{"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   ","Halton Hills 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,"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","The Town of Halton Hills",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-2015-0074",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","David J. Smelsky, Chief Financial Officer",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","519-853-3700 extension 208",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","dsmelsky@haltonhillshydro.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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,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",2012,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 - Time of Use",null,"kWh",null,7.4000000000000003E-3,null,5.1000000000000004E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.6E-3,null,4.7999999999999996E-3,null,null,1,"C18",{"$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 999 kW",null,"kW",null,2.8647,null,2.0573999999999999,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,000 to 4,999 kW",null,"kW",null,2.8647,null,2.0573999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.6E-3,null,4.7999999999999996E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,"kW",null,2.0436999999999999,null,1.4811000000000001,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,"kW",null,2.0343,null,1.4509000000000001,null,null,1,"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":30,"n_cols":9,"rows_kept":30,"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 - Time of Use","RTSR - Network","kWh",7.4000000000000003E-3,204505080.00000468,0,1.0602,{"$f":"F17*H17","v":216816285.81600496}]
[null,"Residential - Time of Use","RTSR - Connection","kWh",5.1000000000000004E-3,204505080.00000468,0,1.0602,{"$f":"F18*H18","v":216816285.81600496}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.6E-3,51530040.759999998,0,1.0602,{"$f":"F19*H19","v":54632149.213752002}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.7999999999999996E-3,51530040.759999998,0,1.0602,{"$f":"F20*H20","v":54632149.213752002}]
[null,"General Service 50 to 999 kW","RTSR - Network","kW",2.8647,133375026.56000002,380752.12000000011]
[null,"General Service 50 to 999 kW","RTSR - Connection","kW",2.0573999999999999,133375026.56000002,380752.12000000011]
[null,"General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.8647,116677999.95000002,307814.96999999991]
[null,"General Service 1,000 to 4,999 kW","RTSR - Connection","kW",2.0573999999999999,116677999.95000002,307814.96999999991]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.6E-3,923011.21,0,1.0602,{"$f":"F25*H25","v":978576.48484199995}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.7999999999999996E-3,923011.21,0,1.0602,{"$f":"F26*H26","v":978576.48484199995}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.0436999999999999,279260.10000000003,671.39]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.4811000000000001,279260.10000000003,671.39]
[null,"Street Lighting","RTSR - Network","kW",2.0343,2782603.35,7764.2099999999982]
[null,"Street Lighting","RTSR - Connection","kW",1.4509000000000001,2782603.35,7764.2099999999982]

{"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":[[95,7,95,9],[95,11,95,13],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,15294.000000000002,3.82,58423.08,null,17993,0.82,14754.26,null,17993,1.98,35626.14,null,{"$f":"J24+N24","v":50380.4}]
[null,"February",null,9725,3.82,37149.5,null,10384,0.82,8514.8799999999992,null,10384,1.98,20560.32,null,29075.199999999997]
[null,"March",null,10894.000000000002,3.82,41615.08,null,13418.000000000002,0.82,11002.76,null,13418,1.98,26567.64,null,37570.400000000001]
[null,"April",null,12725,3.82,48609.5,null,13017.000000000002,0.82,10673.94,null,13017,1.98,25773.66,null,36447.599999999999]
[null,"May",null,14175,3.82,54148.5,null,14175,0.82,11623.5,null,14175,1.98,28066.5,null,39690]
[null,"June",null,12762,3.82,48750.84,null,15014,0.82,12311.48,null,15014,1.98,29727.72,null,42039.199999999997]
[null,"July",null,16037,3.82,61261.34,null,16037.000000000002,0.82,13150.34,null,16037,1.98,31753.26,null,44903.6]
[null,"August",null,16835,3.82,64309.7,null,16924,0.82,13877.68,null,16924,1.98,33509.519999999997,null,47387.199999999997]
[null,"September",null,15431,3.82,58946.42,null,16431,0.82,13473.42,null,16431,1.98,32533.38,null,46006.8]
[null,"October",null,11298,3.82,43158.36,null,13877,0.82,11379.14,null,13877,1.98,27476.46,null,38855.599999999999]
[null,"November",null,19722,3.82,75338.039999999994,null,20631,0.82,16917.419999999998,null,20631,1.98,40849.379999999997,null,57766.799999999996]
[null,"December",null,10123,3.82,38669.86,null,10739,0.82,8805.98,null,10739,1.98,21263.22,null,30069.200000000001]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":165021},{"$f":"IF(D37<>0,F37/D37,0)","v":3.82},{"$f":"SUM(F24:F35)","v":630380.22},null,{"$f":"SUM(H24:H35)","v":178640},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82000000000000006},{"$f":"SUM(J24:J35)","v":146484.80000000002},null,{"$f":"SUM(L24:L35)","v":178640},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9800000000000004},{"$f":"SUM(N24:N35)","v":353707.20000000007},null,{"$f":"SUM(P24:P35)","v":500191.99999999994}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,78647.39,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2299997495148918},254031.05,null,79485.23000000001,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65},51665.399500000007,null,79485.23000000001,{"$f":"IF(L43<>0,N43/L43,0)","v":1.62},128766.07260000003,null,{"$f":"J43+N43","v":180431.47210000004}]
[null,"February",null,75458.5,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299999337384127},243730.95,null,78463.070000000007,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65},51000.995500000005,null,78463.070000000007,{"$f":"IF(L44<>0,N44/L44,0)","v":1.62},127110.17340000001,null,178111.16890000002]
[null,"March",null,65754.19,3.2299999437298217,212386.03,null,70612.53,0.65,45898.144500000002,null,70612.53,1.62,114392.29860000001,null,160290.4431]
[null,"April",null,61202.39,3.2300001682940809,197683.72999999998,null,65816.78,0.65,42780.906999999999,null,65816.78,1.62,106623.1836,null,149404.0906]
[null,"May",null,70816.44,3.2300004066852273,228737.13,null,71634.37,0.65,46562.340499999998,null,71634.37,1.62,116047.67939999999,null,162610.01989999998]
[null,"June",null,84804.39,3.2299996497822816,273918.15000000002,null,84804.39,0.65,55122.853500000005,null,84804.39,1.62,137383.11180000001,null,192505.96530000001]
[null,"July",null,84824.7,3.2300001061011709,273983.78999999998,null,84824.7,0.65,55136.055,null,84824.7,1.62,137416.014,null,192552.06899999999]
[null,"August",null,84686.07,3.2299998098860883,273535.99,null,84686.07,0.65,55045.945500000009,null,84686.07,1.6199999999999999,137191.43340000001,null,192237.37890000001]
[null,"September",null,63552.46,3.2300005381380985,205274.47999999998,null,66333.259999999995,0.65,43116.618999999999,null,66333.259999999995,1.62,107459.8812,null,150576.50020000001]
[null,"October",null,61670.53,3.230000131343123,199195.82,null,63882.16,0.65,41523.404000000002,null,63882.16,1.62,103489.09920000001,null,145012.50320000001]
[null,"November",null,76124.12,3.2300000315274584,245880.91,null,77644.149999999994,0.65,50468.697499999995,null,77644.149999999994,1.62,125783.523,null,176252.2205]
[null,"December",null,80555.53,3.2299999764137857,260194.36000000002,null,82435.180000000008,0.65,53582.867000000006,null,82435.180000000008,1.6199999999999999,133544.99160000001,null,187127.85860000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":888096.71000000008},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2300000188042577},{"$f":"SUM(F43:F54)","v":2868552.3899999997},null,{"$f":"SUM(H43:H54)","v":910621.89},{"$f":"IF(H56<>0,J56/H56,0)","v":0.64999999999999991},{"$f":"SUM(J43:J54)","v":591904.22849999997},null,{"$f":"SUM(L43:L54)","v":910621.89},{"$f":"IF(L56<>0,N56/L56,0)","v":1.62},{"$f":"SUM(N43:N54)","v":1475207.4618000002},null,{"$f":"SUM(P43:P54)","v":2067111.6902999999}]
[]
[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,{"$f":"D24+D43+D62+D81","v":93941.39},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3260539363958741},{"$f":"F24+F43+F62+F81","v":312454.13},null,{"$f":"H24+H43+H62+H81","v":97478.23000000001},{"$f":"IF(H100<>0,J100/H100,0)","v":0.68137941671694291},{"$f":"J24+J43+J62+J81","v":66419.659500000009},null,{"$f":"L24+L43+L62+L81","v":97478.23000000001},{"$f":"IF(L100<>0,N100/L100,0)","v":1.6864505295182319},{"$f":"N24+N43+N62+N81","v":164392.21260000003},null,{"$f":"J100+N100","v":230811.87210000004}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":85183.5},3.297357469462983,{"$f":"F25+F44+F63+F82","v":280880.45},null,{"$f":"H25+H44+H63+H82","v":88847.07},0.66986874750062098,{"$f":"J25+J44+J63+J82","v":59515.875500000002},null,{"$f":"L25+L44+L63+L82","v":88847.07},1.6620749947071973,{"$f":"N25+N44+N63+N82","v":147670.49340000001},null,207186.3689]
[null,"March",null,76648.19,3.3138565959613655,254001.11,null,84030.53,0.67714561005386975,56900.904500000004,null,84030.53,1.6774848212905475,140959.93859999999,null,197860.8431]
[null,"April",null,73927.39,3.3315558685353288,246293.22999999998,null,78833.78,0.67807032721252236,53454.847000000002,null,78833.78,1.6794430458618119,132396.84359999999,null,185851.6906]
[null,"May",null,84991.44,3.3284014248964366,282885.63,null,85809.37,0.67808259750654276,58185.840499999998,null,85809.37,1.6794690300138551,144114.17939999999,null,202300.01989999998]
[null,"June",null,97566.39,3.3071736076327105,322668.99,null,99818.39,0.67557023810943062,67434.333500000008,null,99818.39,1.674148739525853,167110.83180000001,null,234545.16530000002]
[null,"July",null,100861.7,3.3238100289802772,335245.13,null,100861.7,0.67702998263959469,68286.395000000004,null,100861.7,1.6772399632367887,169169.274,null,237455.66899999999]
[null,"August",null,101521.07,3.3278381522180567,337845.69,null,101610.07,0.67831491012652589,68923.625500000009,null,101610.07,1.67996098615029,170700.9534,null,239624.57890000002]
[null,"September",null,78983.459999999992,3.3452687436078388,264220.89999999997,null,82764.259999999995,0.68374971273832452,56590.038999999997,null,82764.259999999995,1.6914699799164521,139993.26120000001,null,196583.3002]
[null,"October",null,72968.53,3.3213520952114561,242354.18,null,77759.16,0.68033841929362404,52902.544000000002,null,77759.16,1.6842460643864983,130965.55920000002,null,183868.10320000001]
[null,"November",null,95846.12,3.3514027484889324,321218.95,null,98275.15,0.68568826910973935,67386.117499999993,null,98275.15,1.6955751581147422,166632.90299999999,null,234019.02049999998]
[null,"December",null,90678.53,3.29586529468442,298864.22000000003,null,93174.180000000008,0.6695937329418945,62388.847000000009,null,93174.180000000008,1.6614926109357764,154808.21160000001,null,217197.05860000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1053117.71},{"$f":"IF(D113<>0,F113/D113,0)","v":3.322451589955695},{"$f":"SUM(F100:F111)","v":3498932.6100000003},null,{"$f":"SUM(H100:H111)","v":1089261.8899999999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.67788016387867966},{"$f":"SUM(J100:J111)","v":738389.02850000025},null,{"$f":"SUM(L100:L111)","v":1089261.8899999999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.6790403470372035},{"$f":"SUM(N100:N111)","v":1828914.6618000001},null,{"$f":"SUM(P100:P111)","v":2567303.6903000004}]
[]
[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":2567303.6903000004}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[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],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'6. Historical Wholesale'!D24","v":15294.000000000002},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":57811.320000000007},null,{"$f":"'6. Historical Wholesale'!H24","v":17993},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":15473.98},null,{"$f":"'6. Historical Wholesale'!L24","v":17993},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":35986},null,{"$f":"J24+N24","v":51459.979999999996}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":9725},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":36760.5},null,{"$f":"'6. Historical Wholesale'!H25","v":10384},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":8930.24},null,{"$f":"'6. Historical Wholesale'!L25","v":10384},{"$f":"M24","v":2},{"$f":"L25*M25","v":20768},null,29698.239999999998]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":10894.000000000002},{"$f":"E25","v":3.78},41179.320000000007,null,{"$f":"'6. Historical Wholesale'!H26","v":13418.000000000002},{"$f":"I25","v":0.86},11539.480000000001,null,{"$f":"'6. Historical Wholesale'!L26","v":13418},{"$f":"M25","v":2},26836,null,38375.480000000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":12725},3.78,48100.5,null,{"$f":"'6. Historical Wholesale'!H27","v":13017.000000000002},0.86,11194.62,null,{"$f":"'6. Historical Wholesale'!L27","v":13017},2,26034,null,37228.620000000003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":14175},3.78,53581.5,null,{"$f":"'6. Historical Wholesale'!H28","v":14175},0.86,12190.5,null,{"$f":"'6. Historical Wholesale'!L28","v":14175},2,28350,null,40540.5]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":12762},3.78,48240.36,null,{"$f":"'6. Historical Wholesale'!H29","v":15014},0.86,12912.039999999999,null,{"$f":"'6. Historical Wholesale'!L29","v":15014},2,30028,null,42940.04]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":16037},3.78,60619.859999999993,null,{"$f":"'6. Historical Wholesale'!H30","v":16037.000000000002},0.86,13791.820000000002,null,{"$f":"'6. Historical Wholesale'!L30","v":16037},2,32074,null,45865.82]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":16835},3.78,63636.299999999996,null,{"$f":"'6. Historical Wholesale'!H31","v":16924},0.86,14554.64,null,{"$f":"'6. Historical Wholesale'!L31","v":16924},2,33848,null,48402.64]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":15431},3.78,58329.18,null,{"$f":"'6. Historical Wholesale'!H32","v":16431},0.86,14130.66,null,{"$f":"'6. Historical Wholesale'!L32","v":16431},2,32862,null,46992.66]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":11298},3.78,42706.439999999995,null,{"$f":"'6. Historical Wholesale'!H33","v":13877},0.86,11934.22,null,{"$f":"'6. Historical Wholesale'!L33","v":13877},2,27754,null,39688.22]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":19722},3.78,74549.159999999989,null,{"$f":"'6. Historical Wholesale'!H34","v":20631},0.86,17742.66,null,{"$f":"'6. Historical Wholesale'!L34","v":20631},2,41262,null,59004.66]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":10123},3.78,38264.939999999995,null,{"$f":"'6. Historical Wholesale'!H35","v":10739},0.86,9235.5399999999991,null,{"$f":"'6. Historical Wholesale'!L35","v":10739},2,21478,null,30713.54]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":165021},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":623779.37999999989},null,{"$f":"SUM(H24:H35)","v":178640},{"$f":"IF(H37<>0,J37/H37,0)","v":0.8600000000000001},{"$f":"SUM(J24:J35)","v":153630.40000000002},null,{"$f":"SUM(L24:L35)","v":178640},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":357280},null,{"$f":"SUM(P24:P35)","v":510910.39999999997}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":78647.39},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":268352.75941900001},null,{"$f":"'6. Historical Wholesale'!H43","v":79485.23000000001},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":62626.412717000014},null,{"$f":"'6. Historical Wholesale'!L43","v":79485.23000000001},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":143216.48741400003},null,{"$f":"J43+N43","v":205842.90013100003}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":75458.5},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":257471.94785},null,{"$f":"'6. Historical Wholesale'!H44","v":78463.070000000007},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":61821.052853000008},null,{"$f":"'6. Historical Wholesale'!L44","v":78463.070000000007},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":141374.75952600001},null,203195.81237900001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":65754.19},{"$f":"E44","v":3.4121000000000001},224359.87169900001,null,{"$f":"'6. Historical Wholesale'!H45","v":70612.53},{"$f":"I44","v":0.78790000000000004},55635.612387000001,null,{"$f":"'6. Historical Wholesale'!L45","v":70612.53},{"$f":"M44","v":1.8018000000000001},127229.656554,null,182865.26894099999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":61202.39},3.4121000000000001,208828.67491900001,null,{"$f":"'6. Historical Wholesale'!H46","v":65816.78},0.78790000000000004,51857.040961999999,null,{"$f":"'6. Historical Wholesale'!L46","v":65816.78},{"$f":"M45","v":1.8018000000000001},118588.674204,null,170445.71516600001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":70816.44},3.4121000000000001,241632.77492400003,null,{"$f":"'6. Historical Wholesale'!H47","v":71634.37},0.78790000000000004,56440.720122999999,null,{"$f":"'6. Historical Wholesale'!L47","v":71634.37},1.8018000000000001,129070.807866,null,185511.52798899999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":84804.39},3.4121000000000001,289361.05911899998,null,{"$f":"'6. Historical Wholesale'!H48","v":84804.39},0.78790000000000004,66817.378880999997,null,{"$f":"'6. Historical Wholesale'!L48","v":84804.39},1.8018000000000001,152800.549902,null,219617.92878299998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":84824.7},3.4121000000000001,289430.35887,null,{"$f":"'6. Historical Wholesale'!H49","v":84824.7},0.78790000000000004,66833.381129999994,null,{"$f":"'6. Historical Wholesale'!L49","v":84824.7},1.8018000000000001,152837.14446000001,null,219670.52559]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":84686.07},3.4121000000000001,288957.33944700006,null,{"$f":"'6. Historical Wholesale'!H50","v":84686.07},0.78790000000000004,66724.154553000015,null,{"$f":"'6. Historical Wholesale'!L50","v":84686.07},1.8018000000000001,152587.36092600002,null,219311.51547900005]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":63552.46},3.4121000000000001,216847.34876600001,null,{"$f":"'6. Historical Wholesale'!H51","v":66333.259999999995},0.78790000000000004,52263.975553999997,null,{"$f":"'6. Historical Wholesale'!L51","v":66333.259999999995},1.8018000000000001,119519.267868,null,171783.243422]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":61670.53},3.4121000000000001,210426.01541300002,null,{"$f":"'6. Historical Wholesale'!H52","v":63882.16},0.78790000000000004,50332.753864000006,null,{"$f":"'6. Historical Wholesale'!L52","v":63882.16},1.8018000000000001,115102.87588800001,null,165435.62975200001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":76124.12},3.4121000000000001,259743.10985199999,null,{"$f":"'6. Historical Wholesale'!H53","v":77644.149999999994},0.78790000000000004,61175.825785000001,null,{"$f":"'6. Historical Wholesale'!L53","v":77644.149999999994},1.8018000000000001,139899.22946999999,null,201075.05525499998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":80555.53},3.4121000000000001,274863.52391300001,null,{"$f":"'6. Historical Wholesale'!H54","v":82435.180000000008},0.78790000000000004,64950.678322000007,null,{"$f":"'6. Historical Wholesale'!L54","v":82435.180000000008},1.8018000000000001,148531.70732400002,null,213482.38564600004]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":888096.71000000008},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4121000000000001},{"$f":"SUM(F43:F54)","v":3030274.7841910003},null,{"$f":"SUM(H43:H54)","v":910621.89},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":717478.98713099991},null,{"$f":"SUM(L43:L54)","v":910621.89},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8017999999999998},{"$f":"SUM(N43:N54)","v":1640758.521402},null,{"$f":"SUM(P43:P54)","v":2358237.508533}]
[]
[null,{"$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":93941.39},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4719954582213446},{"$f":"F24+F43+F62+F81","v":326164.07941900002},null,{"$f":"H24+H43+H62+H81","v":97478.23000000001},{"$f":"IF(H100<>0,J100/H100,0)","v":0.80120856438406818},{"$f":"J24+J43+J62+J81","v":78100.39271700001},null,{"$f":"L24+L43+L62+L81","v":97478.23000000001},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8383847081958711},{"$f":"N24+N43+N62+N81","v":179202.48741400003},null,{"$f":"J100+N100","v":257302.88013100004}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":85183.5},3.4541014145932016,{"$f":"F25+F44+F63+F82","v":294232.44785},null,{"$f":"H25+H44+H63+H82","v":88847.07},0.79632668643996929,{"$f":"J25+J44+J63+J82","v":70751.292853000006},null,{"$f":"L25+L44+L63+L82","v":88847.07},1.8249646220860181,{"$f":"N25+N44+N63+N82","v":162142.75952600001},null,232894.052379]
[null,"March",null,76648.19,3.4643895922265093,265539.19169900002,null,84030.53,0.79941293226402355,67175.092386999997,null,84030.53,1.8334485877216291,154065.65655399999,null,221240.74894099997]
[null,"April",null,73927.39,3.4754260216544912,256929.17491900001,null,78833.78,0.79980512112954627,63051.660962000002,null,78833.78,1.834526699138364,144622.67420399998,null,207674.33516599998]
[null,"May",null,84991.44,3.4734589144977428,295214.27492400003,null,85809.37,0.79981032517777495,68631.220123000006,null,85809.37,1.8345410048576281,157420.80786599999,null,226052.02798899999]
[null,"June",null,97566.39,3.460222512270875,337601.41911899997,null,99818.39,0.79874478922170544,79729.418880999991,null,99818.39,1.831611889372289,182828.549902,null,262557.96878300002]
[null,"July",null,100861.7,3.4705960624300403,350050.21886999998,null,100861.7,0.7993638926371458,80625.201130000001,null,100861.7,1.8333137797598098,184911.14446000001,null,265536.34559000004]
[null,"August",null,101521.07,3.4731079907550226,352593.63944700005,null,101610.07,0.79990885305954429,81278.794553000014,null,101610.07,1.8348118540416321,186435.36092600002,null,267714.15547900007]
[null,"September",null,78983.459999999992,3.4839766296133399,275176.528766,null,82764.259999999995,0.8022138487554894,66394.635553999993,null,82764.259999999995,1.8411481944984467,152381.267868,null,218775.903422]
[null,"October",null,72968.53,3.4690633813371328,253132.45541300002,null,77759.16,0.80076705900629586,62266.973864000007,null,77759.16,1.8371710276705664,142856.87588800001,null,205123.84975200001]
[null,"November",null,95846.12,3.4878017999267996,334292.269852,null,98275.15,0.80303602472242475,78918.485784999997,null,98275.15,1.8434083231620608,181161.22946999999,null,260079.71525499999]
[null,"December",null,90678.53,3.4531709315645061,313128.46391300001,null,93174.180000000008,0.79621004791241512,74186.218322000001,null,93174.180000000008,1.824643987465197,170009.70732400002,null,244195.92564600002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1053117.71},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4697490408655276},{"$f":"SUM(F100:F111)","v":3654054.1641910006},null,{"$f":"SUM(H100:H111)","v":1089261.8899999999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.79972446950384013},{"$f":"SUM(J100:J111)","v":871109.38713100017},null,{"$f":"SUM(L100:L111)","v":1089261.8899999999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8343049910632605},{"$f":"SUM(N100:N111)","v":1998038.521402},null,{"$f":"SUM(P100:P111)","v":2869147.9085330004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2869147.9085330004}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[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],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'6. Historical Wholesale'!D24","v":15294.000000000002},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":57811.320000000007},null,{"$f":"'6. Historical Wholesale'!H24","v":17993},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":15473.98},null,{"$f":"'6. Historical Wholesale'!L24","v":17993},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":35986},null,{"$f":"J24+N24","v":51459.979999999996}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":9725},{"$f":"E24","v":3.78},36760.5,null,{"$f":"'6. Historical Wholesale'!H25","v":10384},{"$f":"I24","v":0.86},8930.24,null,{"$f":"'6. Historical Wholesale'!L25","v":10384},{"$f":"M24","v":2},20768,null,29698.239999999998]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":10894.000000000002},3.78,41179.320000000007,null,{"$f":"'6. Historical Wholesale'!H26","v":13418.000000000002},0.86,11539.480000000001,null,{"$f":"'6. Historical Wholesale'!L26","v":13418},2,26836,null,38375.480000000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":12725},3.78,48100.5,null,{"$f":"'6. Historical Wholesale'!H27","v":13017.000000000002},0.86,11194.62,null,{"$f":"'6. Historical Wholesale'!L27","v":13017},2,26034,null,37228.620000000003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":14175},3.78,53581.5,null,{"$f":"'6. Historical Wholesale'!H28","v":14175},0.86,12190.5,null,{"$f":"'6. Historical Wholesale'!L28","v":14175},2,28350,null,40540.5]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":12762},3.78,48240.36,null,{"$f":"'6. Historical Wholesale'!H29","v":15014},0.86,12912.039999999999,null,{"$f":"'6. Historical Wholesale'!L29","v":15014},2,30028,null,42940.04]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":16037},3.78,60619.859999999993,null,{"$f":"'6. Historical Wholesale'!H30","v":16037.000000000002},0.86,13791.820000000002,null,{"$f":"'6. Historical Wholesale'!L30","v":16037},2,32074,null,45865.82]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":16835},3.78,63636.299999999996,null,{"$f":"'6. Historical Wholesale'!H31","v":16924},0.86,14554.64,null,{"$f":"'6. Historical Wholesale'!L31","v":16924},2,33848,null,48402.64]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":15431},3.78,58329.18,null,{"$f":"'6. Historical Wholesale'!H32","v":16431},0.86,14130.66,null,{"$f":"'6. Historical Wholesale'!L32","v":16431},2,32862,null,46992.66]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":11298},3.78,42706.439999999995,null,{"$f":"'6. Historical Wholesale'!H33","v":13877},0.86,11934.22,null,{"$f":"'6. Historical Wholesale'!L33","v":13877},2,27754,null,39688.22]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":19722},3.78,74549.159999999989,null,{"$f":"'6. Historical Wholesale'!H34","v":20631},0.86,17742.66,null,{"$f":"'6. Historical Wholesale'!L34","v":20631},2,41262,null,59004.66]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":10123},3.78,38264.939999999995,null,{"$f":"'6. Historical Wholesale'!H35","v":10739},0.86,9235.5399999999991,null,{"$f":"'6. Historical Wholesale'!L35","v":10739},2,21478,null,30713.54]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":165021},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":623779.37999999989},null,{"$f":"SUM(H24:H35)","v":178640},{"$f":"IF(H37<>0,J37/H37,0)","v":0.8600000000000001},{"$f":"SUM(J24:J35)","v":153630.40000000002},null,{"$f":"SUM(L24:L35)","v":178640},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":357280},null,{"$f":"SUM(P24:P35)","v":510910.39999999997}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":78647.39},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":268352.75941900001},null,{"$f":"'6. Historical Wholesale'!H43","v":79485.23000000001},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":62626.412717000014},null,{"$f":"'6. Historical Wholesale'!L43","v":79485.23000000001},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":143216.48741400003},null,{"$f":"J43+N43","v":205842.90013100003}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":75458.5},{"$f":"E43","v":3.4121000000000001},257471.94785,null,{"$f":"'6. Historical Wholesale'!H44","v":78463.070000000007},{"$f":"I43","v":0.78790000000000004},61821.052853000008,null,{"$f":"'6. Historical Wholesale'!L44","v":78463.070000000007},{"$f":"M43","v":1.8018000000000001},141374.75952600001,null,203195.81237900001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":65754.19},3.4121000000000001,224359.87169900001,null,{"$f":"'6. Historical Wholesale'!H45","v":70612.53},0.78790000000000004,55635.612387000001,null,{"$f":"'6. Historical Wholesale'!L45","v":70612.53},1.8018000000000001,127229.656554,null,182865.26894099999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":61202.39},3.4121000000000001,208828.67491900001,null,{"$f":"'6. Historical Wholesale'!H46","v":65816.78},0.78790000000000004,51857.040961999999,null,{"$f":"'6. Historical Wholesale'!L46","v":65816.78},1.8018000000000001,118588.674204,null,170445.71516600001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":70816.44},3.4121000000000001,241632.77492400003,null,{"$f":"'6. Historical Wholesale'!H47","v":71634.37},0.78790000000000004,56440.720122999999,null,{"$f":"'6. Historical Wholesale'!L47","v":71634.37},1.8018000000000001,129070.807866,null,185511.52798899999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":84804.39},3.4121000000000001,289361.05911899998,null,{"$f":"'6. Historical Wholesale'!H48","v":84804.39},0.78790000000000004,66817.378880999997,null,{"$f":"'6. Historical Wholesale'!L48","v":84804.39},1.8018000000000001,152800.549902,null,219617.92878299998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":84824.7},3.4121000000000001,289430.35887,null,{"$f":"'6. Historical Wholesale'!H49","v":84824.7},0.78790000000000004,66833.381129999994,null,{"$f":"'6. Historical Wholesale'!L49","v":84824.7},1.8018000000000001,152837.14446000001,null,219670.52559]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":84686.07},3.4121000000000001,288957.33944700006,null,{"$f":"'6. Historical Wholesale'!H50","v":84686.07},0.78790000000000004,66724.154553000015,null,{"$f":"'6. Historical Wholesale'!L50","v":84686.07},1.8018000000000001,152587.36092600002,null,219311.51547900005]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":63552.46},3.4121000000000001,216847.34876600001,null,{"$f":"'6. Historical Wholesale'!H51","v":66333.259999999995},0.78790000000000004,52263.975553999997,null,{"$f":"'6. Historical Wholesale'!L51","v":66333.259999999995},1.8018000000000001,119519.267868,null,171783.243422]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":61670.53},3.4121000000000001,210426.01541300002,null,{"$f":"'6. Historical Wholesale'!H52","v":63882.16},0.78790000000000004,50332.753864000006,null,{"$f":"'6. Historical Wholesale'!L52","v":63882.16},1.8018000000000001,115102.87588800001,null,165435.62975200001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":76124.12},3.4121000000000001,259743.10985199999,null,{"$f":"'6. Historical Wholesale'!H53","v":77644.149999999994},0.78790000000000004,61175.825785000001,null,{"$f":"'6. Historical Wholesale'!L53","v":77644.149999999994},1.8018000000000001,139899.22946999999,null,201075.05525499998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":80555.53},3.4121000000000001,274863.52391300001,null,{"$f":"'6. Historical Wholesale'!H54","v":82435.180000000008},0.78790000000000004,64950.678322000007,null,{"$f":"'6. Historical Wholesale'!L54","v":82435.180000000008},1.8018000000000001,148531.70732400002,null,213482.38564600004]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":888096.71000000008},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4121000000000001},{"$f":"SUM(F43:F54)","v":3030274.7841910003},null,{"$f":"SUM(H43:H54)","v":910621.89},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":717478.98713099991},null,{"$f":"SUM(L43:L54)","v":910621.89},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8017999999999998},{"$f":"SUM(N43:N54)","v":1640758.521402},null,{"$f":"SUM(P43:P54)","v":2358237.508533}]
[]
[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,{"$f":"D24+D43+D62+D81","v":93941.39},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4719954582213446},{"$f":"F24+F43+F62+F81","v":326164.07941900002},null,{"$f":"H24+H43+H62+H81","v":97478.23000000001},{"$f":"IF(H100<>0,J100/H100,0)","v":0.80120856438406818},{"$f":"J24+J43+J62+J81","v":78100.39271700001},null,{"$f":"L24+L43+L62+L81","v":97478.23000000001},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8383847081958711},{"$f":"N24+N43+N62+N81","v":179202.48741400003},null,{"$f":"J100+N100","v":257302.88013100004}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":85183.5},3.4541014145932016,294232.44785,null,{"$f":"H25+H44+H63+H82","v":88847.07},0.79632668643996929,{"$f":"J25+J44+J63+J82","v":70751.292853000006},null,{"$f":"L25+L44+L63+L82","v":88847.07},1.8249646220860181,{"$f":"N25+N44+N63+N82","v":162142.75952600001},null,232894.052379]
[null,"March",null,76648.19,3.4643895922265093,265539.19169900002,null,{"$f":"H26+H45+H64+H83","v":84030.53},0.79941293226402355,{"$f":"J26+J45+J64+J83","v":67175.092386999997},null,{"$f":"L26+L45+L64+L83","v":84030.53},1.8334485877216291,{"$f":"N26+N45+N64+N83","v":154065.65655399999},null,221240.74894099997]
[null,"April",null,73927.39,3.4754260216544912,256929.17491900001,null,{"$f":"H27+H46+H65+H84","v":78833.78},0.79980512112954627,{"$f":"J27+J46+J65+J84","v":63051.660962000002},null,{"$f":"L27+L46+L65+L84","v":78833.78},1.834526699138364,{"$f":"N27+N46+N65+N84","v":144622.67420399998},null,207674.33516599998]
[null,"May",null,84991.44,3.4734589144977428,295214.27492400003,null,{"$f":"H28+H47+H66+H85","v":85809.37},0.79981032517777495,{"$f":"J28+J47+J66+J85","v":68631.220123000006},null,{"$f":"L28+L47+L66+L85","v":85809.37},1.8345410048576281,{"$f":"N28+N47+N66+N85","v":157420.80786599999},null,226052.02798899999]
[null,"June",null,97566.39,3.460222512270875,337601.41911899997,null,{"$f":"H29+H48+H67+H86","v":99818.39},0.79874478922170544,{"$f":"J29+J48+J67+J86","v":79729.418880999991},null,{"$f":"L29+L48+L67+L86","v":99818.39},1.831611889372289,{"$f":"N29+N48+N67+N86","v":182828.549902},null,262557.96878300002]
[null,"July",null,100861.7,3.4705960624300403,350050.21886999998,null,{"$f":"H30+H49+H68+H87","v":100861.7},0.7993638926371458,{"$f":"J30+J49+J68+J87","v":80625.201130000001},null,{"$f":"L30+L49+L68+L87","v":100861.7},1.8333137797598098,{"$f":"N30+N49+N68+N87","v":184911.14446000001},null,265536.34559000004]
[null,"August",null,101521.07,3.4731079907550226,352593.63944700005,null,{"$f":"H31+H50+H69+H88","v":101610.07},0.79990885305954429,{"$f":"J31+J50+J69+J88","v":81278.794553000014},null,{"$f":"L31+L50+L69+L88","v":101610.07},1.8348118540416321,{"$f":"N31+N50+N69+N88","v":186435.36092600002},null,267714.15547900007]
[null,"September",null,78983.459999999992,3.4839766296133399,275176.528766,null,{"$f":"H32+H51+H70+H89","v":82764.259999999995},0.8022138487554894,{"$f":"J32+J51+J70+J89","v":66394.635553999993},null,{"$f":"L32+L51+L70+L89","v":82764.259999999995},1.8411481944984467,{"$f":"N32+N51+N70+N89","v":152381.267868},null,218775.903422]
[null,"October",null,72968.53,3.4690633813371328,253132.45541300002,null,{"$f":"H33+H52+H71+H90","v":77759.16},0.80076705900629586,{"$f":"J33+J52+J71+J90","v":62266.973864000007},null,{"$f":"L33+L52+L71+L90","v":77759.16},1.8371710276705664,{"$f":"N33+N52+N71+N90","v":142856.87588800001},null,205123.84975200001]
[null,"November",null,95846.12,3.4878017999267996,334292.269852,null,{"$f":"H34+H53+H72+H91","v":98275.15},0.80303602472242475,{"$f":"J34+J53+J72+J91","v":78918.485784999997},null,{"$f":"L34+L53+L72+L91","v":98275.15},1.8434083231620608,{"$f":"N34+N53+N72+N91","v":181161.22946999999},null,260079.71525499999]
[null,"December",null,90678.53,3.4531709315645061,313128.46391300001,null,{"$f":"H35+H54+H73+H92","v":93174.180000000008},0.79621004791241512,{"$f":"J35+J54+J73+J92","v":74186.218322000001},null,{"$f":"L35+L54+L73+L92","v":93174.180000000008},1.824643987465197,{"$f":"N35+N54+N73+N92","v":170009.70732400002},null,244195.92564600002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1053117.71},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4697490408655276},{"$f":"SUM(F100:F111)","v":3654054.1641910006},null,{"$f":"SUM(H100:H111)","v":1089261.8899999999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.79972446950384013},{"$f":"SUM(J100:J111)","v":871109.38713100017},null,{"$f":"SUM(L100:L111)","v":1089261.8899999999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8343049910632605},{"$f":"SUM(N100:N111)","v":1998038.521402},null,{"$f":"SUM(P100:P111)","v":2869147.9085330004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2869147.9085330004}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"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 - Time of Use","RTSR - Network","kWh",7.4000000000000003E-3,216816285.81600496,0,{"$f":"ROUND(D17*E17, 2)","v":1604440.52},{"$f":"G17/3961176.29","v":0.40504143278106919},{"$f":"H17*total_current_wholesale_network","v":1480043.3341235551},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.8262553643205206E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.6E-3,54632149.213752002,0,{"$f":"ROUND(D18*E18, 2)","v":360572.18},9.1026542017396558E-2,332615.91491057497,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.0882817113636252E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.8647,null,380752.12000000011,{"$f":"ROUND(D19*F19, 2)","v":1090740.6000000001},0.27535775238117466,1006172.1417307056,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.6425910425152863}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.8647,null,307814.96999999991,{"$f":"ROUND(D20*F20, 2)","v":881797.54},0.22261002173170133,813429.07689937239,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.6425910244046045}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.6E-3,978576.48484199995,0,{"$f":"ROUND(D21*E21, 2)","v":6458.6},1.6304752748078275E-3,5957.8449675220081,{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":6.0882772678560286E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.0436999999999999,null,671.39,{"$f":"ROUND(D22*F22, 2)","v":1372.12},3.4639205618389678E-4,1265.735335341451,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.8852460348552273}]
["Street Lighting","RTSR - Network","kW",2.0343,null,7764.2099999999982,{"$f":"ROUND(D23*F23, 2)","v":15794.73},3.9873837576665889E-3,14570.116223929159,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.8765742070254621}]
[]
["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 - Time of Use","RTSR - Connection","kWh",5.1000000000000004E-3,216816285.81600496,0,{"$f":"ROUND(D28*E28, 2)","v":1105763.06},{"$f":"G28/2801611.97","v":0.39468815519088463},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":1132418.6949886749},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.2229411214509518E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.7999999999999996E-3,54632149.213752002,0,{"$f":"ROUND(D29*E29, 2)","v":262234.32},9.3601227724623121E-2,268555.7667622235,{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.9157093511273146E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.0573999999999999,null,380752.12000000011,{"$f":"ROUND(D30*F30, 2)","v":783359.41},0.27961024524034994,802243.15033574938,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":2.1069958857635491}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",2.0573999999999999,null,307814.96999999991,{"$f":"ROUND(D31*F31, 2)","v":633298.52},0.22604790627018914,648564.87750337692,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.1069958927058585}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.7999999999999996E-3,978576.48484199995,0,{"$f":"ROUND(D32*E32, 2)","v":4697.17},1.6765954922729716E-3,4810.4004501108529,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":4.9157122867994688E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.4811000000000001,null,671.39,{"$f":"ROUND(D33*F33, 2)","v":994.4},3.5493851777053907E-4,1018.3711059191454,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.5168100596064067}]
["Street Lighting","RTSR - Connection","kW",1.4509000000000001,null,7764.2099999999982,{"$f":"ROUND(D34*F34, 2)","v":11265.09},4.0209315639096153E-3,11536.647386945599,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.4858752386843737}]
[]
["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 - Time of Use","RTSR - Network","kWh",6.8262553643205206E-3,216816285.81600496,0,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":1480043.33},{"$f":"G39/3654054.16","v":0.40504143211714189},{"$f":"H39*forecast_wholesale_network","v":1480043.3316975287},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":6.8262553531312029E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.0882817113636252E-3,54632149.213752002,0,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":332615.90999999997},9.1026540777928683E-2,332615.91038149223,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.0882816284622051E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.6425910425152863,null,380752.12000000011,{"$f":"ROUND(D41*F41, 2)","v":1006172.14},0.27535775222335512,1006172.1411540245,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.6425910410007019}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.6425910244046045,null,307814.96999999991,{"$f":"ROUND(D42*F42, 2)","v":813429.08},0.22261002283556736,813429.08093295863,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.6425910375085357}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.0882772678560286E-3,978576.48484199995,0,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":5957.84},1.6304739172229455E-3,5957.8400068333167,{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.0882721985653114E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.8852460348552273,null,671.39,{"$f":"ROUND(D44*F44, 2)","v":1265.74},3.4639333315190929E-4,1265.7400014517348,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":1.8852529847804329}]
["Street Lighting","RTSR - Network","kW",1.8765742070254621,null,7764.2099999999982,{"$f":"ROUND(D45*F45, 2)","v":14570.12},3.9873847956320386E-3,14570.120016711133,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":1.8765746955210043}]
[]
["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 - Time of Use","RTSR - Connection","kWh",5.2229411214509518E-3,216816285.81600496,0,{"$f":"ROUND(D50*E50, 2)","v":1132418.69},{"$f":"G50/2869147.91","v":0.39468815325034945},{"$f":"H50*forecast_wholesale_lineplus","v":1132418.6894209925},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.2229410957716884E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.9157093511273146E-3,54632149.213752002,0,{"$f":"ROUND(D51*E51, 2)","v":268555.77},9.3601228805244838E-2,268555.76986268704,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":4.9157094078789449E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.1069958857635491,null,380752.12000000011,{"$f":"ROUND(D52*F52, 2)","v":802243.15},0.27961024498036424,802243.14958981192,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":2.1069958838044336}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",2.1069958927058585,null,307814.96999999991,{"$f":"ROUND(D53*F53, 2)","v":648564.88},0.22604790702477237,648564.87966838782,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.1069958997393403}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.9157122867994688E-3,978576.48484199995,0,{"$f":"ROUND(D54*E54, 2)","v":4810.3999999999996},1.676595334536099E-3,4810.3999975404349,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":4.9157118243211388E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.5168100596064067,null,671.39,{"$f":"ROUND(D55*F55, 2)","v":1018.37},3.5493813213693817E-4,1018.3699994793059,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.5168084116226126}]
["Street Lighting","RTSR - Connection","kW",1.4858752386843737,null,7764.2099999999982,{"$f":"ROUND(D56*F56, 2)","v":11536.65},4.0209324725960184E-3,11536.649994101292,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.48587557447587}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential - Time of Use"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 1,000 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Unmetered Scattered Load"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Sentinel Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Street Lighting"},7]
[{"$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]