{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["1. Info","2. Table of Contents","3. Rate Classes","4. RRR Data","5. UTRs and Sub-Transmission","6. Historical Wholesale","7. Current Wholesale","8. Forecast Wholesale","9. RTSR Rates to Forecast","hidden1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":20,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Utility Name   ","Canadian Niagara Power Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory","Fort Erie, Port Colborne, Gananoque",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,"Assigned EB Number","EB-2016-0061",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","Brian Vander Vloet, Manager Regulatory Accounting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","905-871-0330",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","brian.vandervloet@cnpower.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date","2016-04-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.1999999999999998E-3,null,5.7999999999999996E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.1000000000000004E-3,null,5.0000000000000001E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.5966,null,2.0802999999999998,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Embedded Distributor",null,"kW",null,2.5966,null,2.0802999999999998,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.4000000000000003E-3,null,5.1000000000000004E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,"kW",null,2.2128999999999999,null,1.6977,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,"kW",null,1.9218999999999999,null,1.5872999999999999,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.1999999999999998E-3,198077803,null,1.0542,{"$f":"F17*H17","v":208813619.9226}]
[null,"Residential","RTSR - Connection","kWh",5.7999999999999996E-3,198077803,null,1.0542,{"$f":"F18*H18","v":208813619.9226}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.1000000000000004E-3,67907332,null,1.0542,{"$f":"F19*H19","v":71587909.394400001}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.0000000000000001E-3,67907332,null,1.0542,{"$f":"F20*H20","v":71587909.394400001}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.5966,null,593383]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0802999999999998,null,593383]
[null,"Embedded Distributor","RTSR - Network","kW",2.5966,null,13717]
[null,"Embedded Distributor","RTSR - Connection","kW",2.0802999999999998,null,13717]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.4000000000000003E-3,1462761,null,1.0542,{"$f":"F25*H25","v":1542042.6462000001}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.1000000000000004E-3,1462761,null,1.0542,{"$f":"F26*H26","v":1542042.6462000001}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.2128999999999999,null,1916]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.6977,null,1916]
[null,"Street Lighting","RTSR - Network","kW",1.9218999999999999,null,8591]
[null,"Street Lighting","RTSR - Connection","kW",1.5872999999999999,null,8591]

{"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,75385,{"$f":"IF(D24<>0,F24/D24,0)","v":3.78},284955.3,null,78885,{"$f":"IF(H24<>0,J24/H24,0)","v":0.8600000000000001},67841.100000000006,null,78885,{"$f":"IF(L24<>0,N24/L24,0)","v":2},157770,null,{"$f":"J24+N24","v":225611.1}]
[null,"February",null,76554,{"$f":"IF(D25<>0,F25/D25,0)","v":3.78},289374.12,null,82243,{"$f":"IF(H25<>0,J25/H25,0)","v":0.86},70728.98,null,82243,{"$f":"IF(L25<>0,N25/L25,0)","v":2},164486,null,235214.97999999998]
[null,"March",null,67929,3.78,256771.62,null,72206,0.8600000000000001,62097.16,null,72206,2,144412,null,206509.16]
[null,"April",null,57919,3.7800000000000002,218933.82,null,61222,0.86,52650.92,null,61222,2,122444,null,175094.91999999998]
[null,"May",null,54658,3.78,206607.24,null,59887,0.86,51502.82,null,59887,2,119774,null,171276.82]
[null,"June",null,60378,3.7799999999999994,228228.83999999997,null,66787,0.86,57436.82,null,66787,2,133574,null,191010.82]
[null,"July",null,78327,3.78,296076.06,null,82324,0.86,70798.64,null,82324,2,164648,null,235446.64]
[null,"August",null,79920,3.78,302097.59999999998,null,81579,0.86,70157.94,null,81579,2,163158,null,233315.94]
[null,"September",null,83543,3.78,315792.53999999998,null,90457,0.85999999999999988,77793.01999999999,null,90457,2,180914,null,258707.02]
[null,"October",null,54983,3.78,207835.74,null,60384,0.8600000000000001,51930.240000000005,null,60384,2,120768,null,172698.23999999999]
[null,"November",null,57036,3.7800000000000002,215596.08000000002,null,74993,0.86,64493.979999999996,null,74993,2,149986,null,214479.97999999998]
[null,"December",null,66524,3.78,251460.72,null,68173,0.86,58628.78,null,68173,2,136346,null,194974.78]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":813156},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000002},{"$f":"SUM(F24:F35)","v":3073729.68},null,{"$f":"SUM(H24:H35)","v":879140},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":756060.4},null,{"$f":"SUM(L24:L35)","v":879140},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":1758280},null,{"$f":"SUM(P24:P35)","v":2514340.3999999994}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,10337.630000000001,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2300004933432511},33390.549999999996,null,10337.630000000001,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65000004836698544},6719.46,null,10337.630000000001,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6199999419596172},16746.96,null,{"$f":"J43+N43","v":23466.42}]
[null,"February",null,14480.489999999998,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299998135422219},46771.98,null,17349.21,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65000020173829243},11276.99,null,17349.21,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6199994120769765},28105.71,null,39382.699999999997]
[null,"March",null,9357.5,3.2299983970077482,30224.710000000003,null,9620.77,0.64999994802910788,6253.5,null,9620.77,1.6200002702486391,15585.65,null,21839.15]
[null,"April",null,8024.03,3.2299991400829757,25917.61,null,8067.07,0.64999931821590728,5243.5899999999992,null,8067.07,1.6199983389260288,13068.64,null,18312.23]
[null,"May",null,11927.42,3.4120991798729317,40697.54,null,12307.91,0.78789981402203946,9697.4,null,12307.91,1.8017998181657162,22176.39,null,31873.79]
[null,"June",null,7554.95,3.4121006757159216,25778.25,null,7641.81,0.78789972532685326,6020.9800000000005,null,7641.81,1.8017995736612138,13769.01,null,19789.990000000002]
[null,"July",null,10933.66,3.4120998823815629,37306.74,null,11035.689999999999,0.78789998631712199,8695.0199999999986,null,11035.689999999999,1.801800340531494,19884.11,null,28579.129999999997]
[null,"August",null,11353.820000000002,3.4120991877623563,38740.36,null,20010.550000000003,0.78789988281181667,15766.310000000001,null,20010.550000000003,1.8018000504733751,36055.01,null,51821.320000000007]
[null,"September",null,9816.7099999999991,3.4121014066830946,33495.61,null,10313.029999999999,0.78790035518174595,8125.64,null,10313.029999999999,1.8018012165192965,18582.03,null,26707.67]
[null,"October",null,8500.75,3.4121001088139282,29005.41,null,8732.2900000000009,0.78789985215791036,6880.17,null,8732.2900000000009,1.8017988408538881,15733.83,null,22614]
[null,"November",null,9758.68,3.4120977427275001,33297.57,null,9758.68,0.78789959297773871,7688.86,null,9758.68,1.8017990138010469,17583.18,null,25272.04]
[null,"December",null,9377.8000000000011,3.4142336155601525,32018,null,9377.8000000000011,0.7878990808078653,7388.76,null,9377.8000000000011,1.8017999957346074,16896.920000000002,null,24285.68]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":121423.43999999999},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3489771826592953},{"$f":"SUM(F43:F54)","v":406644.32999999996},null,{"$f":"SUM(H43:H54)","v":134552.43999999997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.74139629128984963},{"$f":"SUM(J43:J54)","v":99756.68},null,{"$f":"SUM(L43:L54)","v":134552.43999999997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7404919598633812},{"$f":"SUM(N43:N54)","v":234187.43999999997},null,{"$f":"SUM(P43:P54)","v":333944.11999999994}]
[]
[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,{"$f":"D24+D43+D62+D81","v":85722.63},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7136733905620951},{"$f":"F24+F43+F62+F81","v":318345.84999999998},null,{"$f":"H24+H43+H62+H81","v":89222.63},{"$f":"IF(H100<>0,J100/H100,0)","v":0.83566870871212839},{"$f":"J24+J43+J62+J81","v":74560.560000000012},null,{"$f":"L24+L43+L62+L81","v":89222.63},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9559719322328875},{"$f":"N24+N43+N62+N81","v":174516.96},null,{"$f":"J100+N100","v":249077.52000000002}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":91034.489999999991},3.6925136835500481,{"$f":"F25+F44+F63+F82","v":336146.1},null,{"$f":"H25+H44+H63+H82","v":99592.209999999992},0.82341751428148857,{"$f":"J25+J44+J63+J82","v":82005.97},null,{"$f":"L25+L44+L63+L82","v":99592.209999999992},1.9338029550704821,{"$f":"N25+N44+N63+N82","v":192591.71},null,274597.68]
[null,"March",null,77286.5,3.7134082925219802,286996.33,null,81826.77,0.83530927592522597,68350.66,null,81826.77,1.9553215897437963,159997.65,null,228348.31]
[null,"April",null,65943.03,3.7130752105264193,244851.43,null,69289.070000000007,0.83555039777557971,57894.509999999995,null,69289.070000000007,1.9557578128844852,135512.64000000001,null,193407.15000000002]
[null,"May",null,66585.42,3.7140980713195173,247304.78,null,72194.91,0.84770823871101164,61200.22,null,72194.91,1.9662104987733902,141950.39000000001,null,203150.61000000002]
[null,"June",null,67932.95,3.7390852303631741,254007.08999999997,null,74428.81,0.85259726710664874,63457.8,null,74428.81,1.9796502187795293,147343.01,null,210800.81]
[null,"July",null,89260.66,3.7349354127563026,333382.8,null,93359.69,0.8514773345969765,79493.66,null,93359.69,1.9765715803040904,184532.11,null,264025.77]
[null,"August",null,91273.82,3.7342357315602648,340837.95999999996,null,101589.55,0.84579811604638466,85924.25,null,101589.55,1.9609596656349004,199213.01,null,285137.26]
[null,"September",null,93359.709999999992,3.7413157131700601,349288.14999999997,null,100770.03,0.85262116127185816,85918.659999999989,null,100770.03,1.9797158937037134,199496.03,null,285414.69]
[null,"October",null,63483.75,3.7307366058243252,236841.15,null,69116.290000000008,0.85089072344594885,58810.41,null,69116.290000000008,1.9749588700435161,136501.82999999999,null,195312.24]
[null,"November",null,66794.679999999993,3.7262496055075052,248893.65000000002,null,84751.679999999993,0.85169804303584307,72182.84,null,84751.679999999993,1.9771782695045101,167569.18,null,239752.02]
[null,"December",null,75901.8,3.734808924162536,283478.71999999997,null,77550.8,0.85128122469400691,66017.539999999994,null,77550.8,1.9760327424088469,153242.92000000001,null,219260.46000000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":934579.44},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7240001877208},{"$f":"SUM(F100:F111)","v":3480374.01},null,{"$f":"SUM(H100:H111)","v":1013692.4400000002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.84425713976913941},{"$f":"SUM(J100:J111)","v":855817.08000000007},null,{"$f":"SUM(L100:L111)","v":1013692.4400000002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9655542069545271},{"$f":"SUM(N100:N111)","v":1992467.44},null,{"$f":"SUM(P100:P111)","v":2848284.52}]
[]
[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":2848284.52}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":75385},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":284955.3},null,{"$f":"'6. Historical Wholesale'!H24","v":78885},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":67841.100000000006},null,{"$f":"'6. Historical Wholesale'!L24","v":78885},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":157770},null,{"$f":"J24+N24","v":225611.1}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":76554},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":289374.12},null,{"$f":"'6. Historical Wholesale'!H25","v":82243},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":70728.98},null,{"$f":"'6. Historical Wholesale'!L25","v":82243},{"$f":"M24","v":2},{"$f":"L25*M25","v":164486},null,235214.97999999998]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":67929},{"$f":"E25","v":3.78},256771.62,null,{"$f":"'6. Historical Wholesale'!H26","v":72206},{"$f":"I25","v":0.86},62097.159999999996,null,{"$f":"'6. Historical Wholesale'!L26","v":72206},{"$f":"M25","v":2},144412,null,206509.16]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":57919},3.78,218933.81999999998,null,{"$f":"'6. Historical Wholesale'!H27","v":61222},0.86,52650.92,null,{"$f":"'6. Historical Wholesale'!L27","v":61222},2,122444,null,175094.91999999998]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":54658},3.78,206607.24,null,{"$f":"'6. Historical Wholesale'!H28","v":59887},0.86,51502.82,null,{"$f":"'6. Historical Wholesale'!L28","v":59887},2,119774,null,171276.82]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":60378},3.78,228228.84,null,{"$f":"'6. Historical Wholesale'!H29","v":66787},0.86,57436.82,null,{"$f":"'6. Historical Wholesale'!L29","v":66787},2,133574,null,191010.82]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":78327},3.78,296076.06,null,{"$f":"'6. Historical Wholesale'!H30","v":82324},0.86,70798.64,null,{"$f":"'6. Historical Wholesale'!L30","v":82324},2,164648,null,235446.64]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":79920},3.78,302097.59999999998,null,{"$f":"'6. Historical Wholesale'!H31","v":81579},0.86,70157.94,null,{"$f":"'6. Historical Wholesale'!L31","v":81579},2,163158,null,233315.94]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":83543},3.78,315792.53999999998,null,{"$f":"'6. Historical Wholesale'!H32","v":90457},0.86,77793.02,null,{"$f":"'6. Historical Wholesale'!L32","v":90457},2,180914,null,258707.02000000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":54983},3.78,207835.74,null,{"$f":"'6. Historical Wholesale'!H33","v":60384},0.86,51930.239999999998,null,{"$f":"'6. Historical Wholesale'!L33","v":60384},2,120768,null,172698.23999999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":57036},3.78,215596.08,null,{"$f":"'6. Historical Wholesale'!H34","v":74993},0.86,64493.979999999996,null,{"$f":"'6. Historical Wholesale'!L34","v":74993},2,149986,null,214479.97999999998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":66524},3.78,251460.72,null,{"$f":"'6. Historical Wholesale'!H35","v":68173},0.86,58628.78,null,{"$f":"'6. Historical Wholesale'!L35","v":68173},2,136346,null,194974.78]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":813156},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000002},{"$f":"SUM(F24:F35)","v":3073729.68},null,{"$f":"SUM(H24:H35)","v":879140},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":756060.4},null,{"$f":"SUM(L24:L35)","v":879140},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":1758280},null,{"$f":"SUM(P24:P35)","v":2514340.3999999994}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":10337.630000000001},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":35273.027323000002},null,{"$f":"'6. Historical Wholesale'!H43","v":10337.630000000001},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":8145.0186770000009},null,{"$f":"'6. Historical Wholesale'!L43","v":10337.630000000001},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":18626.341734000001},null,{"$f":"J43+N43","v":26771.360411000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":14480.489999999998},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":49408.879928999995},null,{"$f":"'6. Historical Wholesale'!H44","v":17349.21},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":13669.442559000001},null,{"$f":"'6. Historical Wholesale'!L44","v":17349.21},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":31259.806578},null,44929.249136999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":9357.5},{"$f":"E44","v":3.4121000000000001},31928.725750000001,null,{"$f":"'6. Historical Wholesale'!H45","v":9620.77},{"$f":"I44","v":0.78790000000000004},7580.2046830000008,null,{"$f":"'6. Historical Wholesale'!L45","v":9620.77},{"$f":"M44","v":1.8018000000000001},17334.703386000001,null,24914.908069000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":8024.03},3.4121000000000001,27378.792763000001,null,{"$f":"'6. Historical Wholesale'!H46","v":8067.07},0.78790000000000004,6356.0444530000004,null,{"$f":"'6. Historical Wholesale'!L46","v":8067.07},{"$f":"M45","v":1.8018000000000001},14535.246725999999,null,20891.291179]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":11927.42},3.4121000000000001,40697.549782000002,null,{"$f":"'6. Historical Wholesale'!H47","v":12307.91},0.78790000000000004,9697.4022889999997,null,{"$f":"'6. Historical Wholesale'!L47","v":12307.91},1.8018000000000001,22176.392238,null,31873.794526999998]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":7554.95},3.4121000000000001,25778.244895,null,{"$f":"'6. Historical Wholesale'!H48","v":7641.81},0.78790000000000004,6020.9820990000007,null,{"$f":"'6. Historical Wholesale'!L48","v":7641.81},1.8018000000000001,13769.013258000001,null,19789.995357]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":10933.66},3.4121000000000001,37306.741286000004,null,{"$f":"'6. Historical Wholesale'!H49","v":11035.689999999999},0.78790000000000004,8695.0201509999988,null,{"$f":"'6. Historical Wholesale'!L49","v":11035.689999999999},1.8018000000000001,19884.106241999998,null,28579.126392999999]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":11353.820000000002},3.4121000000000001,38740.369222000008,null,{"$f":"'6. Historical Wholesale'!H50","v":20010.550000000003},0.78790000000000004,15766.312345000004,null,{"$f":"'6. Historical Wholesale'!L50","v":20010.550000000003},1.8018000000000001,36055.008990000009,null,51821.321335000015]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":9816.7099999999991},3.4121000000000001,33495.596190999997,null,{"$f":"'6. Historical Wholesale'!H51","v":10313.029999999999},0.78790000000000004,8125.6363369999999,null,{"$f":"'6. Historical Wholesale'!L51","v":10313.029999999999},1.8018000000000001,18582.017453999997,null,26707.653790999997]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":8500.75},3.4121000000000001,29005.409075,null,{"$f":"'6. Historical Wholesale'!H52","v":8732.2900000000009},0.78790000000000004,6880.1712910000015,null,{"$f":"'6. Historical Wholesale'!L52","v":8732.2900000000009},1.8018000000000001,15733.840122000001,null,22614.011413000004]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":9758.68},3.4121000000000001,33297.592027999999,null,{"$f":"'6. Historical Wholesale'!H53","v":9758.68},0.78790000000000004,7688.863972000001,null,{"$f":"'6. Historical Wholesale'!L53","v":9758.68},1.8018000000000001,17583.189624000002,null,25272.053596000005]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":9377.8000000000011},3.4121000000000001,31997.991380000007,null,{"$f":"'6. Historical Wholesale'!H54","v":9377.8000000000011},0.78790000000000004,7388.7686200000016,null,{"$f":"'6. Historical Wholesale'!L54","v":9377.8000000000011},1.8018000000000001,16896.920040000001,null,24285.688660000003]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":121423.43999999999},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4121000000000006},{"$f":"SUM(F43:F54)","v":414308.91962400003},null,{"$f":"SUM(H43:H54)","v":134552.43999999997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000027},{"$f":"SUM(J43:J54)","v":106013.86747600001},null,{"$f":"SUM(L43:L54)","v":134552.43999999997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000003},{"$f":"SUM(N43:N54)","v":242436.586392},null,{"$f":"SUM(P43:P54)","v":348450.45386800001}]
[]
[null,{"$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":85722.63},{"$f":"IF(D100<>0,F100/D100,0)","v":3.735633488181592},{"$f":"F24+F43+F62+F81","v":320228.327323},null,{"$f":"H24+H43+H62+H81","v":89222.63},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85164625473380462},{"$f":"J24+J43+J62+J81","v":75986.118677000006},null,{"$f":"L24+L43+L62+L81","v":89222.63},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9770358902668528},{"$f":"N24+N43+N62+N81","v":176396.34173400002},null,{"$f":"J100+N100","v":252382.46041100001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":91034.489999999991},3.7214796274357118,{"$f":"F25+F44+F63+F82","v":338782.99992899998},null,{"$f":"H25+H44+H63+H82","v":99592.209999999992},0.84744000117077434,{"$f":"J25+J44+J63+J82","v":84398.422558999999},null,{"$f":"L25+L44+L63+L82","v":99592.209999999992},1.9654730684056514,{"$f":"N25+N44+N63+N82","v":195745.80657799999},null,280144.22913699999]
[null,"March",null,77286.5,3.7354563313127129,288700.34574999998,null,81826.77,0.85152285349892209,69677.364682999993,null,81826.77,1.9766966652355946,161746.70338600001,null,231424.068069]
[null,"April",null,65943.03,3.7352334699057654,246312.61276299998,null,69289.070000000007,0.85160566382259129,59006.964453000001,null,69289.070000000007,1.9769243074845715,136979.24672600001,null,195986.21117900001]
[null,"May",null,66585.42,3.7140982182285551,247304.78978200001,null,72194.91,0.84770827041684782,61200.222288999998,null,72194.91,1.9662105297728052,141950.392238,null,203150.614527]
[null,"June",null,67932.95,3.7390851552155473,254007.08489500001,null,74428.81,0.85259729530809381,63457.802099,null,74428.81,1.9796502625529011,147343.01325799999,null,210800.81535699998]
[null,"July",null,89260.66,3.7349354271635455,333382.801286,null,93359.69,0.85147733621437693,79493.660151000004,null,93359.69,1.9765715400511721,184532.10624200001,null,264025.76639300003]
[null,"August",null,91273.82,3.7342358325969043,340837.96922199999,null,101589.55,0.84579813912946755,85924.252345000001,null,101589.55,1.960959655692933,199213.00899,null,285137.26133499999]
[null,"September",null,93359.709999999992,3.7413155652582901,349288.136191,null,100770.03,0.85262112492176501,85918.656337000008,null,100770.03,1.9797157692024105,199496.01745399999,null,285414.67379099998]
[null,"October",null,63483.75,3.7307365912536672,236841.14907499999,null,69116.290000000008,0.85089074212461335,58810.411290999997,null,69116.290000000008,1.974959016492349,136501.84012199999,null,195312.25141299999]
[null,"November",null,66794.679999999993,3.7262499352942484,248893.672028,null,84751.679999999993,0.85169808990217077,72182.843972000002,null,84751.679999999993,1.9771783830597813,167569.18962399999,null,239752.03359599999]
[null,"December",null,75901.8,3.7345453122323842,283458.71137999999,null,77550.8,0.85128133584695453,66017.548620000001,null,77550.8,1.9760327429246376,153242.92004,null,219260.46866000001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":934579.44},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7322012986119195},{"$f":"SUM(F100:F111)","v":3488038.5996240005},null,{"$f":"SUM(H100:H111)","v":1013692.4400000002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85042980835094317},{"$f":"SUM(J100:J111)","v":862074.26747600012},null,{"$f":"SUM(L100:L111)","v":1013692.4400000002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9736919280881682},{"$f":"SUM(N100:N111)","v":2000716.5863920001},null,{"$f":"SUM(P100:P111)","v":2862790.8538680002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2862790.8538680002}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":75385},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.66},{"$f":"D24*E24","v":275909.10000000003},null,{"$f":"'6. Historical Wholesale'!H24","v":78885},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.87},{"$f":"H24*I24","v":68629.95},null,{"$f":"'6. Historical Wholesale'!L24","v":78885},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2.02},{"$f":"L24*M24","v":159347.70000000001},null,{"$f":"J24+N24","v":227977.65000000002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":76554},{"$f":"E24","v":3.66},280187.64,null,{"$f":"'6. Historical Wholesale'!H25","v":82243},{"$f":"I24","v":0.87},71551.41,null,{"$f":"'6. Historical Wholesale'!L25","v":82243},{"$f":"M24","v":2.02},166130.86000000002,null,237682.27000000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":67929},3.66,248620.14,null,{"$f":"'6. Historical Wholesale'!H26","v":72206},0.87,62819.22,null,{"$f":"'6. Historical Wholesale'!L26","v":72206},2.02,145856.12,null,208675.34]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":57919},3.66,211983.54,null,{"$f":"'6. Historical Wholesale'!H27","v":61222},0.87,53263.14,null,{"$f":"'6. Historical Wholesale'!L27","v":61222},2.02,123668.44,null,176931.58000000002]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":54658},3.66,200048.28,null,{"$f":"'6. Historical Wholesale'!H28","v":59887},0.87,52101.69,null,{"$f":"'6. Historical Wholesale'!L28","v":59887},2.02,120971.74,null,173073.43]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":60378},3.66,220983.48,null,{"$f":"'6. Historical Wholesale'!H29","v":66787},0.87,58104.69,null,{"$f":"'6. Historical Wholesale'!L29","v":66787},2.02,134909.74,null,193014.43]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":78327},3.66,286676.82,null,{"$f":"'6. Historical Wholesale'!H30","v":82324},0.87,71621.88,null,{"$f":"'6. Historical Wholesale'!L30","v":82324},2.02,166294.48000000001,null,237916.36000000002]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":79920},3.66,292507.2,null,{"$f":"'6. Historical Wholesale'!H31","v":81579},0.87,70973.73,null,{"$f":"'6. Historical Wholesale'!L31","v":81579},2.02,164789.57999999999,null,235763.31]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":83543},3.66,305767.38,null,{"$f":"'6. Historical Wholesale'!H32","v":90457},0.87,78697.59,null,{"$f":"'6. Historical Wholesale'!L32","v":90457},2.02,182723.14,null,261420.73]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":54983},3.66,201237.78,null,{"$f":"'6. Historical Wholesale'!H33","v":60384},0.87,52534.080000000002,null,{"$f":"'6. Historical Wholesale'!L33","v":60384},2.02,121975.68000000001,null,174509.76]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":57036},3.66,208751.76,null,{"$f":"'6. Historical Wholesale'!H34","v":74993},0.87,65243.909999999996,null,{"$f":"'6. Historical Wholesale'!L34","v":74993},2.02,151485.86000000002,null,216729.77000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":66524},3.66,243477.84,null,{"$f":"'6. Historical Wholesale'!H35","v":68173},0.87,59310.51,null,{"$f":"'6. Historical Wholesale'!L35","v":68173},2.02,137709.46,null,197019.97]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":813156},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":2976150.96},null,{"$f":"SUM(H24:H35)","v":879140},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86999999999999988},{"$f":"SUM(J24:J35)","v":764851.79999999993},null,{"$f":"SUM(L24:L35)","v":879140},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0200000000000005},{"$f":"SUM(N24:N35)","v":1775862.8000000003},null,{"$f":"SUM(P24:P35)","v":2540714.6000000006}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":10337.630000000001},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.3395999999999999},{"$f":"D43*E43","v":34523.549148000006},null,{"$f":"'6. Historical Wholesale'!H43","v":10337.630000000001},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.77910000000000001},{"$f":"H43*I43","v":8054.0475330000008},null,{"$f":"'6. Historical Wholesale'!L43","v":10337.630000000001},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.7713000000000001},{"$f":"L43*M43","v":18311.044019000004},null,{"$f":"J43+N43","v":26365.091552000005}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":14480.489999999998},{"$f":"E43","v":3.3395999999999999},48359.044403999993,null,{"$f":"'6. Historical Wholesale'!H44","v":17349.21},{"$f":"I43","v":0.77910000000000001},13516.769511,null,{"$f":"'6. Historical Wholesale'!L44","v":17349.21},{"$f":"M43","v":1.7713000000000001},30730.655673000001,null,44247.425184]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":9357.5},3.3395999999999999,31250.307000000001,null,{"$f":"'6. Historical Wholesale'!H45","v":9620.77},0.77910000000000001,7495.5419070000007,null,{"$f":"'6. Historical Wholesale'!L45","v":9620.77},1.7713000000000001,17041.269901000003,null,24536.811808000006]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":8024.03},3.3395999999999999,26797.050587999998,null,{"$f":"'6. Historical Wholesale'!H46","v":8067.07},0.77910000000000001,6285.0542370000003,null,{"$f":"'6. Historical Wholesale'!L46","v":8067.07},1.7713000000000001,14289.201091000001,null,20574.255327999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":11927.42},3.3395999999999999,39832.811831999999,null,{"$f":"'6. Historical Wholesale'!H47","v":12307.91},0.77910000000000001,9589.0926810000001,null,{"$f":"'6. Historical Wholesale'!L47","v":12307.91},1.7713000000000001,21801.000983000002,null,31390.093664]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":7554.95},3.3395999999999999,25230.511019999998,null,{"$f":"'6. Historical Wholesale'!H48","v":7641.81},0.77910000000000001,5953.7341710000001,null,{"$f":"'6. Historical Wholesale'!L48","v":7641.81},1.7713000000000001,13535.938053000002,null,19489.672224000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":10933.66},3.3395999999999999,36514.050936,null,{"$f":"'6. Historical Wholesale'!H49","v":11035.689999999999},0.77910000000000001,8597.9060789999985,null,{"$f":"'6. Historical Wholesale'!L49","v":11035.689999999999},1.7713000000000001,19547.517696999999,null,28145.423775999996]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":11353.820000000002},3.3395999999999999,37917.217272000002,null,{"$f":"'6. Historical Wholesale'!H50","v":20010.550000000003},0.77910000000000001,15590.219505000003,null,{"$f":"'6. Historical Wholesale'!L50","v":20010.550000000003},1.7713000000000001,35444.687215000005,null,51034.906720000006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":9816.7099999999991},3.3395999999999999,32783.884715999993,null,{"$f":"'6. Historical Wholesale'!H51","v":10313.029999999999},0.77910000000000001,8034.881672999999,null,{"$f":"'6. Historical Wholesale'!L51","v":10313.029999999999},1.7713000000000001,18267.470039,null,26302.351712]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":8500.75},3.3395999999999999,28389.1047,null,{"$f":"'6. Historical Wholesale'!H52","v":8732.2900000000009},0.77910000000000001,6803.3271390000009,null,{"$f":"'6. Historical Wholesale'!L52","v":8732.2900000000009},1.7713000000000001,15467.505277000002,null,22270.832416000005]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":9758.68},3.3395999999999999,32590.087727999999,null,{"$f":"'6. Historical Wholesale'!H53","v":9758.68},0.77910000000000001,7602.987588,null,{"$f":"'6. Historical Wholesale'!L53","v":9758.68},1.7713000000000001,17285.549884,null,24888.537472]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":9377.8000000000011},3.3395999999999999,31318.100880000002,null,{"$f":"'6. Historical Wholesale'!H54","v":9377.8000000000011},0.77910000000000001,7306.2439800000011,null,{"$f":"'6. Historical Wholesale'!L54","v":9377.8000000000011},1.7713000000000001,16610.897140000005,null,23917.141120000008]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":121423.43999999999},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3396000000000008},{"$f":"SUM(F43:F54)","v":405505.72022400005},null,{"$f":"SUM(H43:H54)","v":134552.43999999997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000024},{"$f":"SUM(J43:J54)","v":104829.80600400001},null,{"$f":"SUM(L43:L54)","v":134552.43999999997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000008},{"$f":"SUM(N43:N54)","v":238332.73697200004},null,{"$f":"SUM(P43:P54)","v":343162.54297600006}]
[]
[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,{"$f":"D24+D43+D62+D81","v":85722.63},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6213617004984568},{"$f":"F24+F43+F62+F81","v":310432.64914800005},null,{"$f":"H24+H43+H62+H81","v":89222.63},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85946802434539304},{"$f":"J24+J43+J62+J81","v":76683.997533000002},null,{"$f":"L24+L43+L62+L81","v":89222.63},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9911847926809598},{"$f":"N24+N43+N62+N81","v":177658.74401900001},null,{"$f":"J100+N100","v":254342.74155199999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":91034.489999999991},3.6090352612949226,328546.684404,null,{"$f":"H25+H44+H63+H82","v":99592.209999999992},0.85416499454123984,{"$f":"J25+J44+J63+J82","v":85068.179511000009},null,{"$f":"L25+L44+L63+L82","v":99592.209999999992},1.9766758431507849,{"$f":"N25+N44+N63+N82","v":196861.51567300002},null,281929.69518400001]
[null,"March",null,77286.5,3.6212074165604609,279870.44700000004,null,{"$f":"H26+H45+H64+H83","v":81826.77},0.85931244636687976,{"$f":"J26+J45+J64+J83","v":70314.761907000007},null,{"$f":"L26+L45+L64+L83","v":81826.77},1.9907591354394165,{"$f":"N26+N45+N64+N83","v":162897.38990099999},null,233212.151808]
[null,"April",null,65943.03,3.6210133290508493,238780.59058800002,null,{"$f":"H27+H46+H65+H84","v":69289.070000000007},0.85941684939630447,{"$f":"J27+J46+J65+J84","v":59548.194237000003},null,{"$f":"L27+L46+L65+L84","v":69289.070000000007},1.9910447793714072,{"$f":"N27+N46+N65+N84","v":137957.641091},null,197505.83532800002]
[null,"May",null,66585.42,3.6026068744779263,239881.09183200001,null,{"$f":"H28+H47+H66+H85","v":72194.91},0.85450321471416757,{"$f":"J28+J47+J66+J85","v":61690.782681000004},null,{"$f":"L28+L47+L66+L85","v":72194.91},1.9776012046140092,{"$f":"N28+N47+N66+N85","v":142772.740983},null,204463.52366400001]
[null,"June",null,67932.95,3.6243677187579815,246213.99102000002,null,{"$f":"H29+H48+H67+H86","v":74428.81},0.86066704776013492,{"$f":"J29+J48+J67+J86","v":64058.424171000006},null,{"$f":"L29+L48+L67+L86","v":74428.81},1.9944652890863093,{"$f":"N29+N48+N67+N86","v":148445.67805299998},null,212504.10222399997]
[null,"July",null,89260.66,3.6207537669562382,323190.87093600002,null,{"$f":"H30+H49+H68+H87","v":93359.69},0.85925506049773726,{"$f":"J30+J49+J68+J87","v":80219.786078999998},null,{"$f":"L30+L49+L68+L87","v":93359.69},1.9906021292165816,{"$f":"N30+N49+N68+N87","v":185841.99769700001},null,266061.78377600003]
[null,"August",null,91273.82,3.6201444978636808,330424.41727199999,null,{"$f":"H31+H50+H69+H88","v":101589.55},0.85209501868056303,{"$f":"J31+J50+J69+J88","v":86563.949504999997},null,{"$f":"L31+L50+L69+L88","v":101589.55},1.9710124438488013,{"$f":"N31+N50+N69+N88","v":200234.267215},null,286798.21672000003]
[null,"September",null,93359.709999999992,3.6263101579471493,338551.26471600001,null,{"$f":"H32+H51+H70+H89","v":100770.03},0.86069709092078261,{"$f":"J32+J51+J70+J89","v":86732.471672999993},null,{"$f":"L32+L51+L70+L89","v":100770.03},1.9945474863806236,{"$f":"N32+N51+N70+N89","v":200990.61003900002},null,287723.08171200001]
[null,"October",null,63483.75,3.6170970476696791,229626.8847,null,{"$f":"H33+H52+H71+H90","v":69116.290000000008},0.85851551260925607,{"$f":"J33+J52+J71+J90","v":59337.407139000003},null,{"$f":"L33+L52+L71+L90","v":69116.290000000008},1.9885787457197137,{"$f":"N33+N52+N71+N90","v":137443.18527700001},null,196780.59241600003]
[null,"November",null,66794.679999999993,3.6131896691173617,241341.84772800002,null,{"$f":"H34+H53+H72+H91","v":84751.679999999993},0.85953337547999042,{"$f":"J34+J53+J72+J91","v":72846.897587999993},null,{"$f":"L34+L53+L72+L91","v":84751.679999999993},1.9913635916597763,{"$f":"N34+N53+N72+N91","v":168771.40988400002},null,241618.30747200001]
[null,"December",null,75901.8,3.6204140202208643,274795.94088000001,null,{"$f":"H35+H54+H73+H92","v":77550.8},0.85900795323839352,{"$f":"J35+J54+J73+J92","v":66616.753980000009},null,{"$f":"L35+L54+L73+L92","v":77550.8},1.9899260502793008,{"$f":"N35+N54+N73+N92","v":154320.35714000001},null,220937.11112000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":934579.44},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6183726449449822},{"$f":"SUM(F100:F111)","v":3381656.680224},null,{"$f":"SUM(H100:H111)","v":1013692.4400000002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.8579343908335747},{"$f":"SUM(J100:J111)","v":869681.60600400018},null,{"$f":"SUM(L100:L111)","v":1013692.4400000002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9869888118845982},{"$f":"SUM(N100:N111)","v":2014195.5369719998},null,{"$f":"SUM(P100:P111)","v":2883877.142976}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2883877.142976}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.1999999999999998E-3,208813619.9226,null,{"$f":"ROUND(D17*E17, 2)","v":1503458.06},{"$f":"G17/3547160.2","v":0.42384836749126809},{"$f":"H17*total_current_wholesale_network","v":1478399.4661971615},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.0799953889269917E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.1000000000000004E-3,71587909.394400001,null,{"$f":"ROUND(D18*E18, 2)","v":436686.25},0.12310869128493265,429407.86715103989,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.998329477472219E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5966,null,593383,{"$f":"ROUND(D19*F19, 2)","v":1540778.3},0.43436952748849628,1515097.6783803133,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.5533216798936156}]
["Embedded Distributor","RTSR - Network","kW",2.5966,null,13717,{"$f":"ROUND(D20*F20, 2)","v":35617.56},1.0041147845535704E-2,35023.911269759905,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.5533215185361162}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.4000000000000003E-3,1542042.6462000001,null,{"$f":"ROUND(D21*E21, 2)","v":9869.07},2.7822453578499216E-3,9704.5792018052161,{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":6.29332737698264E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.2128999999999999,null,1916,{"$f":"ROUND(D22*F22, 2)","v":4239.92},1.1952998344985941E-3,4169.2519608552757,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.1760187687136092}]
["Street Lighting","RTSR - Network","kW",1.9218999999999999,null,8591,{"$f":"ROUND(D23*F23, 2)","v":16511.04},4.654720697418741E-3,16235.845463065316,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.889866774888292}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.7999999999999996E-3,208813619.9226,null,{"$f":"ROUND(D28*E28, 2)","v":1211119},{"$f":"G28/2856762.38","v":0.42394810589741805},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":1213674.7600777908},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.8122394531911195E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.0000000000000001E-3,71587909.394400001,null,{"$f":"ROUND(D29*E29, 2)","v":357939.55},0.12529552772954117,358694.89081469487,{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":5.0105512767321288E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0802999999999998,null,593383,{"$f":"ROUND(D30*F30, 2)","v":1234414.6499999999},0.43210266931616481,1237019.5696502656,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":2.0846899382865125}]
["Embedded Distributor","RTSR - Connection","kW",2.0802999999999998,null,13717,{"$f":"ROUND(D31*F31, 2)","v":28535.48},9.9887481716277714E-3,28595.696907326696,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.0846903045364655}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.1000000000000004E-3,1542042.6462000001,null,{"$f":"ROUND(D32*E32, 2)","v":7864.42},2.7529135972450044E-3,7881.0158676818537,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":5.1107638865259377E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.6977,null,1916,{"$f":"ROUND(D33*F33, 2)","v":3252.79},1.1386281276918803E-3,3259.6541899131603,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.701280892439019}]
["Street Lighting","RTSR - Connection","kW",1.5872999999999999,null,8591,{"$f":"ROUND(D34*F34, 2)","v":13636.49},4.7734071603113175E-3,13665.266360327263,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.5906490932752022}]
[]
["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",7.0799953889269917E-3,208813619.9226,null,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":1478399.47},{"$f":"G39/3488038.61","v":0.42384836732068171},{"$f":"H39*forecast_wholesale_network","v":1433309.662752019},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":6.8640621396405914E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.998329477472219E-3,71587909.394400001,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":429407.87},0.12310869173549659,416311.32980097918,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":5.8153860522367111E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5533216798936156,null,593383,{"$f":"ROUND(D41*F41, 2)","v":1515097.68},0.43436952666071549,1468888.6115179453,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.4754477487861051}]
["Embedded Distributor","RTSR - Network","kW",2.5533215185361162,null,13717,{"$f":"ROUND(D42*F42, 2)","v":35023.910000000003},1.0041147451633285E-2,33955.713356929889,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.4754474999584377}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.29332737698264E-3,1542042.6462000001,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":9704.58},2.7822455784111862E-3,9408.5993462578754,{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.1013872537462868E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.1760187687136092,null,1916,{"$f":"ROUND(D44*F44, 2)","v":4169.25},1.1952992687773029E-3,4042.0917571276286,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.1096512302336268}]
["Street Lighting","RTSR - Network","kW",1.889866774888292,null,8591,{"$f":"ROUND(D45*F45, 2)","v":16235.85},4.6547219842844574E-3,15740.671692741049,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":1.8322281099686939}]
[]
["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",5.8122394531911195E-3,208813619.9226,null,{"$f":"ROUND(D50*E50, 2)","v":1213674.76},{"$f":"G50/2862790.86","v":0.42394810496216273},{"$f":"H50*forecast_wholesale_lineplus","v":1222614.2497083712},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.8550503083158664E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.0105512767321288E-3,71587909.394400001,null,{"$f":"ROUND(D51*E51, 2)","v":358694.89},0.12529552717658182,361336.90694167255,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":5.0474571753584179E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0846899382865125,null,593383,{"$f":"ROUND(D52*F52, 2)","v":1237019.57},0.43210266851278128,1246131.0091429453,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":2.10004501164163}]
["Embedded Distributor","RTSR - Connection","kW",2.0846903045364655,null,13717,{"$f":"ROUND(D53*F53, 2)","v":28595.7},9.9887492305323344E-3,28806.325592851306,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.1000456071189988}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.1107638865259377E-3,1542042.6462000001,null,{"$f":"ROUND(D54*E54, 2)","v":7881.02},2.7529150348062801E-3,7939.0687454328108,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":5.1484106259945348E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.701280892439019,null,1916,{"$f":"ROUND(D55*F55, 2)","v":3259.65},1.1386266616765712E-3,3283.6594039921306,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.7138097098080014}]
["Street Lighting","RTSR - Connection","kW",1.5906490932752022,null,8591,{"$f":"ROUND(D56*F56, 2)","v":13665.27},4.7734084214590515E-3,13765.923440734907,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.6023656664806083}]

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