735120628175718},null,27861,null,65.7,null,103.37974252711447,null,6.6039879401038704E-4,null,103.37974252711449,null,1.5735120628175721]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D27","v":"Street Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F27","v":"kW"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S27","v":1.5655252398085517},null,296713,null,780,null,1221.1096870506703,null,7.8005549730514748E-3,null,1221.1096870506706,null,1.565525239808552]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D28","v":"Rate Class 7"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F28","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S28","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D29","v":"Rate Class 8"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F29","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S29","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D30","v":"Rate Class 9"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F30","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S30","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D31","v":"Rate Class 10"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F31","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S31","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D32","v":"Rate Class 11"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F32","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S32","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D33","v":"Rate Class 12"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F33","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S33","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D34","v":"Rate Class 13"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F34","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S34","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D35","v":"Rate Class 14"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F35","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S35","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D36","v":"Rate Class 15"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F36","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S36","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D37","v":"Rate Class 16"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F37","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S37","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D38","v":"Rate Class 17"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F38","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S38","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D39","v":"Rate Class 18"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F39","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S39","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D40","v":"Rate Class 19"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F40","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S40","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D41","v":"Rate Class 20"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F41","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S41","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D42","v":"Rate Class 21"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F42","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S42","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D43","v":"Rate Class 22"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F43","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S43","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D44","v":"Rate Class 23"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F44","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S44","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D45","v":"Rate Class 24"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F45","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S45","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D46","v":"Rate Class 25"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F46","v":"NA"},null,{"$f":"'D1.1 Adj Network to Curr Whsl'!S46","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I22:I47)","v":28674697},null,{"$f":"SUM(K22:K47)","v":20812.400000000001},null,{"$f":"SUM(M22:M47)","v":156541.38599999997},null,{"$f":"SUM(O22:O47)","v":1},null,{"$f":"'C1.3 Forecast Wholesale'!G73","v":156541.386}]
[null,null,null,null,null,null,null,null,null,null,null,null,"(E)",null,null,null,"Cell G73 Sheet C1.3"]

{"sheet":"E1.2 Adj Conn to Fcst Whsl","index":11,"n_rows":49,"n_cols":19,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[null,null,{"$f":"'A1.1 LDC Information'!C4","v":"Version : 1.0"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C13","v":"Adjust RTSR-Connection to Forecast Connection Wholesale"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D20","v":"Rate Class"},null,"Vol Metric",null,"Adjusted RTSR - Connection",null,"Billed kWh",null,"Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Forecast Wholesale Billing",null,"Proposed RTSR - Connection"]
[null,null,null,null,null,null,"(A) Column S Sheet D1.2",null,"(B) Column H Sheet B1.2",null,"(C) Column I Sheet B1.2",null,"(D) = (A) * (B) or (A) * (C)",null,"(F) = (D) / (E)",null,"(H) = (G) * (F)",null,"(I) = (H) / (B) or (H) / (C)"]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D22","v":"Residential"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F22","v":"kWh"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S22","v":1.4456648561291014E-3},null,15271952,null,0,null,{"$f":"IF(E22=\"kWh\",I22*G22,K22*G22)","v":22078.124290890541},null,{"$f":"M22/$M$48","v":0.55337403344664626},null,{"$f":"$Q$48*O22","v":22078.124290890541},null,{"$f":"IF(E22=\"kWh\",IF(I22<>0,Q22/I22,),IF(K22<>0,Q22/K22,0))","v":1.4456648561291014E-3}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D23","v":"General Service Less Than 50 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F23","v":"kWh"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S23","v":1.3492871990538281E-3},null,5199427,null,0,null,7015.5202935148482,null,0.17583951926345998,null,7015.5202935148482,null,1.3492871990538281E-3]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D24","v":"General Service 50 to 999 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F24","v":"kW"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S24","v":0.52342705557581004},null,7871532,null,19966.7,null,10451.110990565527,null,0.26195039789834168,null,10451.110990565527,null,0.52342705557581004]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D25","v":"Unmetered Scattered Load"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F25","v":"kWh"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S25","v":1.3492871990538281E-3},null,7212,null,0,null,9.7310592795762076,null,2.4390276330989421E-4,null,9.7310592795762076,null,1.3492871990538281E-3]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D26","v":"Sentinel Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F26","v":"kW"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S26","v":0.41317101588169719},null,27861,null,65.7,null,27.145335743427506,null,6.8038044046168325E-4,null,27.145335743427506,null,0.41317101588169719]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D27","v":"Street Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F27","v":"kW"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S27","v":0.40468978205907308},null,296713,null,780,null,315.65803000607701,null,7.9117661877806007E-3,null,315.65803000607701,null,0.40468978205907308]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D28","v":"Rate Class 7"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F28","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S28","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D29","v":"Rate Class 8"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F29","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S29","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D30","v":"Rate Class 9"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F30","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S30","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D31","v":"Rate Class 10"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F31","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S31","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D32","v":"Rate Class 11"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F32","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S32","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D33","v":"Rate Class 12"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F33","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S33","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D34","v":"Rate Class 13"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F34","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S34","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D35","v":"Rate Class 14"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F35","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S35","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D36","v":"Rate Class 15"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F36","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S36","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D37","v":"Rate Class 16"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F37","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S37","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D38","v":"Rate Class 17"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F38","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S38","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D39","v":"Rate Class 18"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F39","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S39","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D40","v":"Rate Class 19"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F40","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S40","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D41","v":"Rate Class 20"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F41","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S41","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D42","v":"Rate Class 21"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F42","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S42","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D43","v":"Rate Class 22"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F43","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S43","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D44","v":"Rate Class 23"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F44","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S44","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D45","v":"Rate Class 24"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F45","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S45","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D46","v":"Rate Class 25"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F46","v":"NA"},null,{"$f":"'D1.2 Adj Conn to Curr Whsl'!S46","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I22:I47)","v":28674697},null,{"$f":"SUM(K22:K47)","v":20812.400000000001},null,{"$f":"SUM(M22:M47)","v":39897.289999999994},null,{"$f":"SUM(O22:O47)","v":1.0000000000000002},null,{"$f":"'C1.3 Forecast Wholesale'!Q73","v":39897.289999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,"(E)",null,null,null,"Cell Q73 Sheet C1.3"]

{"sheet":"F1.1 IRM RTSR Adj - Network","index":12,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C14","v":"IRM RTSR Adjustment Calculation - Network"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D20","v":"Rate Class"},null,"Vol Metric",null,"Current RTSR - Network",null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S20","v":"Proposed RTSR - Network"},null,"RTSR - Network Adjustment"]
[null,null,null,null,null,null,"(A) Column H Sheet B1.1",null,"(B) Column S Sheet E1.1",null,"C = B - A"]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D22","v":"Residential"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F22","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H22","v":5.3E-3},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S22","v":5.7202921551088087E-3},null,{"$f":"I22-G22","v":4.2029215510880867E-4}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D23","v":"General Service Less Than 50 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F23","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H23","v":4.7000000000000002E-3},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S23","v":5.0727119111342268E-3},null,{"$f":"I23-G23","v":3.7271191113422662E-4}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D24","v":"General Service 50 to 999 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F24","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H24","v":1.9232},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S24","v":2.0757105420198605},null,0.15251054201986047]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D25","v":"Unmetered Scattered Load"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F25","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H25","v":4.7000000000000002E-3},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S25","v":5.0727119111342259E-3},null,3.7271191113422576E-4]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D26","v":"Sentinel Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F26","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H26","v":1.4579},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S26","v":1.5735120628175721},null,0.11561206281757208]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D27","v":"Street Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F27","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H27","v":1.4504999999999999},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S27","v":1.565525239808552},null,0.11502523980855206]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D28","v":"Rate Class 7"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F28","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H28","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S28","v":0},null,{"$f":"I28-G28","v":0}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D29","v":"Rate Class 8"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F29","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H29","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S29","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D30","v":"Rate Class 9"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F30","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H30","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S30","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D31","v":"Rate Class 10"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F31","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H31","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S31","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D32","v":"Rate Class 11"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F32","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H32","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S32","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D33","v":"Rate Class 12"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F33","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H33","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S33","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D34","v":"Rate Class 13"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F34","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H34","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S34","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D35","v":"Rate Class 14"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F35","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H35","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S35","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D36","v":"Rate Class 15"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F36","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H36","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S36","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D37","v":"Rate Class 16"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F37","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H37","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S37","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D38","v":"Rate Class 17"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F38","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H38","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S38","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D39","v":"Rate Class 18"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F39","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H39","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S39","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D40","v":"Rate Class 19"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F40","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H40","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S40","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D41","v":"Rate Class 20"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F41","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H41","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S41","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D42","v":"Rate Class 21"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F42","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H42","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S42","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D43","v":"Rate Class 22"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F43","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H43","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S43","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D44","v":"Rate Class 23"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F44","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H44","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S44","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D45","v":"Rate Class 24"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F45","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H45","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S45","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D46","v":"Rate Class 25"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F46","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!H46","v":0},null,{"$f":"'E1.1 Adj Network to Fcst Whsl'!S46","v":0},null,0]

{"sheet":"F1.2 IRM RTSR Adj - Connection","index":13,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 LDC Information'!C2","v":"Name of LDC:       Chapleau Public Utilities Corporation"}]
[null,null,{"$f":"'A1.1 LDC Information'!C3","v":"File Number:          EB-2010-0073"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Z1.0 OEB Control Sheet'!C15","v":"IRM RTSR Adjustment Calculation - Connection"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D20","v":"Rate Class"},null,"Vol Metric",null,"Current RTSR - Connection",null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S20","v":"Proposed RTSR - Connection"},null,"RTSR - Network Adjustment"]
[null,null,null,null,null,null,"(A) Column J Sheet B1.1",null,"(B) Column S Sheet E1.2",null,"C = B - A"]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D22","v":"Residential"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F22","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J22","v":1.5E-3},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S22","v":1.4456648561291014E-3},null,{"$f":"I22-G22","v":-5.4335143870898675E-5}]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D23","v":"General Service Less Than 50 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F23","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J23","v":1.4E-3},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S23","v":1.3492871990538281E-3},null,-5.0712800946171865E-5]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D24","v":"General Service 50 to 999 kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F24","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J24","v":0.54310000000000003},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S24","v":0.52342705557581004},null,-1.9672944424189986E-2]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D25","v":"Unmetered Scattered Load"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F25","v":"kWh"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J25","v":1.4E-3},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S25","v":1.3492871990538281E-3},null,-5.0712800946171865E-5]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D26","v":"Sentinel Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F26","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J26","v":0.42870000000000003},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S26","v":0.41317101588169719},null,-1.5528984118302835E-2]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D27","v":"Street Lighting"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F27","v":"kW"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J27","v":0.4199},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S27","v":0.40468978205907308},null,-1.5210217940926918E-2]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D28","v":"Rate Class 7"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F28","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J28","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S28","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D29","v":"Rate Class 8"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F29","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J29","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S29","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D30","v":"Rate Class 9"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F30","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J30","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S30","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D31","v":"Rate Class 10"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F31","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J31","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S31","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D32","v":"Rate Class 11"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F32","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J32","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S32","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D33","v":"Rate Class 12"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F33","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J33","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S33","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D34","v":"Rate Class 13"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F34","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J34","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S34","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D35","v":"Rate Class 14"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F35","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J35","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S35","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D36","v":"Rate Class 15"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F36","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J36","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S36","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D37","v":"Rate Class 16"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F37","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J37","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S37","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D38","v":"Rate Class 17"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F38","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J38","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S38","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D39","v":"Rate Class 18"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F39","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J39","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S39","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D40","v":"Rate Class 19"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F40","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J40","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S40","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D41","v":"Rate Class 20"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F41","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J41","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S41","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D42","v":"Rate Class 21"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F42","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J42","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S42","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D43","v":"Rate Class 22"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F43","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J43","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S43","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D44","v":"Rate Class 23"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F44","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J44","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S44","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D45","v":"Rate Class 24"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F45","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J45","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S45","v":0},null,0]
[null,null,{"$f":"'B1.1 Rate Class And RTSR Rates'!D46","v":"Rate Class 25"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!F46","v":"NA"},null,{"$f":"'B1.1 Rate Class And RTSR Rates'!J46","v":0},null,{"$f":"'E1.2 Adj Conn to Fcst Whsl'!S46","v":0},null,0]

{"sheet":"Z1.0 OEB Control Sheet","index":14,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Sheet Number","Assignment","Sheet Title","Core Sheet Name","Chrs","OEB Audit","Purpose of Sheet"]
["Sheet1","A1.1","LDC Information","A1.1 LDC Information",{"$f":"LEN(D2)","v":20},"No","Enter LDC Data"]
["Sheet2","A2.1","Table of Contents","A2.1 Table of Contents",22,"No","Table of Contents"]
["Sheet3","B1.1","Rate Class And 2010 RTSR Rates","B1.1 Rate Class And RTSR Rates",30,"No","Enter Rate Class And RTSR Rates"]
["Sheet4","B1.2","2009 Distributor Billing Determinants","B1.2 Dist Billing Determinants",30,"No","Enter Distributor Billing Determinants"]
["Sheet5","B1.3","Uniform Transmission and Hydro One Sub-Transmission Rates","B1.3 UTR's and Sub-Transmission",31,"No","Current and Forecasted UTR's and Hydro One Sub-Transmission Rates"]
["Sheet6","C1.1","2009 Historical Wholesale Transmission","C1.1 Historical Wholesale",25,"No","Enter Historical Wholesale Transmission"]
["Sheet7","C1.2","Current Wholesale Transmission","C1.2 Current Wholesale",{"$f":"LEN(D10)","v":29},"No","Calculates Current Wholesale Transmission"]
["Sheet8","C1.3","Forecast Wholesale Transmission","C1.3 Forecast Wholesale",23,"No","Calculates Forecast Wholesale Transmission"]
["Sheet9","D1.1","Adjust RTSR-Network to Current Network Wholesale","D1.1 Adj Network to Curr Whsl",29,"No","Calculates the Adjustment for RTSR-Network needed to recover Current Wholesale"]
["Sheet10","D1.2","Adjust RTSR-Connection to Current Connection Wholesale","D1.2 Adj Conn to Curr Whsl",26,"No","Calculates the Adjustment for RTSR-Connection needed to recover Current Wholesale"]
["Sheet11","E1.1","Adjust RTSR-Network to Forecast Network Wholesale","E1.1 Adj Network to Fcst Whsl",29,"No","Calculates the Adjustment for RTSR-Network needed to recover Forecast Wholesale"]
["Sheet12","E1.2","Adjust RTSR-Connection to Forecast Connection Wholesale","E1.2 Adj Conn to Fcst Whsl",26,"No","Calculates the Adjustment for RTSR-Connection needed to recover Forecast Wholesale"]
["Sheet13","F1.1","IRM RTSR Adjustment Calculation - Network","F1.1 IRM RTSR Adj - Network",27,"No","Calculates the IRM RTSR Adjustment Calculation - Network for Rate Generator"]
["Sheet14","F1.2","IRM RTSR Adjustment Calculation - Connection","F1.2 IRM RTSR Adj - Connection",30,"No","Calculates the IRM RTSR Adjustment Calculation - Connection  for Rate Generator"]
["Sheet13","Z1.0","OEB Control Sheet","Z1.0 OEB Control Sheet",22,"N/A","Not Shown"]