{"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":74,"n_cols":28,"rows_kept":74,"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,"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,"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."]
[null,null,null,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."]
["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,"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,"Enersource Hydro Mississauga Inc."]
[null,null,"Utility Name   ","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,"Entegrus Powerlines 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,"EnWin Utilities Ltd."]
[null,null,"Service Territory","Kingston, ON",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Assigned EB Number","EB-2016-0087",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,"Name and Title","Sherry Gibson, Senior Advisor Rates & Regulatory Affairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany 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,"Fort Frances Power Corporation"]
[null,null,"Phone Number","613-546-1181 ext 2383",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,"Email Address","sgibson@kingstonhydro.com",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date","2016-Aug-15, Last Re-based Year: 2016",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,"Last COS Re-based Year",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,"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,7.1000000000000004E-3,null,5.5999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.3E-3,null,5.1000000000000004E-3,null,null,1,"C18",{"$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,2.7797000000000001,null,2.2225000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Large Use",null,"kW",null,3.3492000000000002,null,2.6779999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.1000000000000004E-3,null,5.5999999999999999E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,2.0078,null,1.6052999999999999,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Standby Power",null,"kW",null,null,null,null,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",7.1000000000000004E-3,183596949.80000001,0,1.0344,{"$f":"F17*H17","v":189912684.87312001}]
[null,"Residential","RTSR - Connection","kWh",5.5999999999999999E-3,183596949.80000001,0,1.0344,{"$f":"F18*H18","v":189912684.87312001}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.3E-3,89066220.099999994,0,1.0344,{"$f":"F19*H19","v":92130098.071439996}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.1000000000000004E-3,89066220.099999994,0,1.0344,{"$f":"F20*H20","v":92130098.071439996}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.7797000000000001,272266412.69999999,735399.97]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.2225000000000001,272226412.69999999,735399.97]
[null,"Large Use","RTSR - Network","kW",3.3492000000000002,151275662.59999999,280183]
[null,"Large Use","RTSR - Connection","kW",2.6779999999999999,151275662.59999999,280183]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.1000000000000004E-3,1185727.1000000001,0,1.0344,{"$f":"F25*H25","v":1226516.1122400002}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.5999999999999999E-3,1185727.1000000001,0,1.0344,{"$f":"F26*H26","v":1226516.1122400002}]
[null,"Street Lighting","RTSR - Network","kW",2.0078,1626159.9,4084]
[null,"Street Lighting","RTSR - Connection","kW",1.6052999999999999,1626159.9,4084]
[null,"Standby Power","RTSR - Network","kW"]
[null,"Standby Power","RTSR - Connection","kW"]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2015,null,null,2016,null,2017]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.78,null,null,3.66,null,3.66]
[]
[null,"Line Connection Service Rate","kW",null,0.86,null,null,0.87,null,0.87]
[]
[null,"Transformation Connection Service Rate","kW",null,2,null,null,2.02,null,2.02]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"2015 - 2016",null,null,2016,null,2017]
[null,null,null,null,"Jan - April 2015","May 2015 - Jan 2016",null,"Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,3.4121000000000001,null,3.3395999999999999,null,3.3395999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,0.78790000000000004,null,0.77910000000000001,null,0.77910000000000001]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,1.8018000000000001,null,1.7713000000000001,null,1.7713000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.27},{"$f":"SUM(F40,F38)","v":2.5897000000000001},null,{"$f":"SUM(H40,H38)","v":2.5504000000000002},null,{"$f":"SUM(J40,J38)","v":2.5504000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2015,null,null,2016,null,2017]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,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,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2015",null,null,"Current 2016",null,"Forecast 2017"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,54252,{"$f":"IF(D24<>0,F24/D24,0)","v":3.78},205072.56,null,46813.418604651168,{"$f":"IF(H24<>0,J24/H24,0)","v":0.85999999999999988},40259.54,null,48606.03,{"$f":"IF(L24<>0,N24/L24,0)","v":2},97212.06,null,{"$f":"J24+N24","v":137471.6}]
[null,"February",null,54217.000000000007,{"$f":"IF(D25<>0,F25/D25,0)","v":3.78},204940.26,null,57391,{"$f":"IF(H25<>0,J25/H25,0)","v":0.86},49356.26,null,57391,{"$f":"IF(L25<>0,N25/L25,0)","v":2},114782,null,164138.26]
[null,"March",null,54036,3.78,204256.08,null,63785,0.86,54855.1,null,63785,2,127570,null,182425.1]
[null,"April",null,39120,3.7800000000000002,147873.60000000001,null,55395,0.86,47639.7,null,55395,2,110790,null,158429.70000000001]
[null,"May",null,53359,3.78,201697.02,null,46837.267441860466,0.8600000000000001,40280.050000000003,null,46868.415000000001,2,93736.83,null,134016.88]
[null,"June",null,43870.000000000007,3.7799999999999994,165828.6,null,62090,0.86,53397.4,null,62090,2,124180,null,177577.4]
[null,"July",null,41790.000000000007,3.78,157966.20000000001,null,51612,0.86,44386.32,null,51612,2,103224,null,147610.32]
[null,"August",null,55450,3.78,209601,null,46298,0.86,39816.28,null,46298,2,92596,null,132412.28]
[null,"September",null,56909,3.78,215116.02,null,65235,0.86,56102.1,null,65235,2,130470,null,186572.1]
[null,"October",null,50809,3.78,192058.02,null,65130.000000000007,0.86,56011.8,null,65130,2,130260,null,186271.8]
[null,"November",null,53943.000000000007,3.78,203904.54,null,59775,0.86,51406.5,null,59775,2,119550,null,170956.5]
[null,"December",null,50919.000000000007,3.78,192473.82,null,53943.000000000007,0.86,46390.98,null,53943,2,107886,null,154276.98000000001]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":608674},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":2300787.7199999997},null,{"$f":"SUM(H24:H35)","v":674304.68604651163},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":579902.03},null,{"$f":"SUM(L24:L35)","v":676128.44500000007},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":1352256.8900000001},null,{"$f":"SUM(P24:P35)","v":1932158.9200000002}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,79507.62999999999,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2300002515481849},256809.66489999997,null,79507.634361233475,{"$f":"IF(H43<>0,J43/H43,0)","v":0.64999997063424442},51679.96,null,79507.634361233475,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6200000293657557},128802.37,null,{"$f":"J43+N43","v":180482.33}]
[null,"February",null,68113.11,{"$f":"IF(D44<>0,F44/D44,0)","v":3.23},220005.34530000002,null,68113.11,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65},44273.521500000003,null,68113.11,{"$f":"IF(L44<>0,N44/L44,0)","v":1.62},110343.23820000001,null,154616.7597]
[null,"March",null,66065.710000000006,3.2300004540933567,213392.27330000003,null,66065.714405286344,0.649999956657759,42942.711500000005,null,66065.714405286344,1.6200000433422412,107026.4602,null,149969.17170000001]
[null,"April",null,67958.47,3.3015395224654802,224367.57459128468,null,67958.47,0.70417512744869237,47854.664273468137,null,67958.47,1.6914212554513075,114946.40064595002,null,162801.06491941816]
[null,"May",null,49154.69,3.4121002034393872,167720.72774900001,null,49154.69,0.78789999999999993,38728.980251000001,null,49154.69,1.8018000000000001,88566.920442000002,null,127295.900693]
[null,"June",null,62409.96,3.4120998397691649,212949.014516,null,62409.956138548871,0.78789988851838577,49172.797484000002,null,62409.956138548871,1.8018001114816142,112450.26592800001,null,161623.06341200002]
[null,"July",null,63036.689999999995,3.4121000000000006,215087.48994900001,null,63036.682277097745,0.78790009652910764,49666.608051000003,null,63036.682277097745,1.801799903470892,113579.48804200001,null,163246.09609300003]
[null,"August",null,64385.49,3.4121000000000006,219689.73042900002,null,64385.482277097733,0.78789993919242096,50729.317571,null,64385.482277097733,1.8018000608075793,116009.76588200001,null,166739.083453]
[null,"September",null,56552.479999999996,3.4121000000000006,192962.71700800001,null,56552.483861451139,0.78790012302841839,44557.708992,null,56552.483861451139,1.8017998769715813,101896.258464,null,146453.96745599998]
[null,"October",null,108567.19,3.4121000921088593,370442.11899900006,null,108567.19386145115,0.78789997197645778,85540.089001000015,null,108567.19386145115,1.8018000280235422,195616.37294200002,null,281156.46194300003]
[null,"November",null,104251.56,3.4120997149491097,355716.71815899998,null,104251.56,0.78790000000000004,82139.804124000002,null,104251.56,1.8018000000000001,187840.460808,null,269980.26493200002]
[null,"December",null,67124.72,3.4121001489764127,229036.267112,null,67124.72386145113,0.7878999546748624,52887.566888000001,null,67124.72386145113,1.8018000453251379,120945.33049600001,null,173832.89738400001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":857127.70000000019},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3579356285093622},{"$f":"SUM(F43:F54)","v":2878179.6420122846},null,{"$f":"SUM(H43:H54)","v":857127.70104361756},{"$f":"IF(H56<>0,J56/H56,0)","v":0.74688255770523859},{"$f":"SUM(J43:J54)","v":640173.72963546822},null,{"$f":"SUM(L43:L54)","v":857127.70104361756},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7477247908637112},{"$f":"SUM(N43:N54)","v":1498023.33204995},null,{"$f":"SUM(P43:P54)","v":2138197.0616854182}]
[]
[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,{"$f":"D24+D43+D62+D81","v":133759.63},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4530764244787457},{"$f":"F24+F43+F62+F81","v":461882.22489999997},null,{"$f":"H24+H43+H62+H81","v":126321.05296588465},{"$f":"IF(H100<>0,J100/H100,0)","v":0.72782404707178916},{"$f":"J24+J43+J62+J81","v":91939.5},null,{"$f":"L24+L43+L62+L81","v":128113.66436123347},{"$f":"IF(L100<>0,N100/L100,0)","v":1.764171145419136},{"$f":"N24+N43+N62+N81","v":226014.43},null,{"$f":"J100+N100","v":317953.93}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":122330.11000000002},3.4737613274442407,{"$f":"F25+F44+F63+F82","v":424945.60530000005},null,{"$f":"H25+H44+H63+H82","v":125504.11},0.74602960413009589,{"$f":"J25+J44+J63+J82","v":93629.781500000012},null,{"$f":"L25+L44+L63+L82","v":125504.11},1.7937678550925544,{"$f":"N25+N44+N63+N82","v":225125.23820000002},null,318755.01970000006]
[null,"March",null,120101.71,3.4774555108332761,417648.35330000002,null,129850.71440528634,0.7531557446403897,97797.811500000011,null,129850.71440528634,1.8066628379708733,234596.4602,null,332394.27170000004]
[null,"April",null,107078.47,3.4763400578219383,372241.17459128471,null,123353.47,0.77415223319999127,95494.364273468134,null,123353.47,1.8299963563728692,225736.40064595002,null,321230.76491941814]
[null,"May",null,102513.69,3.6035942882262844,369417.74774899997,null,95991.957441860461,0.82307968663784647,79009.030251000004,null,96023.10500000001,1.8985404652557316,182303.75044199999,null,261312.78069300001]
[null,"June",null,106279.96,3.5639608305836772,378777.61451600003,null,124499.95613854888,0.82385729814920983,102570.197484,null,124499.95613854888,1.9006453758479056,236630.26592800001,null,339200.46341199998]
[null,"July",null,104826.69,3.5587662831765461,373053.68994900002,null,114648.68227709775,0.82035768909825524,94052.928050999995,null,114648.68227709775,1.8910246828480883,216803.48804200001,null,310856.41609299998]
[null,"August",null,119835.48999999999,3.5823338347346017,429290.73042899999,null,110683.48227709773,0.81805880794676977,90545.597570999991,null,110683.48227709773,1.8847054826098839,208605.76588200001,null,299151.36345299997]
[null,"September",null,113461.48,3.5966280098585002,408078.73700800003,null,121787.48386145114,0.82652014640940796,100659.80899200001,null,121787.48386145114,1.9079650149299938,232366.25846400001,null,333026.06745600002]
[null,"October",null,159376.19,3.5293862841055499,562500.13899900008,null,173697.19386145115,0.81493480610808433,141551.88900100003,null,173697.19386145115,1.8761176602653351,325876.37294200005,null,467428.26194300008]
[null,"November",null,158194.56,3.5375505842868424,559621.25815899996,null,164026.56,0.81417487584937476,133546.30412400002,null,164026.56,1.8740285768841338,307390.460808,null,440936.76493200002]
[null,"December",null,118043.72,3.5707963719882767,421510.08711199998,null,121067.72386145114,0.82002488955366437,99278.546888000012,null,121067.72386145113,1.8901101234700062,228831.33049600001,null,328109.87738399999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1465801.7},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5331978138736542},{"$f":"SUM(F100:F111)","v":5178967.3620122857},null,{"$f":"SUM(H100:H111)","v":1531432.3870901293},{"$f":"IF(H113<>0,J113/H113,0)","v":0.79668927594885919},{"$f":"SUM(J100:J111)","v":1220075.7596354682},null,{"$f":"SUM(L100:L111)","v":1533256.1460436175},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8589719854733695},{"$f":"SUM(N100:N111)","v":2850280.2220499502},null,{"$f":"SUM(P100:P111)","v":4070355.9816854182}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":4070355.9816854182}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 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,{"$f":"'6. Historical Wholesale'!D24","v":54252},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":198562.32},null,{"$f":"'6. Historical Wholesale'!H24","v":46813.418604651168},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":40727.674186046519},null,{"$f":"'6. Historical Wholesale'!L24","v":48606.03},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":98184.180599999992},null,{"$f":"J24+N24","v":138911.85478604652}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":54217.000000000007},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":198434.22000000003},null,{"$f":"'6. Historical Wholesale'!H25","v":57391},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":49930.17},null,{"$f":"'6. Historical Wholesale'!L25","v":57391},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":115929.82},null,165859.99]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":54036},{"$f":"E25","v":3.66},197771.76,null,{"$f":"'6. Historical Wholesale'!H26","v":63785},{"$f":"I25","v":0.87},55492.95,null,{"$f":"'6. Historical Wholesale'!L26","v":63785},{"$f":"M25","v":2.02},128845.7,null,184338.65]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":39120},3.66,143179.20000000001,null,{"$f":"'6. Historical Wholesale'!H27","v":55395},0.87,48193.65,null,{"$f":"'6. Historical Wholesale'!L27","v":55395},2.02,111897.9,null,160091.54999999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":53359},3.66,195293.94,null,{"$f":"'6. Historical Wholesale'!H28","v":46837.267441860466},0.87,40748.422674418602,null,{"$f":"'6. Historical Wholesale'!L28","v":46868.415000000001},2.02,94674.198300000004,null,135422.62097441859]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":43870.000000000007},3.66,160564.20000000004,null,{"$f":"'6. Historical Wholesale'!H29","v":62090},0.87,54018.3,null,{"$f":"'6. Historical Wholesale'!L29","v":62090},2.02,125421.8,null,179440.1]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":41790.000000000007},3.66,152951.40000000002,null,{"$f":"'6. Historical Wholesale'!H30","v":51612},0.87,44902.44,null,{"$f":"'6. Historical Wholesale'!L30","v":51612},2.02,104256.24,null,149158.68]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":55450},3.66,202947,null,{"$f":"'6. Historical Wholesale'!H31","v":46298},0.87,40279.26,null,{"$f":"'6. Historical Wholesale'!L31","v":46298},2.02,93521.96,null,133801.22]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":56909},3.66,208286.94,null,{"$f":"'6. Historical Wholesale'!H32","v":65235},0.87,56754.45,null,{"$f":"'6. Historical Wholesale'!L32","v":65235},2.02,131774.70000000001,null,188529.15000000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":50809},3.66,185960.94,null,{"$f":"'6. Historical Wholesale'!H33","v":65130.000000000007},0.87,56663.100000000006,null,{"$f":"'6. Historical Wholesale'!L33","v":65130},2.02,131562.6,null,188225.7]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":53943.000000000007},3.66,197431.38000000003,null,{"$f":"'6. Historical Wholesale'!H34","v":59775},0.87,52004.25,null,{"$f":"'6. Historical Wholesale'!L34","v":59775},2.02,120745.5,null,172749.75]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":50919.000000000007},3.66,186363.54000000004,null,{"$f":"'6. Historical Wholesale'!H35","v":53943.000000000007},0.87,46930.41,null,{"$f":"'6. Historical Wholesale'!L35","v":53943},2.02,108964.86,null,155895.27000000002]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":608674},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":2227746.84},null,{"$f":"SUM(H24:H35)","v":674304.68604651163},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000000000000011},{"$f":"SUM(J24:J35)","v":586645.07686046523},null,{"$f":"SUM(L24:L35)","v":676128.44500000007},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":1365779.4589000002},null,{"$f":"SUM(P24:P35)","v":1952424.5357604648}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":79507.62999999999},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":271287.98432299995},null,{"$f":"'6. Historical Wholesale'!H43","v":79507.634361233475},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":62644.06511321586},null,{"$f":"'6. Historical Wholesale'!L43","v":79507.634361233475},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":143256.85559207047},null,{"$f":"J43+N43","v":205900.92070528632}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":68113.11},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":227470.54215599998},null,{"$f":"'6. Historical Wholesale'!H44","v":68113.11},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":53066.924000999999},null,{"$f":"'6. Historical Wholesale'!L44","v":68113.11},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":120648.751743},null,173715.67574400001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":66065.710000000006},{"$f":"E44","v":3.3395999999999999},220633.04511600002,null,{"$f":"'6. Historical Wholesale'!H45","v":66065.714405286344},{"$f":"I44","v":0.77910000000000001},51471.798093158592,null,{"$f":"'6. Historical Wholesale'!L45","v":66065.714405286344},{"$f":"M44","v":1.7713000000000001},117022.1999260837,null,168493.99801924231]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":67958.47},3.3395999999999999,226954.10641199999,null,{"$f":"'6. Historical Wholesale'!H46","v":67958.47},0.77910000000000001,52946.443977000003,null,{"$f":"'6. Historical Wholesale'!L46","v":67958.47},{"$f":"M45","v":1.7713000000000001},120374.83791100001,null,173321.28188800003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":49154.69},3.3395999999999999,164157.00272399999,null,{"$f":"'6. Historical Wholesale'!H47","v":49154.69},0.77910000000000001,38296.418979000002,null,{"$f":"'6. Historical Wholesale'!L47","v":49154.69},1.7713000000000001,87067.702397000015,null,125364.12137600002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":62409.96},3.3395999999999999,208424.30241599999,null,{"$f":"'6. Historical Wholesale'!H48","v":62409.956138548871},0.77910000000000001,48623.596827543428,null,{"$f":"'6. Historical Wholesale'!L48","v":62409.956138548871},1.7713000000000001,110546.75530821162,null,159170.35213575506]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":63036.689999999995},3.3395999999999999,210517.32992399999,null,{"$f":"'6. Historical Wholesale'!H49","v":63036.682277097745},0.77910000000000001,49111.879162086851,null,{"$f":"'6. Historical Wholesale'!L49","v":63036.682277097745},1.7713000000000001,111656.87531742324,null,160768.7544795101]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":64385.49},3.3395999999999999,215021.782404,null,{"$f":"'6. Historical Wholesale'!H50","v":64385.482277097733},0.77910000000000001,50162.729242086847,null,{"$f":"'6. Historical Wholesale'!L50","v":64385.482277097733},1.7713000000000001,114046.00475742322,null,164208.73399951006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":56552.479999999996},3.3395999999999999,188862.66220799999,null,{"$f":"'6. Historical Wholesale'!H51","v":56552.483861451139},0.77910000000000001,44060.040176456583,null,{"$f":"'6. Historical Wholesale'!L51","v":56552.483861451139},1.7713000000000001,100171.41466378841,null,144231.45484024499]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":108567.19},3.3395999999999999,362570.98772400001,null,{"$f":"'6. Historical Wholesale'!H52","v":108567.19386145115},0.77910000000000001,84584.700737456587,null,{"$f":"'6. Historical Wholesale'!L52","v":108567.19386145115},1.7713000000000001,192305.07048678843,null,276889.77122424502]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":104251.56},3.3395999999999999,348158.50977599999,null,{"$f":"'6. Historical Wholesale'!H53","v":104251.56},0.77910000000000001,81222.390396000003,null,{"$f":"'6. Historical Wholesale'!L53","v":104251.56},1.7713000000000001,184660.78822800002,null,265883.17862400005]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":67124.72},3.3395999999999999,224169.714912,null,{"$f":"'6. Historical Wholesale'!H54","v":67124.72386145113},0.77910000000000001,52296.872360456575,null,{"$f":"'6. Historical Wholesale'!L54","v":67124.72386145113},1.7713000000000001,118898.0233757884,null,171194.89573624497]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":857127.70000000019},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3463251392937123},{"$f":"SUM(F43:F54)","v":2868227.9700949998},null,{"$f":"SUM(H43:H54)","v":857127.70104361756},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77991629281322616},{"$f":"SUM(J43:J54)","v":668487.85906546144},null,{"$f":"SUM(L43:L54)","v":857127.70104361756},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7741291966822044},{"$f":"SUM(N43:N54)","v":1520655.2797065778},null,{"$f":"SUM(P43:P54)","v":2189143.1387720387}]
[]
[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},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$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},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$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,{"$f":"D24+D43+D62+D81","v":133759.63},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5126465610214379},{"$f":"F24+F43+F62+F81","v":469850.30432299996},null,{"$f":"H24+H43+H62+H81","v":126321.05296588465},{"$f":"IF(H100<>0,J100/H100,0)","v":0.8183255037240692},{"$f":"J24+J43+J62+J81","v":103371.73929926238},null,{"$f":"L24+L43+L62+L81","v":128113.66436123347},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8845845788259981},{"$f":"N24+N43+N62+N81","v":241441.03619207046},null,{"$f":"J100+N100","v":344812.77549133287}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":122330.11000000002},3.4816020532966085,{"$f":"F25+F44+F63+F82","v":425904.76215600001},null,{"$f":"H25+H44+H63+H82","v":125504.11},0.82066710007345567,{"$f":"J25+J44+J63+J82","v":102997.09400099999},null,{"$f":"L25+L44+L63+L82","v":125504.11},1.8850264883197849,{"$f":"N25+N44+N63+N82","v":236578.57174300001},null,339575.665744]
[null,"March",null,120101.71,3.483753937525119,418404.805116,null,129850.71440528634,0.8237517104395996,106964.74809315859,null,129850.71440528634,1.8934659008396968,245867.89992608369,null,352832.64801924228]
[null,"April",null,107078.47,3.4566547916868813,370133.30641199998,null,123353.47,0.81992094731506138,101140.09397700001,null,123353.47,1.8829850340732206,232272.737911,null,333412.83188800002]
[null,"May",null,102513.69,3.506370151381732,359450.94272399996,null,95991.957441860461,0.82345275333398404,79044.841653418611,null,96023.10500000001,1.8926892719934438,181741.90069700003,null,260786.74235041864]
[null,"June",null,106279.96,3.471853982782831,368988.502416,null,124499.95613854888,0.82443319669381354,102641.89682754343,null,124499.95613854888,1.8953304292381896,235968.55530821162,null,338610.45213575504]
[null,"July",null,104826.69,3.4673300275340182,363468.72992399998,null,114648.68227709775,0.82002093085431971,94014.319162086846,null,114648.68227709775,1.8832585863968025,215913.11531742325,null,309927.43447951006]
[null,"August",null,119835.48999999999,3.4878547449006971,417968.782404,null,110683.48227709773,0.81712273034258176,90441.989242086856,null,110683.48227709773,1.8753291863168322,207567.96475742321,null,298009.95399951003]
[null,"September",null,113461.48,3.5003033823285228,397149.60220800003,null,121787.48386145114,0.82779023738716839,100814.49017645657,null,121787.48386145114,1.9045152039404707,231946.11466378841,null,332760.60484024498]
[null,"October",null,159376.19,3.4417432599185616,548531.92772400007,null,173697.19386145115,0.81318412576153831,141247.80073745659,null,173697.19386145115,1.8645532681726578,323867.67048678844,null,465115.47122424503]
[null,"November",null,158194.56,3.4488536759797559,545589.88977600005,null,164026.56,0.81222602239539743,133226.640396,null,164026.56,1.8619319226593549,305406.28822800005,null,438632.92862400005]
[null,"December",null,118043.72,3.4778068237090465,410533.25491200003,null,121067.72386145114,0.81960145277044627,99227.282360456578,null,121067.72386145113,1.8821109054346536,227862.8833757884,null,327090.16573624499]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1465801.7},{"$f":"IF(D113<>0,F113/D113,0)","v":3.476578591834762},{"$f":"SUM(F100:F111)","v":5095974.8100950001},null,{"$f":"SUM(H100:H111)","v":1531432.3870901293},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81958103178867803},{"$f":"SUM(J100:J111)","v":1255132.9359259263},null,{"$f":"SUM(L100:L111)","v":1533256.1460436175},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8825522050276295},{"$f":"SUM(N100:N111)","v":2886434.7386065773},null,{"$f":"SUM(P100:P111)","v":4141567.6745325038}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!H75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":4141567.6745325038}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 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,{"$f":"'6. Historical Wholesale'!D24","v":54252},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":198562.32},null,{"$f":"'6. Historical Wholesale'!H24","v":46813.418604651168},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":40727.674186046519},null,{"$f":"'6. Historical Wholesale'!L24","v":48606.03},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":98184.180599999992},null,{"$f":"J24+N24","v":138911.85478604652}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":54217.000000000007},{"$f":"E24","v":3.66},198434.22000000003,null,{"$f":"'6. Historical Wholesale'!H25","v":57391},{"$f":"I24","v":0.87},49930.17,null,{"$f":"'6. Historical Wholesale'!L25","v":57391},{"$f":"M24","v":2.02},115929.82,null,165859.99]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":54036},3.66,197771.76,null,{"$f":"'6. Historical Wholesale'!H26","v":63785},0.87,55492.95,null,{"$f":"'6. Historical Wholesale'!L26","v":63785},2.02,128845.7,null,184338.65]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":39120},3.66,143179.20000000001,null,{"$f":"'6. Historical Wholesale'!H27","v":55395},0.87,48193.65,null,{"$f":"'6. Historical Wholesale'!L27","v":55395},2.02,111897.9,null,160091.54999999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":53359},3.66,195293.94,null,{"$f":"'6. Historical Wholesale'!H28","v":46837.267441860466},0.87,40748.422674418602,null,{"$f":"'6. Historical Wholesale'!L28","v":46868.415000000001},2.02,94674.198300000004,null,135422.62097441859]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":43870.000000000007},3.66,160564.20000000004,null,{"$f":"'6. Historical Wholesale'!H29","v":62090},0.87,54018.3,null,{"$f":"'6. Historical Wholesale'!L29","v":62090},2.02,125421.8,null,179440.1]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":41790.000000000007},3.66,152951.40000000002,null,{"$f":"'6. Historical Wholesale'!H30","v":51612},0.87,44902.44,null,{"$f":"'6. Historical Wholesale'!L30","v":51612},2.02,104256.24,null,149158.68]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":55450},3.66,202947,null,{"$f":"'6. Historical Wholesale'!H31","v":46298},0.87,40279.26,null,{"$f":"'6. Historical Wholesale'!L31","v":46298},2.02,93521.96,null,133801.22]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":56909},3.66,208286.94,null,{"$f":"'6. Historical Wholesale'!H32","v":65235},0.87,56754.45,null,{"$f":"'6. Historical Wholesale'!L32","v":65235},2.02,131774.70000000001,null,188529.15000000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":50809},3.66,185960.94,null,{"$f":"'6. Historical Wholesale'!H33","v":65130.000000000007},0.87,56663.100000000006,null,{"$f":"'6. Historical Wholesale'!L33","v":65130},2.02,131562.6,null,188225.7]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":53943.000000000007},3.66,197431.38000000003,null,{"$f":"'6. Historical Wholesale'!H34","v":59775},0.87,52004.25,null,{"$f":"'6. Historical Wholesale'!L34","v":59775},2.02,120745.5,null,172749.75]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":50919.000000000007},3.66,186363.54000000004,null,{"$f":"'6. Historical Wholesale'!H35","v":53943.000000000007},0.87,46930.41,null,{"$f":"'6. Historical Wholesale'!L35","v":53943},2.02,108964.86,null,155895.27000000002]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":608674},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":2227746.84},null,{"$f":"SUM(H24:H35)","v":674304.68604651163},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000000000000011},{"$f":"SUM(J24:J35)","v":586645.07686046523},null,{"$f":"SUM(L24:L35)","v":676128.44500000007},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":1365779.4589000002},null,{"$f":"SUM(P24:P35)","v":1952424.5357604648}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":79507.62999999999},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":265523.68114799995},null,{"$f":"'6. Historical Wholesale'!H43","v":79507.634361233475},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":61944.397930837004},null,{"$f":"'6. Historical Wholesale'!L43","v":79507.634361233475},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":140831.87274405287},null,{"$f":"J43+N43","v":202776.27067488988}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":68113.11},{"$f":"E43","v":3.3395999999999999},227470.54215599998,null,{"$f":"'6. Historical Wholesale'!H44","v":68113.11},{"$f":"I43","v":0.77910000000000001},53066.924000999999,null,{"$f":"'6. Historical Wholesale'!L44","v":68113.11},{"$f":"M43","v":1.7713000000000001},120648.751743,null,173715.67574400001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":66065.710000000006},3.3395999999999999,220633.04511600002,null,{"$f":"'6. Historical Wholesale'!H45","v":66065.714405286344},0.77910000000000001,51471.798093158592,null,{"$f":"'6. Historical Wholesale'!L45","v":66065.714405286344},1.7713000000000001,117022.1999260837,null,168493.99801924231]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":67958.47},3.3395999999999999,226954.10641199999,null,{"$f":"'6. Historical Wholesale'!H46","v":67958.47},0.77910000000000001,52946.443977000003,null,{"$f":"'6. Historical Wholesale'!L46","v":67958.47},1.7713000000000001,120374.83791100001,null,173321.28188800003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":49154.69},3.3395999999999999,164157.00272399999,null,{"$f":"'6. Historical Wholesale'!H47","v":49154.69},0.77910000000000001,38296.418979000002,null,{"$f":"'6. Historical Wholesale'!L47","v":49154.69},1.7713000000000001,87067.702397000015,null,125364.12137600002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":62409.96},3.3395999999999999,208424.30241599999,null,{"$f":"'6. Historical Wholesale'!H48","v":62409.956138548871},0.77910000000000001,48623.596827543428,null,{"$f":"'6. Historical Wholesale'!L48","v":62409.956138548871},1.7713000000000001,110546.75530821162,null,159170.35213575506]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":63036.689999999995},3.3395999999999999,210517.32992399999,null,{"$f":"'6. Historical Wholesale'!H49","v":63036.682277097745},0.77910000000000001,49111.879162086851,null,{"$f":"'6. Historical Wholesale'!L49","v":63036.682277097745},1.7713000000000001,111656.87531742324,null,160768.7544795101]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":64385.49},3.3395999999999999,215021.782404,null,{"$f":"'6. Historical Wholesale'!H50","v":64385.482277097733},0.77910000000000001,50162.729242086847,null,{"$f":"'6. Historical Wholesale'!L50","v":64385.482277097733},1.7713000000000001,114046.00475742322,null,164208.73399951006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":56552.479999999996},3.3395999999999999,188862.66220799999,null,{"$f":"'6. Historical Wholesale'!H51","v":56552.483861451139},0.77910000000000001,44060.040176456583,null,{"$f":"'6. Historical Wholesale'!L51","v":56552.483861451139},1.7713000000000001,100171.41466378841,null,144231.45484024499]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":108567.19},3.3395999999999999,362570.98772400001,null,{"$f":"'6. Historical Wholesale'!H52","v":108567.19386145115},0.77910000000000001,84584.700737456587,null,{"$f":"'6. Historical Wholesale'!L52","v":108567.19386145115},1.7713000000000001,192305.07048678843,null,276889.77122424502]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":104251.56},3.3395999999999999,348158.50977599999,null,{"$f":"'6. Historical Wholesale'!H53","v":104251.56},0.77910000000000001,81222.390396000003,null,{"$f":"'6. Historical Wholesale'!L53","v":104251.56},1.7713000000000001,184660.78822800002,null,265883.17862400005]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":67124.72},3.3395999999999999,224169.714912,null,{"$f":"'6. Historical Wholesale'!H54","v":67124.72386145113},0.77910000000000001,52296.872360456575,null,{"$f":"'6. Historical Wholesale'!L54","v":67124.72386145113},1.7713000000000001,118898.0233757884,null,171194.89573624497]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":857127.70000000019},{"$f":"IF(D56<>0,F56/D56,0)","v":3.339599999999999},{"$f":"SUM(F43:F54)","v":2862463.6669199998},null,{"$f":"SUM(H43:H54)","v":857127.70104361756},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000001},{"$f":"SUM(J43:J54)","v":667788.1918830825},null,{"$f":"SUM(L43:L54)","v":857127.70104361756},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000003},{"$f":"SUM(N43:N54)","v":1518230.2968585601},null,{"$f":"SUM(P43:P54)","v":2186018.4887416423}]
[]
[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},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$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'!J66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J70","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,{"$f":"D24+D43+D62+D81","v":133759.63},{"$f":"IF(D100<>0,F100/D100,0)","v":3.469552069993016},{"$f":"F24+F43+F62+F81","v":464086.00114799995},null,{"$f":"H24+H43+H62+H81","v":126321.05296588465},{"$f":"IF(H100<>0,J100/H100,0)","v":0.81278670266160646},{"$f":"J24+J43+J62+J81","v":102672.07211688353},null,{"$f":"L24+L43+L62+L81","v":128113.66436123347},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8656562087718871},{"$f":"N24+N43+N62+N81","v":239016.05334405287},null,{"$f":"J100+N100","v":341688.1254609364}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":122330.11000000002},3.4816020532966085,425904.76215600001,null,{"$f":"H25+H44+H63+H82","v":125504.11},0.82066710007345567,{"$f":"J25+J44+J63+J82","v":102997.09400099999},null,{"$f":"L25+L44+L63+L82","v":125504.11},1.8850264883197849,{"$f":"N25+N44+N63+N82","v":236578.57174300001},null,339575.665744]
[null,"March",null,120101.71,3.483753937525119,418404.805116,null,{"$f":"H26+H45+H64+H83","v":129850.71440528634},0.8237517104395996,{"$f":"J26+J45+J64+J83","v":106964.74809315859},null,{"$f":"L26+L45+L64+L83","v":129850.71440528634},1.8934659008396968,{"$f":"N26+N45+N64+N83","v":245867.89992608369},null,352832.64801924228]
[null,"April",null,107078.47,3.4566547916868813,370133.30641199998,null,{"$f":"H27+H46+H65+H84","v":123353.47},0.81992094731506138,{"$f":"J27+J46+J65+J84","v":101140.09397700001},null,{"$f":"L27+L46+L65+L84","v":123353.47},1.8829850340732206,{"$f":"N27+N46+N65+N84","v":232272.737911},null,333412.83188800002]
[null,"May",null,102513.69,3.506370151381732,359450.94272399996,null,{"$f":"H28+H47+H66+H85","v":95991.957441860461},0.82345275333398404,{"$f":"J28+J47+J66+J85","v":79044.841653418611},null,{"$f":"L28+L47+L66+L85","v":96023.10500000001},1.8926892719934438,{"$f":"N28+N47+N66+N85","v":181741.90069700003},null,260786.74235041864]
[null,"June",null,106279.96,3.471853982782831,368988.502416,null,{"$f":"H29+H48+H67+H86","v":124499.95613854888},0.82443319669381354,{"$f":"J29+J48+J67+J86","v":102641.89682754343},null,{"$f":"L29+L48+L67+L86","v":124499.95613854888},1.8953304292381896,{"$f":"N29+N48+N67+N86","v":235968.55530821162},null,338610.45213575504]
[null,"July",null,104826.69,3.4673300275340182,363468.72992399998,null,{"$f":"H30+H49+H68+H87","v":114648.68227709775},0.82002093085431971,{"$f":"J30+J49+J68+J87","v":94014.319162086846},null,{"$f":"L30+L49+L68+L87","v":114648.68227709775},1.8832585863968025,{"$f":"N30+N49+N68+N87","v":215913.11531742325},null,309927.43447951006]
[null,"August",null,119835.48999999999,3.4878547449006971,417968.782404,null,{"$f":"H31+H50+H69+H88","v":110683.48227709773},0.81712273034258176,{"$f":"J31+J50+J69+J88","v":90441.989242086856},null,{"$f":"L31+L50+L69+L88","v":110683.48227709773},1.8753291863168322,{"$f":"N31+N50+N69+N88","v":207567.96475742321},null,298009.95399951003]
[null,"September",null,113461.48,3.5003033823285228,397149.60220800003,null,{"$f":"H32+H51+H70+H89","v":121787.48386145114},0.82779023738716839,{"$f":"J32+J51+J70+J89","v":100814.49017645657},null,{"$f":"L32+L51+L70+L89","v":121787.48386145114},1.9045152039404707,{"$f":"N32+N51+N70+N89","v":231946.11466378841},null,332760.60484024498]
[null,"October",null,159376.19,3.4417432599185616,548531.92772400007,null,{"$f":"H33+H52+H71+H90","v":173697.19386145115},0.81318412576153831,{"$f":"J33+J52+J71+J90","v":141247.80073745659},null,{"$f":"L33+L52+L71+L90","v":173697.19386145115},1.8645532681726578,{"$f":"N33+N52+N71+N90","v":323867.67048678844},null,465115.47122424503]
[null,"November",null,158194.56,3.4488536759797559,545589.88977600005,null,{"$f":"H34+H53+H72+H91","v":164026.56},0.81222602239539743,{"$f":"J34+J53+J72+J91","v":133226.640396},null,{"$f":"L34+L53+L72+L91","v":164026.56},1.8619319226593549,{"$f":"N34+N53+N72+N91","v":305406.28822800005},null,438632.92862400005]
[null,"December",null,118043.72,3.4778068237090465,410533.25491200003,null,{"$f":"H35+H54+H73+H92","v":121067.72386145114},0.81960145277044627,{"$f":"J35+J54+J73+J92","v":99227.282360456578},null,{"$f":"L35+L54+L73+L92","v":121067.72386145113},1.8821109054346536,{"$f":"N35+N54+N73+N92","v":227862.8833757884},null,327090.16573624499]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1465801.7},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4726460659173752},{"$f":"SUM(F100:F111)","v":5090210.5069200005},null,{"$f":"SUM(H100:H111)","v":1531432.3870901293},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81912416069970495},{"$f":"SUM(J100:J111)","v":1254433.2687435478},null,{"$f":"SUM(L100:L111)","v":1533256.1460436175},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8809706148580581},{"$f":"SUM(N100:N111)","v":2884009.7557585598},null,{"$f":"SUM(P100:P111)","v":4138443.0245021074}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!J75","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":4138443.0245021074}]

{"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",7.1000000000000004E-3,189912684.87312001,0,{"$f":"ROUND(D17*E17, 2)","v":1348380.06},{"$f":"G17/4928288","v":0.27360009398801372},{"$f":"H17*total_current_wholesale_network","v":1394259.1870025424},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.3415800947369157E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.3E-3,92130098.071439996,0,{"$f":"ROUND(D18*E18, 2)","v":580419.62},0.11777307251524262,600168.61084516812,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.5143598390591346E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.7797000000000001,null,735399.97,{"$f":"ROUND(D19*F19, 2)","v":2044191.3},0.41478730544968151,2113745.6601187577,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.8742803186662598}]
["Large Use","RTSR - Network","kW",3.3492000000000002,null,280183,{"$f":"ROUND(D20*F20, 2)","v":938388.9},0.19040869770597824,970317.92713265866,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":3.4631577473746038}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.1000000000000004E-3,1226516.1122400002,0,{"$f":"ROUND(D21*E21, 2)","v":8708.26},1.7669949483471745E-3,9004.5617463423168,{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":7.3415764020394189E-3}]
["Street Lighting","RTSR - Network","kW",2.0078,null,4084,{"$f":"ROUND(D22*F22, 2)","v":8199.86},1.6638353927367882E-3,8478.863249531194,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.07611734807326}]
["Standby Power","RTSR - Network","kW",null,null,null,{"$f":"ROUND(D23*F23, 2)","v":0},0,0,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":0}]
[]
["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",5.5999999999999999E-3,189912684.87312001,0,{"$f":"ROUND(D28*E28, 2)","v":1063511.04},{"$f":"G28/3931555.58","v":0.27050642382117868},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":1120320.6606511828},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.8991354969240998E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.1000000000000004E-3,92130098.071439996,0,{"$f":"ROUND(D29*E29, 2)","v":469863.5},0.11951083748891068,494962.22130037978,{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":5.3724269447382291E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.2225000000000001,null,735399.97,{"$f":"ROUND(D30*F30, 2)","v":1634426.43},0.41572003669855279,1721732.6656461924,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":2.3412193852091026}]
["Large Use","RTSR - Connection","kW",2.6779999999999999,null,280183,{"$f":"ROUND(D31*F31, 2)","v":750330.07},0.19084814006368439,790410.48763240699,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.8210508404592964}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.5999999999999999E-3,1226516.1122400002,0,{"$f":"ROUND(D32*E32, 2)","v":6868.49},1.7470158720228495E-3,7235.3844624650474,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":5.8991352745060835E-3}]
["Street Lighting","RTSR - Connection","kW",1.6052999999999999,null,4084,{"$f":"ROUND(D33*F33, 2)","v":6556.05},1.6675460556505729E-3,6906.2548398765921,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.6910516258267856}]
["Standby Power","RTSR - Connection","kW",null,null,null,{"$f":"ROUND(D34*F34, 2)","v":0},0,0,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":0}]
[]
["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",7.3415800947369157E-3,189912684.87312001,0,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":1394259.19},{"$f":"G39/5095974.81","v":0.27360009458131523},{"$f":"H39*forecast_wholesale_network","v":1392682.0761321166},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":7.3332756948940115E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.5143598390591346E-3,92130098.071439996,0,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":600168.61},0.11777307235158803,599489.73031630286,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.506991123046927E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.8742803186662598,null,735399.97,{"$f":"ROUND(D41*F41, 2)","v":2113745.66},0.41478730543410991,2111354.7002577418,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.8710290813008084}]
["Large Use","RTSR - Network","kW",3.4631577473746038,null,280183,{"$f":"ROUND(D42*F42, 2)","v":970317.93},0.19040869827219575,969220.35655409098,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":3.4592404127091614}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.3415764020394189E-3,1226516.1122400002,0,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":9004.56},1.7669946056895836E-3,8994.3745075520819,{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":7.3332705683951879E-3}]
["Street Lighting","RTSR - Network","kW",2.07611734807326,null,4084,{"$f":"ROUND(D44*F44, 2)","v":8478.86},1.6638347551015467E-3,8469.2691521965589,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.0737681567572377}]
["Standby Power","RTSR - Network","kW",0,null,null,{"$f":"ROUND(D45*F45, 2)","v":0},0,0,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":0}]
[]
["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",5.8991354969240998E-3,189912684.87312001,0,{"$f":"ROUND(D50*E50, 2)","v":1120320.6599999999},{"$f":"G50/4141567.67","v":0.27050642395998808},{"$f":"H50*forecast_wholesale_lineplus","v":1119475.4233202224},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.8946848340759332E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.3724269447382291E-3,92130098.071439996,0,{"$f":"ROUND(D51*E51, 2)","v":494962.22},0.11951083730572003,494588.7910002633,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":5.3683736515372721E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.3412193852091026,null,735399.97,{"$f":"ROUND(D52*F52, 2)","v":1721732.67},0.41572003820476028,1720433.6922542397,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":2.3394530356783121}]
["Large Use","RTSR - Connection","kW",2.8210508404592964,null,280183,{"$f":"ROUND(D53*F53, 2)","v":790410.49},0.19084814084421323,789814.15721592994,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.8189224800074593}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.8991352745060835E-3,1226516.1122400002,0,{"$f":"ROUND(D54*E54, 2)","v":7235.38},1.747014796452668E-3,7229.9211980815126,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":5.8946809796712957E-3}]
["Street Lighting","RTSR - Connection","kW",1.6910516258267856,null,4084,{"$f":"ROUND(D55*F55, 2)","v":6906.25},1.667544888865718E-3,6901.0395133704724,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.6897746115010952}]
["Standby Power","RTSR - Connection","kW",0,null,null,{"$f":"ROUND(D56*F56, 2)","v":0},0,0,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":0}]

{"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":"Large Use"},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":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Standby Power"},7]
[{"$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]