{"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":22,"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   ","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,"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","Town of Milton",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-2015-0089",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","Cameron McKenzie, Director Regulatory Affairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","289-429-5212",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","cameronmckenzie@miltonhydro.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","2015-08-28",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",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.9000000000000008E-3,null,6.0000000000000001E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,7.3000000000000001E-3,null,5.3E-3,null,null,1,"C18",{"$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,3.2738999999999998,null,2.4626999999999999,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,3.2199,null,2.4224999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use",null,"kW",null,3.4866999999999999,null,2.7092000000000001,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,"kW",null,2.2286999999999999,null,1.6914,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,"kW",null,2.2172999999999998,null,1.6566000000000001,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.3000000000000001E-3,null,5.3E-3,null,null,1,"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":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.9000000000000008E-3,290591983,null,1.0362,{"$f":"F17*H17","v":301111412.78460002}]
[null,"Residential","RTSR - Connection","kWh",6.0000000000000001E-3,290591983,null,1.0362,{"$f":"F18*H18","v":301111412.78460002}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",7.3000000000000001E-3,88384427,null,1.0362,{"$f":"F19*H19","v":91583943.257400006}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.3E-3,88384427,null,1.0362,{"$f":"F20*H20","v":91583943.257400006}]
[null,"General Service 50 to 999 kW","RTSR - Network","kW",3.2738999999999998,null,523668]
[null,"General Service 50 to 999 kW","RTSR - Connection","kW",2.4626999999999999,null,523668]
[null,"General Service 1,000 to 4,999 kW","RTSR - Network","kW",3.2199,null,242504]
[null,"General Service 1,000 to 4,999 kW","RTSR - Connection","kW",2.4224999999999999,null,242504]
[null,"Large Use","RTSR - Network","kW",3.4866999999999999,null,253601]
[null,"Large Use","RTSR - Connection","kW",2.7092000000000001,null,253601]
[null,"Sentinel Lighting","RTSR - Network","kW",2.2286999999999999,null,419]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.6914,null,419]
[null,"Street Lighting","RTSR - Network","kW",2.2172999999999998,null,20173]
[null,"Street Lighting","RTSR - Connection","kW",1.6566000000000001,null,20173]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.3000000000000001E-3,1339771,null,1.0362,{"$f":"F31*H31","v":1388270.7102000001}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.3E-3,1339771,null,1.0362,{"$f":"F32*H32","v":1388270.7102000001}]

{"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,3.66]
[]
[null,"Line Connection Service Rate","kW",null,0.82,null,0.86,null,0.87]
[]
[null,"Transformation Connection Service Rate","kW",null,1.98,null,2,null,2.02]
[]
[]
[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,3.3395999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,null,0.78790000000000004,null,0.77910000000000001]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,null,1.8018000000000001,null,1.7713000000000001]
[]
[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,{"$f":"SUM(I39,I37)","v":2.5504000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E52,E54)","v":0},null,{"$f":"SUM(G52,G54)","v":0},null,{"$f":"I54+I52","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E67,E69)","v":0},null,{"$f":"SUM(G67,G69)","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0.14649999999999999,null,0,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,6.6699999999999995E-2,null,0,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,4.7500000000000001E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,4.19E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,-2.7E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,-5.9999999999999995E-4,null,0,null,0]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,0.27499999999999997,null,0,null,{"$f":"SUM(I79:I89)","v":0}]
[]
[]
[null,null,null,null,"Historical 2014",null,"Current 2015",null,"Forecast 2016"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,118608,{"$f":"IF(D24<>0,F24/D24,0)","v":3.82},453082.56,null,124449,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82},102048.18,null,124449,{"$f":"IF(L24<>0,N24/L24,0)","v":1.98},246409.02,null,{"$f":"J24+N24","v":348457.19999999995}]
[null,"February",null,119208,{"$f":"IF(D25<>0,F25/D25,0)","v":3.82},455374.56,null,120625,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82},98912.5,null,120625,{"$f":"IF(L25<>0,N25/L25,0)","v":1.98},238837.5,null,337750]
[null,"March",null,121238,3.82,463129.16,null,122270,0.82,100261.4,null,122270,1.98,242094.6,null,342356]
[null,"April",null,98489,3.82,376227.98,null,104123,0.82,85380.86,null,104123,1.98,206163.54,null,291544.40000000002]
[null,"May",null,119364,3.82,455970.48,null,119364,0.82,97878.48,null,119364,1.98,236340.72,null,334219.2]
[null,"June",null,125911,3.8200000000000003,480980.02,null,141938,0.82000000000000006,116389.16,null,141938,1.98,281037.24,null,397426.4]
[null,"July",null,145194,3.82,554641.07999999996,null,153636,0.82000000000000006,125981.52,null,153636,1.9800000000000002,304199.28000000003,null,430180.80000000005]
[null,"August",null,137460,3.82,525097.19999999995,null,137460,0.82,112717.2,null,137460,1.98,272170.8,null,384888]
[null,"September",null,137287,3.82,524436.34,null,137287,0.82,112575.34,null,137287,1.98,271828.26,null,384403.6]
[null,"October",null,103077,3.8200000000000003,393754.14,null,107531,0.82,88175.42,null,107531,1.98,212911.38,null,301086.8]
[null,"November",null,112438,3.82,429513.16,null,114978,0.82000000000000006,94281.96,null,114978,1.98,227656.44,null,321938.40000000002]
[null,"December",null,112550,3.82,429941,null,116452,0.82,95490.64,null,116452,1.98,230574.96,null,326065.59999999998]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1450824},{"$f":"IF(D37<>0,F37/D37,0)","v":3.82},{"$f":"SUM(F24:F35)","v":5542147.6799999997},null,{"$f":"SUM(H24:H35)","v":1500113},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":1230092.6599999999},null,{"$f":"SUM(L24:L35)","v":1500113},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9799999999999998},{"$f":"SUM(N24:N35)","v":2970223.7399999998},null,{"$f":"SUM(P24:P35)","v":4200316.3999999994}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,32662,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2299951013410082},{"$f":"93242.06+12256.04","v":105498.1},null,{"$f":"28867.51+3794.44","v":32661.949999999997},{"$f":"IF(H43<>0,J43/H43,0)","v":0.65000007654166403},21230.27,null,32661.949999999997,{"$f":"IF(L43<>0,N43/L43,0)","v":1.62},52912.358999999997,null,{"$f":"J43+N43","v":74142.629000000001}]
[null,"February",null,14375,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299318260869567},{"$f":"34843.23+11587.04","v":46430.270000000004},null,{"$f":"10876.73+3587.32","v":14464.05},{"$f":"IF(H44<>0,J44/H44,0)","v":0.65},9401.6324999999997,null,14464.05,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6199999999999999},23431.760999999999,null,32833.393499999998]
[null,"March",null,15181,3.2300039523088069,{"$f":"38521.84+10512.85","v":49034.689999999995},null,{"$f":"13639.75+3254.75","v":16894.5},0.65,10981.425000000001,null,16894.5,1.62,27369.09,null,38350.514999999999]
[null,"April",null,14271,3.2301072104267394,{"$f":"37868.78+8228.08","v":46096.86},null,{"$f":"12850.12+2547.39","v":15397.51},0.65,10008.381500000001,null,15397.51,1.62,24943.966200000003,null,34952.347700000006]
[null,"May",null,11344,3.229925952045134,{"$f":"27799.98+8840.3","v":36640.28},null,{"$f":"8606.81+3064.91","v":11671.72},0.65,7586.6179999999995,null,11671.72,1.6199999999999999,18908.186399999999,null,26494.804399999997]
[null,"June",null,18761,3.2299840093811634,{"$f":"54803.94+5793.79","v":60597.73},null,{"$f":"16967.16+1860.15","v":18827.310000000001},0.65,12237.751500000002,null,18827.310000000001,1.62,30500.242200000004,null,42737.993700000006]
[null,"July",null,9402,3.2299510742395237,{"$f":"24883.88+5484.12","v":30368},null,{"$f":"8011.47+1706.29","v":9717.76},0.65,6316.5440000000008,null,9717.76,1.62,15742.771200000001,null,22059.315200000001]
[null,"August",null,11224,3.230122950819672,{"$f":"30582.75+5672.15","v":36254.9},null,{"$f":"9468.34+1872.57","v":11340.91},0.65,7371.5915000000005,null,11340.91,1.62,18372.2742,null,25743.865700000002]
[null,"September",null,28406,3.2300341477152714,91752.35,null,33897,0.65,22033.05,null,33897,1.62,54913.140000000007,null,76946.19]
[null,"October",null,23366,3.2300184028074983,75472.61,null,25618,0.65,16651.7,null,25618,1.62,41501.160000000003,null,58152.86]
[null,"November",null,10781,3.2298571561079674,34821.089999999997,null,10827,0.65,7037.55,null,10827,1.62,17539.740000000002,null,24577.29]
[null,"December",null,10593,3.2300868498064759,34216.31,null,{"$f":"7617.33+2975.96","v":10593.29},0.65,6885.6385000000009,null,10593.29,1.62,17161.129800000002,null,24046.768300000003]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":200366},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2300050407753806},{"$f":"SUM(F43:F54)","v":647183.18999999994},null,{"$f":"SUM(H43:H54)","v":211911},{"$f":"IF(H56<>0,J56/H56,0)","v":0.65000001179740552},{"$f":"SUM(J43:J54)","v":137742.1525},null,{"$f":"SUM(L43:L54)","v":211911},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6199999999999997},{"$f":"SUM(N43:N54)","v":343295.81999999995},null,{"$f":"SUM(P43:P54)","v":481037.97249999997}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":151270},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6926069941164807},{"$f":"F24+F43+F62+F81","v":558580.66},null,{"$f":"H24+H43+H62+H81","v":157110.95000000001},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78465854862439566},{"$f":"J24+J43+J62+J81","v":123278.45},null,{"$f":"L24+L43+L62+L81","v":157110.95000000001},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9051592457432147},{"$f":"N24+N43+N62+N81","v":299321.37899999996},null,{"$f":"J100+N100","v":422599.82899999997}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":133583},3.7565021746779159,{"$f":"F25+F44+F63+F82","v":501804.83},null,{"$f":"H25+H44+H63+H82","v":135089.04999999999},0.80179801767796888,{"$f":"J25+J44+J63+J82","v":108314.13250000001},null,{"$f":"L25+L44+L63+L82","v":135089.04999999999},1.9414546256709928,{"$f":"N25+N44+N63+N82","v":262269.261},null,370583.39350000001]
[null,"March",null,136419,3.7543439696816425,512163.85,null,139164.5,0.79936208587678603,111242.825,null,139164.5,1.9362961818567235,269463.69,null,380706.51500000001]
[null,"April",null,112760,3.7453426747073428,422324.83999999997,null,119520.51,0.79809935131635568,95389.241500000004,null,119520.51,1.9336221557287532,231107.5062,null,326496.74770000001]
[null,"May",null,130708,3.768788138446002,492610.76,null,131035.72,0.80485762202855826,105465.098,null,131035.72,1.9479337878251823,255248.90640000001,null,360714.00439999998]
[null,"June",null,144672,3.7434869912629951,541577.75,null,160765.31,0.80009121059760968,128626.9115,null,160765.31,1.937840210677291,311537.48219999997,null,440164.39369999996]
[null,"July",null,154596,3.7841152423089857,585009.07999999996,null,163353.76,0.80988686149617861,132298.06400000001,null,163353.76,1.9585839419919078,319942.05120000005,null,452240.11520000006]
[null,"August",null,148684,3.7754707971267925,561352.1,null,148800.91,0.80704339442547757,120088.79149999999,null,148800.91,1.9525624823127758,290543.07419999997,null,410631.86569999997]
[null,"September",null,165693,3.7188577067226736,616188.68999999994,null,171184,0.78633744976165987,134608.38999999998,null,171184,1.9087145994952801,326741.40000000002,null,461349.79000000004]
[null,"October",null,126443,3.710974510253632,469226.75,null,133149,0.78729183095629707,104827.12,null,133149,1.9107356420250998,254412.54,null,359239.66000000003]
[null,"November",null,123219,3.7683656741249321,464334.25,null,125805,0.80536950041731259,101319.51000000001,null,125805,1.9490177655896028,245196.18,null,346515.69]
[null,"December",null,123143,3.7692545252267688,464157.31,null,127045.29000000001,0.80582506049614266,102376.2785,null,127045.29000000001,1.949982481050655,247736.08979999999,null,350112.36829999997]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1651190},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7484062221791552},{"$f":"SUM(F100:F111)","v":6189330.8699999992},null,{"$f":"SUM(H100:H111)","v":1712024},{"$f":"IF(H113<>0,J113/H113,0)","v":0.79895773219300648},{"$f":"SUM(J100:J111)","v":1367834.8124999998},null,{"$f":"SUM(L100:L111)","v":1712024},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9354399003752285},{"$f":"SUM(N100:N111)","v":3313519.56},null,{"$f":"SUM(P100:P111)","v":4681354.3725000005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4681354.3725000005}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":118608},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":448338.24},null,{"$f":"'6. Historical Wholesale'!H24","v":124449},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":107026.14},null,{"$f":"'6. Historical Wholesale'!L24","v":124449},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":248898},null,{"$f":"J24+N24","v":355924.14}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":119208},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":450606.24},null,{"$f":"'6. Historical Wholesale'!H25","v":120625},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":103737.5},null,{"$f":"'6. Historical Wholesale'!L25","v":120625},{"$f":"M24","v":2},{"$f":"L25*M25","v":241250},null,344987.5]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":121238},{"$f":"E25","v":3.78},458279.63999999996,null,{"$f":"'6. Historical Wholesale'!H26","v":122270},{"$f":"I25","v":0.86},105152.2,null,{"$f":"'6. Historical Wholesale'!L26","v":122270},{"$f":"M25","v":2},244540,null,349692.2]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":98489},3.78,372288.42,null,{"$f":"'6. Historical Wholesale'!H27","v":104123},0.86,89545.78,null,{"$f":"'6. Historical Wholesale'!L27","v":104123},2,208246,null,297791.78000000003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":119364},3.78,451195.92,null,{"$f":"'6. Historical Wholesale'!H28","v":119364},0.86,102653.04,null,{"$f":"'6. Historical Wholesale'!L28","v":119364},2,238728,null,341381.04]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":125911},3.78,475943.57999999996,null,{"$f":"'6. Historical Wholesale'!H29","v":141938},0.86,122066.68,null,{"$f":"'6. Historical Wholesale'!L29","v":141938},2,283876,null,405942.68]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":145194},3.78,548833.31999999995,null,{"$f":"'6. Historical Wholesale'!H30","v":153636},0.86,132126.96,null,{"$f":"'6. Historical Wholesale'!L30","v":153636},2,307272,null,439398.95999999996]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":137460},3.78,519598.8,null,{"$f":"'6. Historical Wholesale'!H31","v":137460},0.86,118215.59999999999,null,{"$f":"'6. Historical Wholesale'!L31","v":137460},2,274920,null,393135.6]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":137287},3.78,518944.86,null,{"$f":"'6. Historical Wholesale'!H32","v":137287},0.86,118066.81999999999,null,{"$f":"'6. Historical Wholesale'!L32","v":137287},2,274574,null,392640.82]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":103077},3.78,389631.06,null,{"$f":"'6. Historical Wholesale'!H33","v":107531},0.86,92476.66,null,{"$f":"'6. Historical Wholesale'!L33","v":107531},2,215062,null,307538.66000000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":112438},3.78,425015.63999999996,null,{"$f":"'6. Historical Wholesale'!H34","v":114978},0.86,98881.08,null,{"$f":"'6. Historical Wholesale'!L34","v":114978},2,229956,null,328837.08]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":112550},3.78,425439,null,{"$f":"'6. Historical Wholesale'!H35","v":116452},0.86,100148.72,null,{"$f":"'6. Historical Wholesale'!L35","v":116452},2,232904,null,333052.71999999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1450824},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":5484114.7199999988},null,{"$f":"SUM(H24:H35)","v":1500113},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":1290097.18},null,{"$f":"SUM(L24:L35)","v":1500113},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":3000226},null,{"$f":"SUM(P24:P35)","v":4290323.18}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":32662},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":111446.0102},null,{"$f":"'6. Historical Wholesale'!H43","v":32661.949999999997},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":25734.350404999997},null,{"$f":"'6. Historical Wholesale'!L43","v":32661.949999999997},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":58850.301509999998},null,{"$f":"J43+N43","v":84584.651914999995}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":14375},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":49048.9375},null,{"$f":"'6. Historical Wholesale'!H44","v":14464.05},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":11396.224995},null,{"$f":"'6. Historical Wholesale'!L44","v":14464.05},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":26061.325290000001},null,37457.550285000005]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":15181},{"$f":"E44","v":3.4121000000000001},51799.090100000001,null,{"$f":"'6. Historical Wholesale'!H45","v":16894.5},{"$f":"I44","v":0.78790000000000004},13311.17655,null,{"$f":"'6. Historical Wholesale'!L45","v":16894.5},{"$f":"M44","v":1.8018000000000001},30440.5101,null,43751.686650000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":14271},3.4121000000000001,48694.079100000003,null,{"$f":"'6. Historical Wholesale'!H46","v":15397.51},0.78790000000000004,12131.698129,null,{"$f":"'6. Historical Wholesale'!L46","v":15397.51},{"$f":"M45","v":1.8018000000000001},27743.233518000001,null,39874.931647000005]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":11344},3.4121000000000001,38706.862399999998,null,{"$f":"'6. Historical Wholesale'!H47","v":11671.72},0.78790000000000004,9196.1481879999992,null,{"$f":"'6. Historical Wholesale'!L47","v":11671.72},1.8018000000000001,21030.105095999999,null,30226.253283999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":18761},3.4121000000000001,64014.408100000001,null,{"$f":"'6. Historical Wholesale'!H48","v":18827.310000000001},0.78790000000000004,14834.037549000002,null,{"$f":"'6. Historical Wholesale'!L48","v":18827.310000000001},1.8018000000000001,33923.047158000001,null,48757.084707000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":9402},3.4121000000000001,32080.564200000001,null,{"$f":"'6. Historical Wholesale'!H49","v":9717.76},0.78790000000000004,7656.6231040000002,null,{"$f":"'6. Historical Wholesale'!L49","v":9717.76},1.8018000000000001,17509.459968000003,null,25166.083072000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":11224},3.4121000000000001,38297.410400000001,null,{"$f":"'6. Historical Wholesale'!H50","v":11340.91},0.78790000000000004,8935.5029890000005,null,{"$f":"'6. Historical Wholesale'!L50","v":11340.91},1.8018000000000001,20434.051638000001,null,29369.554627000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":28406},3.4121000000000001,96924.112600000008,null,{"$f":"'6. Historical Wholesale'!H51","v":33897},0.78790000000000004,26707.446300000003,null,{"$f":"'6. Historical Wholesale'!L51","v":33897},1.8018000000000001,61075.614600000001,null,87783.060900000011]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":23366},3.4121000000000001,79727.128599999996,null,{"$f":"'6. Historical Wholesale'!H52","v":25618},0.78790000000000004,20184.422200000001,null,{"$f":"'6. Historical Wholesale'!L52","v":25618},1.8018000000000001,46158.5124,null,66342.934600000008]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":10781},3.4121000000000001,36785.850100000003,null,{"$f":"'6. Historical Wholesale'!H53","v":10827},0.78790000000000004,8530.5933000000005,null,{"$f":"'6. Historical Wholesale'!L53","v":10827},1.8018000000000001,19508.088599999999,null,28038.6819]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":10593},3.4121000000000001,36144.3753,null,{"$f":"'6. Historical Wholesale'!H54","v":10593.29},0.78790000000000004,8346.4531910000005,null,{"$f":"'6. Historical Wholesale'!L54","v":10593.29},1.8018000000000001,19086.989922000001,null,27433.443113000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":200366},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4121000000000001},{"$f":"SUM(F43:F54)","v":683668.82860000001},null,{"$f":"SUM(H43:H54)","v":211911},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000004},{"$f":"SUM(J43:J54)","v":166964.67690000002},null,{"$f":"SUM(L43:L54)","v":211911},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8017999999999998},{"$f":"SUM(N43:N54)","v":381821.23979999998},null,{"$f":"SUM(P43:P54)","v":548785.91670000006}]
[]
[null,{"$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":151270},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7005635631652014},{"$f":"F24+F43+F62+F81","v":559784.25020000001},null,{"$f":"H24+H43+H62+H81","v":157110.95000000001},{"$f":"IF(H100<>0,J100/H100,0)","v":0.84501106005023829},{"$f":"J24+J43+J62+J81","v":132760.49040499999},null,{"$f":"L24+L43+L62+L81","v":157110.95000000001},{"$f":"IF(L100<>0,N100/L100,0)","v":1.958796006961959},{"$f":"N24+N43+N62+N81","v":307748.30151000002},null,{"$f":"J100+N100","v":440508.79191500001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":133583},3.7404099136866216,{"$f":"F25+F44+F63+F82","v":499655.17749999999},null,{"$f":"H25+H44+H63+H82","v":135089.04999999999},0.85228021808577381,{"$f":"J25+J44+J63+J82","v":115133.724995},null,{"$f":"L25+L44+L63+L82","v":135089.04999999999},1.9787786300221968,{"$f":"N25+N44+N63+N82","v":267311.32529000001},null,382445.050285]
[null,"March",null,136419,3.7390592959924933,510078.73009999993,null,139164.5,0.85124709642186047,118463.37655,null,139164.5,1.9759386201222295,274980.51010000001,null,393443.88665]
[null,"April",null,112760,3.7334382680028382,420982.49910000002,null,119520.51,0.85071154841123087,101677.478129,null,119520.51,1.9744664201817748,235989.23351799999,null,337666.71164699999]
[null,"May",null,130708,3.7480703736573124,489902.78239999997,null,131035.72,0.85357785028387678,111849.188188,null,131035.72,1.9823457687415311,259758.10509600001,null,371607.29328400001]
[null,"June",null,144672,3.7322908931928773,539957.98809999996,null,160765.31,0.85155633108286855,136900.71754899999,null,160765.31,1.9767886937673309,317799.047158,null,454699.76470699999]
[null,"July",null,154596,3.757625580221998,580913.88419999997,null,163353.76,0.85571083949337912,139783.58310399999,null,163353.76,1.9882092702855447,324781.45996800001,null,464565.04307200003]
[null,"August",null,148684,3.7522276129240537,557896.21039999998,null,148800.91,0.85450487492986427,127151.10298899999,null,148800.91,1.9848941222066452,295354.051638,null,422505.15462699998]
[null,"September",null,165693,3.7169281297339052,615868.97259999998,null,171184,0.84572311839891567,144774.26629999999,null,171184,1.9607534267221234,335649.61459999997,null,480423.88089999999]
[null,"October",null,126443,3.7120140189650672,469358.18859999999,null,133149,0.8461278883055825,112661.0822,null,133149,1.9618661229149299,261220.51240000001,null,373881.59460000001]
[null,"November",null,123219,3.7478107280533028,461801.49009999994,null,125805,0.85379494694169544,107411.67329999999,null,125805,1.9829425587218312,249464.08859999999,null,356875.76189999998]
[null,"December",null,123143,3.748352527549272,461583.37530000001,null,127045.29000000001,0.85398815801042294,108495.17319100001,null,127045.29000000001,1.983473688178444,251990.98992200001,null,360486.16311299999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1651190},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7353566510213847},{"$f":"SUM(F100:F111)","v":6167783.5486000003},null,{"$f":"SUM(H100:H111)","v":1712024},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85107560226959433},{"$f":"SUM(J100:J111)","v":1457061.8569},null,{"$f":"SUM(L100:L111)","v":1712024},{"$f":"IF(L113<>0,N113/L113,0)","v":1.975467189595473},{"$f":"SUM(N100:N111)","v":3382047.2398000001},null,{"$f":"SUM(P100:P111)","v":4839109.0966999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4839109.0966999996}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":118608},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.66},{"$f":"D24*E24","v":434105.28},null,{"$f":"'6. Historical Wholesale'!H24","v":124449},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.87},{"$f":"H24*I24","v":108270.63},null,{"$f":"'6. Historical Wholesale'!L24","v":124449},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2.02},{"$f":"L24*M24","v":251386.98},null,{"$f":"J24+N24","v":359657.61}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":119208},{"$f":"E24","v":3.66},436301.28,null,{"$f":"'6. Historical Wholesale'!H25","v":120625},{"$f":"I24","v":0.87},104943.75,null,{"$f":"'6. Historical Wholesale'!L25","v":120625},{"$f":"M24","v":2.02},243662.5,null,348606.25]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":121238},3.66,443731.08,null,{"$f":"'6. Historical Wholesale'!H26","v":122270},0.87,106374.9,null,{"$f":"'6. Historical Wholesale'!L26","v":122270},2.02,246985.4,null,353360.3]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":98489},3.66,360469.74,null,{"$f":"'6. Historical Wholesale'!H27","v":104123},0.87,90587.01,null,{"$f":"'6. Historical Wholesale'!L27","v":104123},2.02,210328.46,null,300915.46999999997]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":119364},3.66,436872.24,null,{"$f":"'6. Historical Wholesale'!H28","v":119364},0.87,103846.68,null,{"$f":"'6. Historical Wholesale'!L28","v":119364},2.02,241115.28,null,344961.95999999996]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":125911},3.66,460834.26,null,{"$f":"'6. Historical Wholesale'!H29","v":141938},0.87,123486.06,null,{"$f":"'6. Historical Wholesale'!L29","v":141938},2.02,286714.76,null,410200.82]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":145194},3.66,531410.04,null,{"$f":"'6. Historical Wholesale'!H30","v":153636},0.87,133663.32,null,{"$f":"'6. Historical Wholesale'!L30","v":153636},2.02,310344.72000000003,null,444008.04000000004]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":137460},3.66,503103.60000000003,null,{"$f":"'6. Historical Wholesale'!H31","v":137460},0.87,119590.2,null,{"$f":"'6. Historical Wholesale'!L31","v":137460},2.02,277669.2,null,397259.4]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":137287},3.66,502470.42000000004,null,{"$f":"'6. Historical Wholesale'!H32","v":137287},0.87,119439.69,null,{"$f":"'6. Historical Wholesale'!L32","v":137287},2.02,277319.74,null,396759.43]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":103077},3.66,377261.82,null,{"$f":"'6. Historical Wholesale'!H33","v":107531},0.87,93551.97,null,{"$f":"'6. Historical Wholesale'!L33","v":107531},2.02,217212.62,null,310764.58999999997]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":112438},3.66,411523.08,null,{"$f":"'6. Historical Wholesale'!H34","v":114978},0.87,100030.86,null,{"$f":"'6. Historical Wholesale'!L34","v":114978},2.02,232255.56,null,332286.42]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":112550},3.66,411933,null,{"$f":"'6. Historical Wholesale'!H35","v":116452},0.87,101313.24,null,{"$f":"'6. Historical Wholesale'!L35","v":116452},2.02,235233.04,null,336546.28]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1450824},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":5310015.84},null,{"$f":"SUM(H24:H35)","v":1500113},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":1305098.31},null,{"$f":"SUM(L24:L35)","v":1500113},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":3030228.2600000002},null,{"$f":"SUM(P24:P35)","v":4335326.5699999994}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":32662},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.3395999999999999},{"$f":"D43*E43","v":109078.01519999999},null,{"$f":"'6. Historical Wholesale'!H43","v":32661.949999999997},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.77910000000000001},{"$f":"H43*I43","v":25446.925244999999},null,{"$f":"'6. Historical Wholesale'!L43","v":32661.949999999997},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.7713000000000001},{"$f":"L43*M43","v":57854.112034999998},null,{"$f":"J43+N43","v":83301.03727999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":14375},{"$f":"E43","v":3.3395999999999999},48006.75,null,{"$f":"'6. Historical Wholesale'!H44","v":14464.05},{"$f":"I43","v":0.77910000000000001},11268.941354999999,null,{"$f":"'6. Historical Wholesale'!L44","v":14464.05},{"$f":"M43","v":1.7713000000000001},25620.171764999999,null,36889.113119999995]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":15181},3.3395999999999999,50698.467599999996,null,{"$f":"'6. Historical Wholesale'!H45","v":16894.5},0.77910000000000001,13162.50495,null,{"$f":"'6. Historical Wholesale'!L45","v":16894.5},1.7713000000000001,29925.227850000003,null,43087.732800000005]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":14271},3.3395999999999999,47659.431599999996,null,{"$f":"'6. Historical Wholesale'!H46","v":15397.51},0.77910000000000001,11996.200041,null,{"$f":"'6. Historical Wholesale'!L46","v":15397.51},1.7713000000000001,27273.609463000001,null,39269.809504000004]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":11344},3.3395999999999999,37884.422399999996,null,{"$f":"'6. Historical Wholesale'!H47","v":11671.72},0.77910000000000001,9093.4370519999993,null,{"$f":"'6. Historical Wholesale'!L47","v":11671.72},1.7713000000000001,20674.117635999999,null,29767.554687999997]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":18761},3.3395999999999999,62654.2356,null,{"$f":"'6. Historical Wholesale'!H48","v":18827.310000000001},0.77910000000000001,14668.357221000002,null,{"$f":"'6. Historical Wholesale'!L48","v":18827.310000000001},1.7713000000000001,33348.814203000002,null,48017.171424]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":9402},3.3395999999999999,31398.9192,null,{"$f":"'6. Historical Wholesale'!H49","v":9717.76},0.77910000000000001,7571.1068160000004,null,{"$f":"'6. Historical Wholesale'!L49","v":9717.76},1.7713000000000001,17213.068288000002,null,24784.175104000002]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":11224},3.3395999999999999,37483.670399999995,null,{"$f":"'6. Historical Wholesale'!H50","v":11340.91},0.77910000000000001,8835.7029810000004,null,{"$f":"'6. Historical Wholesale'!L50","v":11340.91},1.7713000000000001,20088.153882999999,null,28923.856864000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":28406},3.3395999999999999,94864.677599999995,null,{"$f":"'6. Historical Wholesale'!H51","v":33897},0.77910000000000001,26409.152699999999,null,{"$f":"'6. Historical Wholesale'!L51","v":33897},1.7713000000000001,60041.756100000006,null,86450.908800000005]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":23366},3.3395999999999999,78033.093599999993,null,{"$f":"'6. Historical Wholesale'!H52","v":25618},0.77910000000000001,19958.983800000002,null,{"$f":"'6. Historical Wholesale'!L52","v":25618},1.7713000000000001,45377.163400000005,null,65336.147200000007]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":10781},3.3395999999999999,36004.227599999998,null,{"$f":"'6. Historical Wholesale'!H53","v":10827},0.77910000000000001,8435.315700000001,null,{"$f":"'6. Historical Wholesale'!L53","v":10827},1.7713000000000001,19177.865100000003,null,27613.180800000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":10593},3.3395999999999999,35376.382799999999,null,{"$f":"'6. Historical Wholesale'!H54","v":10593.29},0.77910000000000001,8253.2322390000008,null,{"$f":"'6. Historical Wholesale'!L54","v":10593.29},1.7713000000000001,18763.894577000003,null,27017.126816000004]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":200366},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3395999999999999},{"$f":"SUM(F43:F54)","v":669142.29359999998},null,{"$f":"SUM(H43:H54)","v":211911},{"$f":"IF(H56<>0,J56/H56,0)","v":0.7790999999999999},{"$f":"SUM(J43:J54)","v":165099.86009999999},null,{"$f":"SUM(L43:L54)","v":211911},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000001},{"$f":"SUM(N43:N54)","v":375357.95430000004},null,{"$f":"SUM(P43:P54)","v":540457.81439999992}]
[]
[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,{"$f":"D24+D43+D62+D81","v":151270},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5908196945858402},{"$f":"F24+F43+F62+F81","v":543183.29520000005},null,{"$f":"H24+H43+H62+H81","v":157110.95000000001},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85110270955016176},{"$f":"J24+J43+J62+J81","v":133717.555245},null,{"$f":"L24+L43+L62+L81","v":157110.95000000001},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9682975122676043},{"$f":"N24+N43+N62+N81","v":309241.09203499998},null,{"$f":"J100+N100","v":442958.64727999998}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":133583},3.6255214361108825,484308.03,null,{"$f":"H25+H44+H63+H82","v":135089.04999999999},0.86026729298192572,{"$f":"J25+J44+J63+J82","v":116212.691355},null,{"$f":"L25+L44+L63+L82","v":135089.04999999999},1.9933715705677106,{"$f":"N25+N44+N63+N82","v":269282.67176499998},null,385495.36311999999]
[null,"March",null,136419,3.6243451982495105,494429.54759999999,null,{"$f":"H26+H45+H64+H83","v":139164.5},0.85896478591882264,{"$f":"J26+J45+J64+J83","v":119537.40495},null,{"$f":"L26+L45+L64+L83","v":139164.5},1.9898079456326865,{"$f":"N26+N45+N64+N83","v":276910.62784999999},null,396448.03279999999]
[null,"April",null,112760,3.6194499077687121,408129.1716,null,{"$f":"H27+H46+H65+H84","v":119520.51},0.8582895943215102,{"$f":"J27+J46+J65+J84","v":102583.210041},null,{"$f":"L27+L46+L65+L84","v":119520.51},1.9879606392492803,{"$f":"N27+N46+N65+N84","v":237602.06946299999},null,340185.27950399998]
[null,"May",null,130708,3.6321928451204211,474756.66239999997,null,{"$f":"H28+H47+H66+H85","v":131035.72},0.86190328142585848,{"$f":"J28+J47+J66+J85","v":112940.11705199999},null,{"$f":"L28+L47+L66+L85","v":131035.72},1.9978475917558969,{"$f":"N28+N47+N66+N85","v":261789.39763600001},null,374729.51468799997]
[null,"June",null,144672,3.6184506718646321,523488.49560000002,null,{"$f":"H29+H48+H67+H86","v":160765.31},0.85935465319601601,{"$f":"J29+J48+J67+J86","v":138154.41722100001},null,{"$f":"L29+L48+L67+L86","v":160765.31},1.990874612209562,{"$f":"N29+N48+N67+N86","v":320063.574203},null,458217.99142400001]
[null,"July",null,154596,3.6405143677714822,562808.95920000004,null,{"$f":"H30+H49+H68+H87","v":163353.76},0.86459244535295676,{"$f":"J30+J49+J68+J87","v":141234.42681600002},null,{"$f":"L30+L49+L68+L87","v":163353.76},2.0052050732594098,{"$f":"N30+N49+N68+N87","v":327557.78828800004},null,468792.21510400006]
[null,"August",null,148684,3.6358133383551694,540587.27040000004,null,{"$f":"H31+H50+H69+H88","v":148800.91},0.86307202678397588,{"$f":"J31+J50+J69+J88","v":128425.90298099999},null,{"$f":"L31+L50+L69+L88","v":148800.91},2.0010452481977432,{"$f":"N31+N50+N69+N88","v":297757.35388300003},null,426183.256864]
[null,"September",null,165693,3.6050714127935399,597335.09759999998,null,{"$f":"H32+H51+H70+H89","v":171184},0.85200043637255818,{"$f":"J32+J51+J70+J89","v":145848.84270000001},null,{"$f":"L32+L51+L70+L89","v":171184},1.9707536691513226,{"$f":"N32+N51+N70+N89","v":337361.49609999999},null,483210.33880000003]
[null,"October",null,126443,3.6007917686230155,455294.91359999997,null,{"$f":"H33+H52+H71+H90","v":133149},0.85251074961133766,{"$f":"J33+J52+J71+J90","v":113510.9538},null,{"$f":"L33+L52+L71+L90","v":133149},1.9721498726990065,{"$f":"N33+N52+N71+N90","v":262589.78340000001},null,376100.73720000003]
[null,"November",null,123219,3.631966722664524,447527.3076,null,{"$f":"H34+H53+H72+H91","v":125805},0.86217698581137481,{"$f":"J34+J53+J72+J91","v":108466.17570000001},null,{"$f":"L34+L53+L72+L91","v":125805},1.9985964397281506,{"$f":"N34+N53+N72+N91","v":251433.42509999999},null,359899.60080000001]
[null,"December",null,123143,3.6324385697928427,447309.38280000002,null,{"$f":"H35+H54+H73+H92","v":127045.29000000001},0.86242057646529047,{"$f":"J35+J54+J73+J92","v":109566.47223900001},null,{"$f":"L35+L54+L73+L92","v":127045.29000000001},1.9992628973258275,{"$f":"N35+N54+N73+N92","v":253996.93457700001},null,363563.406816]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1651190},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6211206061083216},{"$f":"SUM(F100:F111)","v":5979158.1335999994},null,{"$f":"SUM(H100:H111)","v":1712024},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85874857484474532},{"$f":"SUM(J100:J111)","v":1470198.1701000002},null,{"$f":"SUM(L100:L111)","v":1712024},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9892163978425537},{"$f":"SUM(N100:N111)","v":3405586.2143000001},null,{"$f":"SUM(P100:P111)","v":4875784.3843999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4875784.3843999999}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.9000000000000008E-3,301111412.78460002,null,{"$f":"ROUND(D17*E17, 2)","v":2378780.16},{"$f":"G17/6482646.66","v":0.36694583011562754},{"$f":"H17*total_current_wholesale_network","v":2263242.454214538},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.5162958231461919E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.3000000000000001E-3,91583943.257400006,null,{"$f":"ROUND(D18*E18, 2)","v":668562.79},0.10313114767233049,636090.59596163721,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.9454379592925088E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",3.2738999999999998,null,523668,{"$f":"ROUND(D19*F19, 2)","v":1714436.67},0.26446554315209275,1631166.2262250411,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":3.1148861993191126}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",3.2199,null,242504,{"$f":"ROUND(D20*F20, 2)","v":780838.63},0.12045059232026692,742913.18173206784,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":3.063508980190297}]
["Large Use","RTSR - Network","kW",3.4866999999999999,null,253601,{"$f":"ROUND(D21*F21, 2)","v":884230.61},0.13639963064098268,841283.3979025695,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.3173504753631473}]
["Sentinel Lighting","RTSR - Network","kW",2.2286999999999999,null,419,{"$f":"ROUND(D22*F22, 2)","v":933.83},1.4405073251362431E-4,888.47373816131119,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.1204623822465662}]
["Street Lighting","RTSR - Network","kW",2.2172999999999998,null,20173,{"$f":"ROUND(D23*F23, 2)","v":44729.59},6.8998963457311113E-3,42557.067168245609,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.1096052728025385}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.3000000000000001E-3,1388270.7102000001,null,{"$f":"ROUND(D24*E24, 2)","v":10134.379999999999},1.5633090204549261E-3,9642.1516577398743,{"$f":"IF(ISERROR(I24/E24), 0, I24/E24)","v":6.9454405303636963E-3}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",6.0000000000000001E-3,301111412.78460002,null,{"$f":"ROUND(D29*E29, 2)","v":1806668.48},{"$f":"G29/4897707.45","v":0.36888044017410632},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":1785052.6936412179},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":5.928213338489946E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.3E-3,91583943.257400006,null,{"$f":"ROUND(D30*E30, 2)","v":485394.9},9.9106552393201847E-2,479587.41922851815,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":5.2365884473943242E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.4626999999999999,null,523668,{"$f":"ROUND(D31*F31, 2)","v":1289637.18},0.26331445746111271,1274207.3863926956,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.4332351535566343}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",2.4224999999999999,null,242504,{"$f":"ROUND(D32*F32, 2)","v":587465.93999999994},0.1199471275075852,580437.23584499024,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":2.3935161310534681}]
["Large Use","RTSR - Connection","kW",2.7092000000000001,null,253601,{"$f":"ROUND(D33*F33, 2)","v":687055.83},0.140281108460245,678835.58804513083,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.676785927678246}]
["Sentinel Lighting","RTSR - Connection","kW",1.6914,null,419,{"$f":"ROUND(D34*F34, 2)","v":708.7},1.4470035363177929E-4,700.22079755524999,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.6711713545471361}]
["Street Lighting","RTSR - Connection","kW",1.6566000000000001,null,20173,{"$f":"ROUND(D35*F35, 2)","v":33418.589999999997},6.8233128134266158E-3,33018.755105082404,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":1.6367796116136619}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.3E-3,1388270.7102000001,null,{"$f":"ROUND(D36*E36, 2)","v":7357.83},1.5023008366904396E-3,7269.7976448087265,{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":5.236585048863711E-3}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.5162958231461919E-3,301111412.78460002,null,{"$f":"IF(ISERROR(D41*E41), 0, ROUND(D41*E41, 2))","v":2263242.4500000002},{"$f":"G41/6167783.55","v":0.3669458293490212},{"$f":"H41*forecast_wholesale_network","v":2194027.1401427975},{"$f":"IF(ISERROR(I41/E41), 0, I41/E41)","v":7.2864296967458161E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.9454379592925088E-3,91583943.257400006,null,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":636090.6},0.10313114830367223,616637.44420740963,{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":6.7330300735613411E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",3.1148861993191126,null,523668,{"$f":"ROUND(D43*F43, 2)","v":1631166.23},0.26446554370410746,1581281.3066953602,{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":3.0196256152664671}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",3.063508980190297,null,242504,{"$f":"ROUND(D44*F44, 2)","v":742913.18},0.12045059201210134,720193.13692609081,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.9698196191654191}]
["Large Use","RTSR - Network","kW",3.3173504753631473,null,253601,{"$f":"ROUND(D45*F45, 2)","v":841283.4},0.13639963095008417,815554.96281523397,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":3.2158980556671071}]
["Sentinel Lighting","RTSR - Network","kW",2.1204623822465662,null,419,{"$f":"ROUND(D46*F46, 2)","v":888.47},1.4405012640237677E-4,861.29848492487906,{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":2.0556049759543651}]
["Street Lighting","RTSR - Network","kW",2.1096052728025385,null,20173,{"$f":"ROUND(D47*F47, 2)","v":42557.07},6.8998968032851936E-3,41255.574092363298,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.0450886874715359}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.9454405303636963E-3,1388270.7102000001,null,{"$f":"IF(ISERROR(D48*E48), 0, ROUND(D48*E48, 2))","v":9642.15},1.5633087513260741E-3,9347.2702358193546,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":6.7330313656712871E-3}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.928213338489946E-3,301111412.78460002,null,{"$f":"ROUND(D53*E53, 2)","v":1785052.69},{"$f":"G53/4839109.11","v":0.36888043840780432},{"$f":"H53*forecast_wholesale_lineplus","v":1798581.4812993982},{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":5.9731428465848724E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.2365884473943242E-3,91583943.257400006,null,{"$f":"ROUND(D54*E54, 2)","v":479587.42},9.910655228023986E-2,483222.17999971571,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":5.2762761987830351E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.4332351535566343,null,523668,{"$f":"ROUND(D55*F55, 2)","v":1274207.3899999999},0.26331445748285676,1283864.5199816707,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":2.4516764820108747}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",2.3935161310534681,null,242504,{"$f":"ROUND(D56*F56, 2)","v":580437.24},0.11994712803654885,584836.3338342323,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":2.4116564420967586}]
["Large Use","RTSR - Connection","kW",2.676785927678246,null,253601,{"$f":"ROUND(D57*F57, 2)","v":678835.59},0.14028110847866374,683980.43814659107,{"$f":"IF(ISERROR(I57/F57), 0, I57/F57)","v":2.6970731114884843}]
["Sentinel Lighting","RTSR - Connection","kW",1.6711713545471361,null,419,{"$f":"ROUND(D58*F58, 2)","v":700.22},1.4470018841959942E-4,705.52691911602051,{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":1.6838351291551803}]
["Street Lighting","RTSR - Connection","kW",1.6367796116136619,null,20173,{"$f":"ROUND(D59*F59, 2)","v":33018.76},6.8233138062059528E-3,33269.006906159913,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":1.6491848959579594}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.236585048863711E-3,1388270.7102000001,null,{"$f":"ROUND(D60*E60, 2)","v":7269.8},1.5023013192608091E-3,7324.8973131153716,{"$f":"IF(ISERROR(I60/E60), 0, I60/E60)","v":5.2762744753579918E-3}]

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