{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["1. Info","2. Table of Contents","3. Rate Classes","4. RRR Data","5. UTRs and Sub-Transmission","6. Historical Wholesale","7. Current Wholesale","8. Forecast Wholesale","9. RTSR Rates to Forecast","hidden1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":20,"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":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,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"]
[null,null,null,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"]
[null,null,null,null,null,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."]
[null,null,null,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."]
[null,null,null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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"]
[null,null,null,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 PowerStream Corp."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,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."]
[null,null,null,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."]
[null,null,"Utility Name   ","Canadian Niagara Power Inc.",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."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory","Fort Erie, Port Colborne, Gananoque",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."]
[null,null,null,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"]
[null,null,"Assigned EB Number","EB-2015-0058",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"]
[null,null,null,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"]
[null,null,"Name and Title","Douglas R. Bradbury, Director Regulatory Affairs",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."]
[null,null,null,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"]
[null,null,"Phone Number","(905) 994-3634",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"]
[null,null,null,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."]
[null,null,"Email Address","doug.bradbury@fortisontario.com",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."]
[null,null,null,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."]
[null,null,"Date","2016-01-01",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."]
[null,null,null,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."]
[null,null,"Last COS Re-based Year",2013,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"]
[null,null,null,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"]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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 Networks Inc."]
[null,null,null,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."]
[null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,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"]
[null,null,null,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."]
[null,null,null,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"]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,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"]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,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."]
[null,null,null,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"]
[null,null,null,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"]
[null,null,null,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."]
[null,null,null,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"]
[null,null,null,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"]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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"]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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."]
[null,null,null,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"]
[null,null,null,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."]

{"sheet":"2. Table of Contents","index":1,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"1. Info",null,null,null,null,"6. Historical Wholesale"]
[]
[null,null,null,"2. Table of Contents",null,null,null,null,"7. Current Wholesale"]
[]
[null,null,null,"3. Rate Classes",null,null,null,null,"8. Forecast Wholesale"]
[]
[null,null,null,"4. RRR Data",null,null,null,null,"9. RTSR Rates to Forecast"]
[]
[null,null,null,"5. UTRs and Sub-Transmission"]

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.3000000000000001E-3,null,5.7000000000000002E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.1999999999999998E-3,null,4.8999999999999998E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.6433,null,2.0314999999999999,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.4999999999999997E-3,null,5.0000000000000001E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,"kW",null,2.2526999999999999,null,1.6578999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.9564999999999999,null,1.5501,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[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 499 kW"]
[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 699 kW"]
[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 999 kW"]
[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 999 kW - Interval Metered"]
[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 1,000 kW"]
[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 1,000 kW - Interval Meters"]
[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 1,000 kW - Non Interval Meters"]
[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 1,499 kW"]
[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 1,499 kW - Interval Metered"]
[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 2,499 kW"]
[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 2,999 kW"]
[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 2,999 kW - Time of Use"]
[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"]
[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 – Interval Metered"]
[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"]
[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)"]
[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)"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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)"]
[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"]
[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 1,000 To 4,999 kW (formerly Large Use Customers)"]
[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 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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"]
[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]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,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,null,null,null,null,null,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,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.3000000000000001E-3,202495777,null,1.0542,{"$f":"F17*H17","v":213471048.11340001}]
[null,"Residential","RTSR - Connection","kWh",5.7000000000000002E-3,202495777,null,1.0542,{"$f":"F18*H18","v":213471048.11340001}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.1999999999999998E-3,69135015,null,1.0542,{"$f":"F19*H19","v":72882132.813000008}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.8999999999999998E-3,69135015,null,1.0542,{"$f":"F20*H20","v":72882132.813000008}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.6433,232523397,677316]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0314999999999999,232523397,677316]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.4999999999999997E-3,1503003,null,1.0542,{"$f":"F23*H23","v":1584465.7626}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.0000000000000001E-3,1503003,null,1.0542,{"$f":"F24*H24","v":1584465.7626}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.2526999999999999,697286,2126]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.6578999999999999,697286,2126]
[null,"Street Lighting","RTSR - Network","kW",1.9564999999999999,4336774,13285]
[null,"Street Lighting","RTSR - Connection","kW",1.5501,4336774,13285]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.82,null,3.78,null,3.78]
[]
[null,"Line Connection Service Rate","kW",null,0.82,null,0.86,null,0.86]
[]
[null,"Transformation Connection Service Rate","kW",null,1.98,null,2,null,2]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014 to April 30, 2015",null,"Effective \nMay 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,null,3.4121000000000001,null,3.4121000000000001]
[]
[null,"Line Connection Service Rate","kW",null,0.65,null,0.78790000000000004,null,0.78790000000000004]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,null,1.8018000000000001,null,1.8018000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E39,E37)","v":2.27},null,{"$f":"SUM(G39,G37)","v":2.5897000000000001},null,{"$f":"SUM(I39,I37)","v":2.5897000000000001}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E52,E54)","v":0},null,{"$f":"SUM(G52,G54)","v":0},null,{"$f":"I54+I52","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E67,E69)","v":0},null,{"$f":"SUM(G67,G69)","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0.14649999999999999,null,0,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,6.6699999999999995E-2,null,0,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,4.7500000000000001E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,4.19E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,-2.7E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,-5.9999999999999995E-4,null,0,null,0]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,0.27499999999999997,null,0,null,{"$f":"SUM(I79:I89)","v":0}]
[]
[]
[null,null,null,null,"Historical 2014",null,"Current 2015",null,"Forecast 2016"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,79698,{"$f":"IF(D24<>0,F24/D24,0)","v":3.82},304446.36,null,82116,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82},67335.12,null,82116,{"$f":"IF(L24<>0,N24/L24,0)","v":1.98},162589.68,null,{"$f":"J24+N24","v":229924.8}]
[null,"February",null,75684,{"$f":"IF(D25<>0,F25/D25,0)","v":3.82},289112.88,null,76698,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82000000000000006},62892.36,null,76698,{"$f":"IF(L25<>0,N25/L25,0)","v":1.9799999999999998},151862.03999999998,null,214754.39999999997]
[null,"March",null,73911,3.8200000000000003,282340.02,null,76917,0.82,63071.939999999995,null,76917,1.98,152295.66,null,215367.6]
[null,"April",null,64818,3.8200000000000003,247604.76,null,69056,0.82,56625.919999999998,null,69056,1.98,136730.88,null,193356.79999999999]
[null,"May",null,74819,3.8200000000000003,285808.58,null,86667,0.82000000000000006,71066.94,null,86667,1.98,171600.66,null,242667.6]
[null,"June",null,83051,3.8200000000000003,317254.82,null,94438,0.82000000000000006,77439.16,null,94438,1.98,186987.24,null,264426.40000000002]
[null,"July",null,82928,3.8199999999999994,316784.95999999996,null,102936,0.82000000000000006,84407.52,null,102936,1.98,203813.28,null,288220.79999999999]
[null,"August",null,80126,3.8199999999999994,306081.31999999995,null,80959,0.82000000000000006,66386.38,null,80959,1.98,160298.82,null,226685.2]
[null,"September",null,81291,3.82,310531.62,null,83006,0.82,68064.92,null,83006,1.98,164351.88,null,232416.8]
[null,"October",null,59269,3.8200000000000003,226407.58000000002,null,64685,0.82,53041.7,null,64685,1.9799999999999998,128076.29999999999,null,181118]
[null,"November",null,71046,3.8199999999999994,271395.71999999997,null,71172,0.82,58361.039999999994,null,71172,1.98,140920.56,null,199281.59999999998]
[null,"December",null,69518,3.8200000000000003,265558.76,null,74597,0.82,61169.539999999994,null,74597,1.98,147702.06,null,208871.59999999998]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":896159},{"$f":"IF(D37<>0,F37/D37,0)","v":3.82},{"$f":"SUM(F24:F35)","v":3423327.38},null,{"$f":"SUM(H24:H35)","v":963247},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82000000000000006},{"$f":"SUM(J24:J35)","v":789862.54},null,{"$f":"SUM(L24:L35)","v":963247},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9800000000000002},{"$f":"SUM(N24:N35)","v":1907229.0600000003},null,{"$f":"SUM(P24:P35)","v":2697091.6}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,12997.92,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2299998769033813},41983.28,null,12997.92,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65000015387077315},8448.65,null,12997.92,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6199991998719794},21056.62,null,{"$f":"J43+N43","v":29505.269999999997}]
[null,"February",null,8989.42,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299992658035781},29035.82,null,9274.7599999999984,{"$f":"IF(H44<>0,J44/H44,0)","v":0.64999956872199405},6028.59,null,9274.7599999999984,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6200009488116136},15025.119999999999,null,21053.71]
[null,"March",null,7477.92,3.2299984487665023,24153.670000000002,null,7492.16,0.64999946610857218,4869.8999999999996,null,7492.16,1.619998772049716,12137.289999999999,null,17007.189999999999]
[null,"April",null,5616.46,3.2300043087638839,18141.190000000002,null,6689.9800000000005,0.6500004484318338,4348.49,null,6689.9800000000005,1.6200003587454668,10837.769999999999,null,15186.259999999998]
[null,"May",null,7107.2400000000007,3.2300006753676529,22956.39,null,7107.2400000000007,0.64999915579043333,4619.7,null,7107.2400000000007,1.620000168841913,11513.73,null,16133.43]
[null,"June",null,9692.52,3.2300000412689371,31306.84,null,9692.52,0.65000020634468647,6300.14,null,9692.52,1.6199997523863761,15701.88,null,22002.02]
[null,"July",null,10386.300000000001,3.2299981706671286,33547.730000000003,null,10386.300000000001,0.64999951859661276,6751.09,null,10386.300000000001,1.619998459509161,16825.79,null,23576.880000000001]
[null,"August",null,9172.9699999999993,3.2299985718911106,29628.68,null,9172.9699999999993,0.64999994549202722,5962.43,null,9172.9699999999993,1.6199987572182184,14860.2,null,20822.63]
[null,"September",null,10943.210000000001,3.2300019829647786,35346.589999999997,null,10943.210000000001,0.65000031983302886,7113.09,null,10943.210000000001,1.6200008955324805,17728.009999999998,null,24841.1]
[null,"October",null,9631.4399999999987,3.2300009136743832,31109.559999999998,null,10040.91,0.64999985061114984,6526.59,null,10040.91,1.6199995817112194,16266.27,null,22792.86]
[null,"November",null,11171.72,3.2299994987343044,36084.65,null,11200.5,0.65000044640864252,7280.33,null,11200.5,1.6200008928172849,18144.82,null,25425.15]
[null,"December",null,10004.6,3.2300011994482536,32314.87,null,10318.9,0.6500004845477716,6707.29,null,10318.9,1.6200014536433145,16716.632999999998,null,23423.922999999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":113191.72000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2300001272177856},{"$f":"SUM(F43:F54)","v":365609.27},null,{"$f":"SUM(H43:H54)","v":115317.37000000001},{"$f":"IF(H56<>0,J56/H56,0)","v":0.64999999566413968},{"$f":"SUM(J43:J54)","v":74956.289999999994},null,{"$f":"SUM(L43:L54)","v":115317.37000000001},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6199999445009887},{"$f":"SUM(N43:N54)","v":186814.133},null,{"$f":"SUM(P43:P54)","v":261770.42299999998}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D62<>0,F62/D62,0)","v":0},null,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,null,{"$f":"IF(L62<>0,N62/L62,0)","v":0},null,null,{"$f":"J62+N62","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D81<>0,F81/D81,0)","v":0},null,null,null,{"$f":"IF(H81<>0,J81/H81,0)","v":0},null,null,null,{"$f":"IF(L81<>0,N81/L81,0)","v":0},null,null,{"$f":"J81+N81","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":92695.92},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7372695583581241},{"$f":"F24+F43+F62+F81","v":346429.64},null,{"$f":"H24+H43+H62+H81","v":95113.919999999998},{"$f":"IF(H100<>0,J100/H100,0)","v":0.7967684435674609},{"$f":"J24+J43+J62+J81","v":75783.76999999999},null,{"$f":"L24+L43+L62+L81","v":95113.919999999998},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9308036089775291},{"$f":"N24+N43+N62+N81","v":183646.3},null,{"$f":"J100+N100","v":259430.06999999998}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":84673.42},3.7573621096207055,{"$f":"F25+F44+F63+F82","v":318148.7},null,{"$f":"H25+H44+H63+H82","v":85972.76},0.80166031659330239,{"$f":"J25+J44+J63+J82","v":68920.95},null,{"$f":"L25+L44+L63+L82","v":85972.76},1.9411632242584742,{"$f":"N25+N44+N63+N82","v":166887.15999999997},null,235808.11]
[null,"March",null,81388.92,3.7657913386736181,306493.69,null,84409.16,0.80491074665356221,67941.84,null,84409.16,1.9480462783896915,164432.95000000001,null,232374.79]
[null,"April",null,70434.460000000006,3.7729536082196127,265745.95,null,75745.98,0.80498542628928949,60974.409999999996,null,75745.98,1.9482043799552136,147568.65,null,208543.06]
[null,"May",null,81926.240000000005,3.7688165598714161,308764.97000000003,null,93774.24,0.80711547222350188,75686.64,null,93774.24,1.9527152659408384,183114.39,null,258801.03000000003]
[null,"June",null,92743.52,3.7583397740348867,348561.66000000003,null,104130.52,0.80417633562187152,83739.3,null,104130.52,1.9464909999489102,202689.12,null,286428.42]
[null,"July",null,93314.3,3.7543301508986291,350332.68999999994,null,113322.3,0.804418989025108,91158.61,null,113322.3,1.9470048701800087,220639.07,null,311797.68]
[null,"August",null,89298.97,3.7593938653491743,335709.99999999994,null,90131.97,0.80269864288997561,72348.81,null,90131.97,1.9433617172685786,175159.02000000002,null,247507.83000000002]
[null,"September",null,92234.21,3.7499991597477762,345878.20999999996,null,93949.21,0.80019842636249938,75178.009999999995,null,93949.21,1.938067281246963,182079.89,null,257257.90000000002]
[null,"October",null,68900.44,3.737525333655344,257517.14,null,74725.91,0.79715710387467997,59568.289999999994,null,74725.91,1.9316267945080892,144342.56999999998,null,203910.86]
[null,"November",null,82217.72,3.7398309026326682,307480.37,null,82372.5,0.79688451849828512,65641.37,null,82372.5,1.9310495614434429,159065.38,null,224706.75]
[null,"December",null,79522.600000000006,3.7457732770306804,297873.63,null,84915.9,0.79934181937658311,67876.829999999987,null,84915.9,1.9362533165166949,164418.693,null,232295.52299999999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1009350.7199999999},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7538355845230886},{"$f":"SUM(F100:F111)","v":3788936.65},null,{"$f":"SUM(H100:H111)","v":1078564.3699999999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.80182403021527593},{"$f":"SUM(J100:J111)","v":864818.83},null,{"$f":"SUM(L100:L111)","v":1078564.3699999999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9415097060919972},{"$f":"SUM(N100:N111)","v":2094043.193},null,{"$f":"SUM(P100:P111)","v":2958862.023}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":2958862.023}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":79698},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":301258.44},null,{"$f":"'6. Historical Wholesale'!H24","v":82116},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":70619.759999999995},null,{"$f":"'6. Historical Wholesale'!L24","v":82116},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":164232},null,{"$f":"J24+N24","v":234851.76}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":75684},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":286085.51999999996},null,{"$f":"'6. Historical Wholesale'!H25","v":76698},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":65960.28},null,{"$f":"'6. Historical Wholesale'!L25","v":76698},{"$f":"M24","v":2},{"$f":"L25*M25","v":153396},null,219356.28]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":73911},{"$f":"E25","v":3.78},279383.57999999996,null,{"$f":"'6. Historical Wholesale'!H26","v":76917},{"$f":"I25","v":0.86},66148.62,null,{"$f":"'6. Historical Wholesale'!L26","v":76917},{"$f":"M25","v":2},153834,null,219982.62]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":64818},3.78,245012.03999999998,null,{"$f":"'6. Historical Wholesale'!H27","v":69056},0.86,59388.159999999996,null,{"$f":"'6. Historical Wholesale'!L27","v":69056},2,138112,null,197500.16]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":74819},3.78,282815.82,null,{"$f":"'6. Historical Wholesale'!H28","v":86667},0.86,74533.62,null,{"$f":"'6. Historical Wholesale'!L28","v":86667},2,173334,null,247867.62]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":83051},3.78,313932.77999999997,null,{"$f":"'6. Historical Wholesale'!H29","v":94438},0.86,81216.679999999993,null,{"$f":"'6. Historical Wholesale'!L29","v":94438},2,188876,null,270092.68]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":82928},3.78,313467.83999999997,null,{"$f":"'6. Historical Wholesale'!H30","v":102936},0.86,88524.959999999992,null,{"$f":"'6. Historical Wholesale'!L30","v":102936},2,205872,null,294396.95999999996]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":80126},3.78,302876.27999999997,null,{"$f":"'6. Historical Wholesale'!H31","v":80959},0.86,69624.740000000005,null,{"$f":"'6. Historical Wholesale'!L31","v":80959},2,161918,null,231542.74]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":81291},3.78,307279.98,null,{"$f":"'6. Historical Wholesale'!H32","v":83006},0.86,71385.16,null,{"$f":"'6. Historical Wholesale'!L32","v":83006},2,166012,null,237397.16]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":59269},3.78,224036.81999999998,null,{"$f":"'6. Historical Wholesale'!H33","v":64685},0.86,55629.1,null,{"$f":"'6. Historical Wholesale'!L33","v":64685},2,129370,null,184999.1]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":71046},3.78,268553.88,null,{"$f":"'6. Historical Wholesale'!H34","v":71172},0.86,61207.92,null,{"$f":"'6. Historical Wholesale'!L34","v":71172},2,142344,null,203551.91999999998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":69518},3.78,262778.03999999998,null,{"$f":"'6. Historical Wholesale'!H35","v":74597},0.86,64153.42,null,{"$f":"'6. Historical Wholesale'!L35","v":74597},2,149194,null,213347.41999999998]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":896159},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":3387481.0199999996},null,{"$f":"SUM(H24:H35)","v":963247},{"$f":"IF(H37<>0,J37/H37,0)","v":0.8600000000000001},{"$f":"SUM(J24:J35)","v":828392.42},null,{"$f":"SUM(L24:L35)","v":963247},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":1926494},null,{"$f":"SUM(P24:P35)","v":2754886.42}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":12997.92},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":44350.202832000003},null,{"$f":"'6. Historical Wholesale'!H43","v":12997.92},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":10241.061168},null,{"$f":"'6. Historical Wholesale'!L43","v":12997.92},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":23419.652256000001},null,{"$f":"J43+N43","v":33660.713424000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":8989.42},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":30672.799982},null,{"$f":"'6. Historical Wholesale'!H44","v":9274.7599999999984},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":7307.5834039999991},null,{"$f":"'6. Historical Wholesale'!L44","v":9274.7599999999984},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":16711.262567999998},null,24018.845971999996]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":7477.92},{"$f":"E44","v":3.4121000000000001},25515.410832000001,null,{"$f":"'6. Historical Wholesale'!H45","v":7492.16},{"$f":"I44","v":0.78790000000000004},5903.0728640000007,null,{"$f":"'6. Historical Wholesale'!L45","v":7492.16},{"$f":"M44","v":1.8018000000000001},13499.373888,null,19402.446752]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":5616.46},3.4121000000000001,19163.923166,null,{"$f":"'6. Historical Wholesale'!H46","v":6689.9800000000005},0.78790000000000004,5271.0352420000008,null,{"$f":"'6. Historical Wholesale'!L46","v":6689.9800000000005},{"$f":"M45","v":1.8018000000000001},12054.005964000002,null,17325.041206000002]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":7107.2400000000007},3.4121000000000001,24250.613604000002,null,{"$f":"'6. Historical Wholesale'!H47","v":7107.2400000000007},0.78790000000000004,5599.7943960000011,null,{"$f":"'6. Historical Wholesale'!L47","v":7107.2400000000007},1.8018000000000001,12805.825032000002,null,18405.619428000005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":9692.52},3.4121000000000001,33071.847492000001,null,{"$f":"'6. Historical Wholesale'!H48","v":9692.52},0.78790000000000004,7636.7365080000009,null,{"$f":"'6. Historical Wholesale'!L48","v":9692.52},1.8018000000000001,17463.982536000003,null,25100.719044000005]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":10386.300000000001},3.4121000000000001,35439.094230000002,null,{"$f":"'6. Historical Wholesale'!H49","v":10386.300000000001},0.78790000000000004,8183.3657700000012,null,{"$f":"'6. Historical Wholesale'!L49","v":10386.300000000001},1.8018000000000001,18714.035340000002,null,26897.401110000003]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":9172.9699999999993},3.4121000000000001,31299.090936999997,null,{"$f":"'6. Historical Wholesale'!H50","v":9172.9699999999993},0.78790000000000004,7227.3830630000002,null,{"$f":"'6. Historical Wholesale'!L50","v":9172.9699999999993},1.8018000000000001,16527.857346000001,null,23755.240409000002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":10943.210000000001},3.4121000000000001,37339.326841000002,null,{"$f":"'6. Historical Wholesale'!H51","v":10943.210000000001},0.78790000000000004,8622.1551590000017,null,{"$f":"'6. Historical Wholesale'!L51","v":10943.210000000001},1.8018000000000001,19717.475778000004,null,28339.630937000005]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":9631.4399999999987},3.4121000000000001,32863.436424,null,{"$f":"'6. Historical Wholesale'!H52","v":10040.91},0.78790000000000004,7911.2329890000001,null,{"$f":"'6. Historical Wholesale'!L52","v":10040.91},1.8018000000000001,18091.711638000001,null,26002.944627000001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":11171.72},3.4121000000000001,38119.025812,null,{"$f":"'6. Historical Wholesale'!H53","v":11200.5},0.78790000000000004,8824.8739500000011,null,{"$f":"'6. Historical Wholesale'!L53","v":11200.5},1.8018000000000001,20181.0609,null,29005.934850000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":10004.6},3.4121000000000001,34136.695660000005,null,{"$f":"'6. Historical Wholesale'!H54","v":10318.9},0.78790000000000004,8130.2613099999999,null,{"$f":"'6. Historical Wholesale'!L54","v":10318.9},1.8018000000000001,18592.59402,null,26722.855329999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":113191.72000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":386221.46781200002},null,{"$f":"SUM(H43:H54)","v":115317.37000000001},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":90858.555823000002},null,{"$f":"SUM(L43:L54)","v":115317.37000000001},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000001},{"$f":"SUM(N43:N54)","v":207778.83726600002},null,{"$f":"SUM(P43:P54)","v":298637.39308900002}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":92695.92},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7284126726613209},{"$f":"F24+F43+F62+F81","v":345608.64283199998},null,{"$f":"H24+H43+H62+H81","v":95113.919999999998},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85014707803021883},{"$f":"J24+J43+J62+J81","v":80860.821167999995},null,{"$f":"L24+L43+L62+L81","v":95113.919999999998},{"$f":"IF(L100<>0,N100/L100,0)","v":1.972914713808452},{"$f":"N24+N43+N62+N81","v":187651.652256},null,{"$f":"J100+N100","v":268512.47342399997}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":84673.42},3.7409416081457438,{"$f":"F25+F44+F63+F82","v":316758.31998199999},null,{"$f":"H25+H44+H63+H82","v":85972.76},0.8522218363584001,{"$f":"J25+J44+J63+J82","v":73267.863404000003},null,{"$f":"L25+L44+L63+L82","v":85972.76},1.9786181410018711,{"$f":"N25+N44+N63+N82","v":170107.26256800001},null,243375.12597200001]
[null,"March",null,81388.92,3.7461977727680869,304898.99083199998,null,84409.16,0.85360040147301541,72051.692863999997,null,84409.16,1.9824077610534212,167333.373888,null,239385.06675200001]
[null,"April",null,70434.460000000006,3.750663569593633,264175.96316599997,null,75745.98,0.85363203752859229,64659.195241999994,null,75745.98,1.9824947272977393,150166.00596400001,null,214825.201206]
[null,"May",null,81926.240000000005,3.7480840522401615,307066.43360400002,null,93774.24,0.85453547153248044,80133.414395999993,null,93774.24,1.9849782310365831,186139.82503199999,null,266273.239428]
[null,"June",null,92743.52,3.7415511886113442,347004.627492,null,104130.52,0.853288896550214,88853.416507999995,null,104130.52,1.9815514465499644,206339.982536,null,295193.39904399996]
[null,"July",null,93314.3,3.7390510803810342,348906.93422999996,null,113322.3,0.85339183699942545,96708.325769999996,null,113322.3,1.9818344257043847,224586.03534,null,321294.36111]
[null,"August",null,89298.97,3.7422085712410791,334175.37093699997,null,90131.97,0.85266219148433131,76852.123063000006,null,90131.97,1.9798286595311299,178445.857346,null,255297.98040900001]
[null,"September",null,92234.21,3.7363501768053302,344619.30684099998,null,93949.21,0.85160178738064962,80007.315159000005,null,93949.21,1.9769136513015915,185729.47577799999,null,265736.79093700001]
[null,"October",null,68900.44,3.7285720733278329,256900.25642399996,null,74725.91,0.85031193315678588,63540.332989000002,null,74725.91,1.9733678939205959,147461.71163800001,null,211002.044627]
[null,"November",null,82217.72,3.7300098544693281,306672.90581199998,null,82372.5,0.85019629063097502,70032.793949999992,null,82372.5,1.9730499972685061,162525.06090000001,null,232557.85485]
[null,"December",null,79522.600000000006,3.7337151408530405,296914.73566000001,null,84915.9,0.85123847606867509,72283.68131,null,84915.9,1.9759149231180497,167786.59401999999,null,240070.27532999997]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1009350.7199999999},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7387425530463783},{"$f":"SUM(F100:F111)","v":3773702.4878119994},null,{"$f":"SUM(H100:H111)","v":1078564.3699999999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85229125065850275},{"$f":"SUM(J100:J111)","v":919250.97582299996},null,{"$f":"SUM(L100:L111)","v":1078564.3699999999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9788089581208772},{"$f":"SUM(N100:N111)","v":2134272.837266},null,{"$f":"SUM(P100:P111)","v":3053523.8130890005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":3053523.8130890005}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":79698},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":301258.44},null,{"$f":"'6. Historical Wholesale'!H24","v":82116},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":70619.759999999995},null,{"$f":"'6. Historical Wholesale'!L24","v":82116},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":164232},null,{"$f":"J24+N24","v":234851.76}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":75684},{"$f":"E24","v":3.78},286085.51999999996,null,{"$f":"'6. Historical Wholesale'!H25","v":76698},{"$f":"I24","v":0.86},65960.28,null,{"$f":"'6. Historical Wholesale'!L25","v":76698},{"$f":"M24","v":2},153396,null,219356.28]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":73911},3.78,279383.57999999996,null,{"$f":"'6. Historical Wholesale'!H26","v":76917},0.86,66148.62,null,{"$f":"'6. Historical Wholesale'!L26","v":76917},2,153834,null,219982.62]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":64818},3.78,245012.03999999998,null,{"$f":"'6. Historical Wholesale'!H27","v":69056},0.86,59388.159999999996,null,{"$f":"'6. Historical Wholesale'!L27","v":69056},2,138112,null,197500.16]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":74819},3.78,282815.82,null,{"$f":"'6. Historical Wholesale'!H28","v":86667},0.86,74533.62,null,{"$f":"'6. Historical Wholesale'!L28","v":86667},2,173334,null,247867.62]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":83051},3.78,313932.77999999997,null,{"$f":"'6. Historical Wholesale'!H29","v":94438},0.86,81216.679999999993,null,{"$f":"'6. Historical Wholesale'!L29","v":94438},2,188876,null,270092.68]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":82928},3.78,313467.83999999997,null,{"$f":"'6. Historical Wholesale'!H30","v":102936},0.86,88524.959999999992,null,{"$f":"'6. Historical Wholesale'!L30","v":102936},2,205872,null,294396.95999999996]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":80126},3.78,302876.27999999997,null,{"$f":"'6. Historical Wholesale'!H31","v":80959},0.86,69624.740000000005,null,{"$f":"'6. Historical Wholesale'!L31","v":80959},2,161918,null,231542.74]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":81291},3.78,307279.98,null,{"$f":"'6. Historical Wholesale'!H32","v":83006},0.86,71385.16,null,{"$f":"'6. Historical Wholesale'!L32","v":83006},2,166012,null,237397.16]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":59269},3.78,224036.81999999998,null,{"$f":"'6. Historical Wholesale'!H33","v":64685},0.86,55629.1,null,{"$f":"'6. Historical Wholesale'!L33","v":64685},2,129370,null,184999.1]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":71046},3.78,268553.88,null,{"$f":"'6. Historical Wholesale'!H34","v":71172},0.86,61207.92,null,{"$f":"'6. Historical Wholesale'!L34","v":71172},2,142344,null,203551.91999999998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":69518},3.78,262778.03999999998,null,{"$f":"'6. Historical Wholesale'!H35","v":74597},0.86,64153.42,null,{"$f":"'6. Historical Wholesale'!L35","v":74597},2,149194,null,213347.41999999998]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":896159},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":3387481.0199999996},null,{"$f":"SUM(H24:H35)","v":963247},{"$f":"IF(H37<>0,J37/H37,0)","v":0.8600000000000001},{"$f":"SUM(J24:J35)","v":828392.42},null,{"$f":"SUM(L24:L35)","v":963247},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":1926494},null,{"$f":"SUM(P24:P35)","v":2754886.42}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":12997.92},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":44350.202832000003},null,{"$f":"'6. Historical Wholesale'!H43","v":12997.92},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":10241.061168},null,{"$f":"'6. Historical Wholesale'!L43","v":12997.92},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":23419.652256000001},null,{"$f":"J43+N43","v":33660.713424000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":8989.42},{"$f":"E43","v":3.4121000000000001},30672.799982,null,{"$f":"'6. Historical Wholesale'!H44","v":9274.7599999999984},{"$f":"I43","v":0.78790000000000004},7307.5834039999991,null,{"$f":"'6. Historical Wholesale'!L44","v":9274.7599999999984},{"$f":"M43","v":1.8018000000000001},16711.262567999998,null,24018.845971999996]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":7477.92},3.4121000000000001,25515.410832000001,null,{"$f":"'6. Historical Wholesale'!H45","v":7492.16},0.78790000000000004,5903.0728640000007,null,{"$f":"'6. Historical Wholesale'!L45","v":7492.16},1.8018000000000001,13499.373888,null,19402.446752]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":5616.46},3.4121000000000001,19163.923166,null,{"$f":"'6. Historical Wholesale'!H46","v":6689.9800000000005},0.78790000000000004,5271.0352420000008,null,{"$f":"'6. Historical Wholesale'!L46","v":6689.9800000000005},1.8018000000000001,12054.005964000002,null,17325.041206000002]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":7107.2400000000007},3.4121000000000001,24250.613604000002,null,{"$f":"'6. Historical Wholesale'!H47","v":7107.2400000000007},0.78790000000000004,5599.7943960000011,null,{"$f":"'6. Historical Wholesale'!L47","v":7107.2400000000007},1.8018000000000001,12805.825032000002,null,18405.619428000005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":9692.52},3.4121000000000001,33071.847492000001,null,{"$f":"'6. Historical Wholesale'!H48","v":9692.52},0.78790000000000004,7636.7365080000009,null,{"$f":"'6. Historical Wholesale'!L48","v":9692.52},1.8018000000000001,17463.982536000003,null,25100.719044000005]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":10386.300000000001},3.4121000000000001,35439.094230000002,null,{"$f":"'6. Historical Wholesale'!H49","v":10386.300000000001},0.78790000000000004,8183.3657700000012,null,{"$f":"'6. Historical Wholesale'!L49","v":10386.300000000001},1.8018000000000001,18714.035340000002,null,26897.401110000003]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":9172.9699999999993},3.4121000000000001,31299.090936999997,null,{"$f":"'6. Historical Wholesale'!H50","v":9172.9699999999993},0.78790000000000004,7227.3830630000002,null,{"$f":"'6. Historical Wholesale'!L50","v":9172.9699999999993},1.8018000000000001,16527.857346000001,null,23755.240409000002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":10943.210000000001},3.4121000000000001,37339.326841000002,null,{"$f":"'6. Historical Wholesale'!H51","v":10943.210000000001},0.78790000000000004,8622.1551590000017,null,{"$f":"'6. Historical Wholesale'!L51","v":10943.210000000001},1.8018000000000001,19717.475778000004,null,28339.630937000005]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":9631.4399999999987},3.4121000000000001,32863.436424,null,{"$f":"'6. Historical Wholesale'!H52","v":10040.91},0.78790000000000004,7911.2329890000001,null,{"$f":"'6. Historical Wholesale'!L52","v":10040.91},1.8018000000000001,18091.711638000001,null,26002.944627000001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":11171.72},3.4121000000000001,38119.025812,null,{"$f":"'6. Historical Wholesale'!H53","v":11200.5},0.78790000000000004,8824.8739500000011,null,{"$f":"'6. Historical Wholesale'!L53","v":11200.5},1.8018000000000001,20181.0609,null,29005.934850000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":10004.6},3.4121000000000001,34136.695660000005,null,{"$f":"'6. Historical Wholesale'!H54","v":10318.9},0.78790000000000004,8130.2613099999999,null,{"$f":"'6. Historical Wholesale'!L54","v":10318.9},1.8018000000000001,18592.59402,null,26722.855329999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":113191.72000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":386221.46781200002},null,{"$f":"SUM(H43:H54)","v":115317.37000000001},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":90858.555823000002},null,{"$f":"SUM(L43:L54)","v":115317.37000000001},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000001},{"$f":"SUM(N43:N54)","v":207778.83726600002},null,{"$f":"SUM(P43:P54)","v":298637.39308900002}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":92695.92},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7284126726613209},{"$f":"F24+F43+F62+F81","v":345608.64283199998},null,{"$f":"H24+H43+H62+H81","v":95113.919999999998},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85014707803021883},{"$f":"J24+J43+J62+J81","v":80860.821167999995},null,{"$f":"L24+L43+L62+L81","v":95113.919999999998},{"$f":"IF(L100<>0,N100/L100,0)","v":1.972914713808452},{"$f":"N24+N43+N62+N81","v":187651.652256},null,{"$f":"J100+N100","v":268512.47342399997}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":84673.42},3.7409416081457438,316758.31998199999,null,{"$f":"H25+H44+H63+H82","v":85972.76},0.8522218363584001,{"$f":"J25+J44+J63+J82","v":73267.863404000003},null,{"$f":"L25+L44+L63+L82","v":85972.76},1.9786181410018711,{"$f":"N25+N44+N63+N82","v":170107.26256800001},null,243375.12597200001]
[null,"March",null,81388.92,3.7461977727680869,304898.99083199998,null,{"$f":"H26+H45+H64+H83","v":84409.16},0.85360040147301541,{"$f":"J26+J45+J64+J83","v":72051.692863999997},null,{"$f":"L26+L45+L64+L83","v":84409.16},1.9824077610534212,{"$f":"N26+N45+N64+N83","v":167333.373888},null,239385.06675200001]
[null,"April",null,70434.460000000006,3.750663569593633,264175.96316599997,null,{"$f":"H27+H46+H65+H84","v":75745.98},0.85363203752859229,{"$f":"J27+J46+J65+J84","v":64659.195241999994},null,{"$f":"L27+L46+L65+L84","v":75745.98},1.9824947272977393,{"$f":"N27+N46+N65+N84","v":150166.00596400001},null,214825.201206]
[null,"May",null,81926.240000000005,3.7480840522401615,307066.43360400002,null,{"$f":"H28+H47+H66+H85","v":93774.24},0.85453547153248044,{"$f":"J28+J47+J66+J85","v":80133.414395999993},null,{"$f":"L28+L47+L66+L85","v":93774.24},1.9849782310365831,{"$f":"N28+N47+N66+N85","v":186139.82503199999},null,266273.239428]
[null,"June",null,92743.52,3.7415511886113442,347004.627492,null,{"$f":"H29+H48+H67+H86","v":104130.52},0.853288896550214,{"$f":"J29+J48+J67+J86","v":88853.416507999995},null,{"$f":"L29+L48+L67+L86","v":104130.52},1.9815514465499644,{"$f":"N29+N48+N67+N86","v":206339.982536},null,295193.39904399996]
[null,"July",null,93314.3,3.7390510803810342,348906.93422999996,null,{"$f":"H30+H49+H68+H87","v":113322.3},0.85339183699942545,{"$f":"J30+J49+J68+J87","v":96708.325769999996},null,{"$f":"L30+L49+L68+L87","v":113322.3},1.9818344257043847,{"$f":"N30+N49+N68+N87","v":224586.03534},null,321294.36111]
[null,"August",null,89298.97,3.7422085712410791,334175.37093699997,null,{"$f":"H31+H50+H69+H88","v":90131.97},0.85266219148433131,{"$f":"J31+J50+J69+J88","v":76852.123063000006},null,{"$f":"L31+L50+L69+L88","v":90131.97},1.9798286595311299,{"$f":"N31+N50+N69+N88","v":178445.857346},null,255297.98040900001]
[null,"September",null,92234.21,3.7363501768053302,344619.30684099998,null,{"$f":"H32+H51+H70+H89","v":93949.21},0.85160178738064962,{"$f":"J32+J51+J70+J89","v":80007.315159000005},null,{"$f":"L32+L51+L70+L89","v":93949.21},1.9769136513015915,{"$f":"N32+N51+N70+N89","v":185729.47577799999},null,265736.79093700001]
[null,"October",null,68900.44,3.7285720733278329,256900.25642399996,null,{"$f":"H33+H52+H71+H90","v":74725.91},0.85031193315678588,{"$f":"J33+J52+J71+J90","v":63540.332989000002},null,{"$f":"L33+L52+L71+L90","v":74725.91},1.9733678939205959,{"$f":"N33+N52+N71+N90","v":147461.71163800001},null,211002.044627]
[null,"November",null,82217.72,3.7300098544693281,306672.90581199998,null,{"$f":"H34+H53+H72+H91","v":82372.5},0.85019629063097502,{"$f":"J34+J53+J72+J91","v":70032.793949999992},null,{"$f":"L34+L53+L72+L91","v":82372.5},1.9730499972685061,{"$f":"N34+N53+N72+N91","v":162525.06090000001},null,232557.85485]
[null,"December",null,79522.600000000006,3.7337151408530405,296914.73566000001,null,{"$f":"H35+H54+H73+H92","v":84915.9},0.85123847606867509,{"$f":"J35+J54+J73+J92","v":72283.68131},null,{"$f":"L35+L54+L73+L92","v":84915.9},1.9759149231180497,{"$f":"N35+N54+N73+N92","v":167786.59401999999},null,240070.27532999997]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1009350.7199999999},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7387425530463783},{"$f":"SUM(F100:F111)","v":3773702.4878119994},null,{"$f":"SUM(H100:H111)","v":1078564.3699999999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85229125065850275},{"$f":"SUM(J100:J111)","v":919250.97582299996},null,{"$f":"SUM(L100:L111)","v":1078564.3699999999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9788089581208772},{"$f":"SUM(N100:N111)","v":2134272.837266},null,{"$f":"SUM(P100:P111)","v":3053523.8130890005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":3053523.8130890005}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.3000000000000001E-3,213471048.11340001,null,{"$f":"ROUND(D17*E17, 2)","v":1558338.65},{"$f":"G17/3841637.62","v":0.40564436423860301},{"$f":"H17*total_current_wholesale_network","v":1530781.1464941329},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.1709075306593895E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.1999999999999998E-3,72882132.813000008,null,{"$f":"ROUND(D18*E18, 2)","v":451869.22},{"$f":"G18/3841637.62","v":0.11762411364557596},{"$f":"H18*total_current_wholesale_network","v":443878.41029099131},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.0903597789857293E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.6433,null,677316,{"$f":"ROUND(D19*F19, 2)","v":1790349.38},{"$f":"G19/3841637.62","v":0.46603806946267873},{"$f":"H19*total_current_wholesale_network","v":1758689.0221464122},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.5965561453537376}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.4999999999999997E-3,1584465.7626,null,{"$f":"ROUND(D20*E20, 2)","v":10299.030000000001},{"$f":"G20/3841637.62","v":2.680895758200119E-3},{"$f":"H20*total_current_wholesale_network","v":10116.902992284426},{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":6.3850562322553938E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.2526999999999999,null,2126,{"$f":"ROUND(D21*F21, 2)","v":4789.24},{"$f":"G21/3841637.62","v":1.2466662589585948E-3},{"$f":"H21*total_current_wholesale_network","v":4704.5475629033272},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.2128633880072095}]
["Street Lighting","RTSR - Network","kW",1.9564999999999999,null,13285,{"$f":"ROUND(D22*F22, 2)","v":25992.1},{"$f":"G22/3841637.62","v":6.7658906359835151E-3},{"$f":"H22*total_current_wholesale_network","v":25532.458325274903},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.9219012664866317}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.7000000000000002E-3,213471048.11340001,null,{"$f":"ROUND(D27*E27, 2)","v":1216784.97},{"$f":"G27/2981914.98","v":0.4080548835768617},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":1246005.3040492069},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":5.8368819334568703E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.8999999999999998E-3,72882132.813000008,null,{"$f":"ROUND(D28*E28, 2)","v":357122.45},{"$f":"G28/2981914.98","v":0.11976278746887679},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":365698.52345813223},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.0176704405239698E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0314999999999999,null,677316,{"$f":"ROUND(D29*F29, 2)","v":1375967.45},{"$f":"G29/2981914.98","v":0.46143751891946966},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":1409010.4522733069},{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":2.0802852025838852}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.0000000000000001E-3,1584465.7626,null,{"$f":"ROUND(D30*E30, 2)","v":7922.33},{"$f":"G30/2981914.98","v":2.656792716471078E-3},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":8112.5798261858499},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":5.120072656460346E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.6578999999999999,null,2126,{"$f":"ROUND(D31*F31, 2)","v":3524.7},{"$f":"G31/2981914.98","v":1.1820256525221253E-3},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":3609.343477658374},{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.6977156527085484}]
["Street Lighting","RTSR - Connection","kW",1.5501,null,13285,{"$f":"ROUND(D32*F32, 2)","v":20593.080000000002},{"$f":"G32/2981914.98","v":6.9059916657986014E-3},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":21087.610004510203},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.5873248027482276}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.1709075306593895E-3,213471048.11340001,null,{"$f":"IF(ISERROR(D37*E37), 0, ROUND(D37*E37, 2))","v":1530781.15},{"$f":"G37/3773702.49","v":0.40564436493243533},{"$f":"H37*forecast_wholesale_network","v":1530781.1491124497},{"$f":"IF(ISERROR(I37/E37), 0, I37/E37)","v":7.1709075429248316E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.0903597789857293E-3,72882132.813000008,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":443878.41},{"$f":"G38/3773702.49","v":0.11762411350026694},{"$f":"H38*forecast_wholesale_network","v":443878.40974263835},{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":6.090359771461897E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5965561453537376,null,677316,{"$f":"ROUND(D39*F39, 2)","v":1758689.02},{"$f":"G39/3773702.49","v":0.46603806862368735},{"$f":"H39*forecast_wholesale_network","v":1758689.0189803082},{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":2.5965561406792519}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.3850562322553938E-3,1584465.7626,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":10116.9},{"$f":"G40/3773702.49","v":2.6808949637150644E-3},{"$f":"H40*forecast_wholesale_network","v":10116.899994134199},{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.3850543400401768E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.2128633880072095,null,2126,{"$f":"ROUND(D41*F41, 2)","v":4704.55},{"$f":"G41/3773702.49","v":1.2466669040462699E-3},{"$f":"H41*forecast_wholesale_network","v":4704.5499972722919},{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.2128645330537591}]
["Street Lighting","RTSR - Network","kW",1.9219012664866317,null,13285,{"$f":"ROUND(D42*F42, 2)","v":25532.46},{"$f":"G42/3773702.49","v":6.7658910758489595E-3},{"$f":"H42*forecast_wholesale_network","v":25532.459985196223},{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":1.9219013914336638}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.8368819334568703E-3,213471048.11340001,null,{"$f":"ROUND(D47*E47, 2)","v":1246005.3},{"$f":"G47/3053523.8","v":0.40805488399992168},{"$f":"H47*forecast_wholesale_lineplus","v":1246005.3053410307},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":5.8368819395083881E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.0176704405239698E-3,72882132.813000008,null,{"$f":"ROUND(D48*E48, 2)","v":365698.52},{"$f":"G48/3053523.8","v":0.11976278684973736},{"$f":"H48*forecast_wholesale_lineplus","v":365698.52156757523},{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":5.017670414584046E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0802852025838852,null,677316,{"$f":"ROUND(D49*F49, 2)","v":1409010.45},{"$f":"G49/3053523.8","v":0.46143752015294592},{"$f":"H49*forecast_wholesale_lineplus","v":1409010.4560397561},{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":2.0802852081447303}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.120072656460346E-3,1584465.7626,null,{"$f":"ROUND(D50*E50, 2)","v":8112.58},{"$f":"G50/3053523.8","v":2.6567927847819623E-3},{"$f":"H50*forecast_wholesale_lineplus","v":8112.5800347747618},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.1200727881065555E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.6977156527085484,null,2126,{"$f":"ROUND(D51*F51, 2)","v":3609.34},{"$f":"G51/3053523.8","v":1.1820245186888671E-3},{"$f":"H51*forecast_wholesale_lineplus","v":3609.34001547152},{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":1.6977140242104987}]
["Street Lighting","RTSR - Connection","kW",1.5873248027482276,null,13285,{"$f":"ROUND(D52*F52, 2)","v":21087.61},{"$f":"G52/3053523.8","v":6.9059916939242464E-3},{"$f":"H52*forecast_wholesale_lineplus","v":21087.610090392529},{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.5873248092128363}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 4,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"Unmetered Scattered Load"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Sentinel Lighting"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":""},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":""},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":""},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]