{"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   ","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,"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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,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-2016-0084",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","April Barrie, Manager, Rates & Revenue",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","613-738-5499, ext 106",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","RegulatoryAffairs@HydroOttawa.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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,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,7.6E-3,null,4.7000000000000002E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.8999999999999999E-3,null,4.4999999999999997E-3,null,null,1,"C18",{"$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 1,499 kW",null,"kW",null,2.8607999999999998,null,1.8267,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,500 to 4,999 kW",null,"kW",null,2.9704000000000002,null,1.9521999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use > 5000 kW",null,"kW",null,3.2927,null,2.1983999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.8999999999999999E-3,null,4.4999999999999997E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,"kW",null,2.1118000000000001,null,1.357,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,"kW",null,2.1225000000000001,null,1.3853,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.6E-3,2242517758.6599998,null,1.0335000000000001,{"$f":"F17*H17","v":2317642103.57511}]
[null,"Residential","RTSR - Connection","kWh",4.7000000000000002E-3,2242517758.6599998,null,1.0335000000000001,{"$f":"F18*H18","v":2317642103.57511}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.8999999999999999E-3,723754871.03999996,null,1.0335000000000001,{"$f":"F19*H19","v":748000659.21984005}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.4999999999999997E-3,723754871.03999996,null,1.0335000000000001,{"$f":"F20*H20","v":748000659.21984005}]
[null,"General Service 50 to 1,499 kW","RTSR - Network","kW",2.8607999999999998,2949262003.25,7203146]
[null,"General Service 50 to 1,499 kW","RTSR - Connection","kW",1.8267,2949262003.25,7203146]
[null,"General Service 1,500 to 4,999 kW","RTSR - Network","kW",2.9704000000000002,867663053,1848869]
[null,"General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.9521999999999999,867663053,1848869]
[null,"Large Use > 5000 kW","RTSR - Network","kW",3.2927,564803670.99000001,1045761]
[null,"Large Use > 5000 kW","RTSR - Connection","kW",2.1983999999999999,564803670.99000001,1045761]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.8999999999999999E-3,15997714.4,null,1.0335000000000001,{"$f":"F27*H27","v":16533637.832400002}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.4999999999999997E-3,15997714.4,null,1.0335000000000001,{"$f":"F28*H28","v":16533637.832400002}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.1118000000000001,48804,136]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.357,48804,136]
[null,"Street Lighting","RTSR - Network","kW",2.1225000000000001,45151658.030000001,125349]
[null,"Street Lighting","RTSR - Connection","kW",1.3853,45151658.030000001,125349]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[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],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,1181673,{"$f":"IF(D24<>0,F24/D24,0)","v":3.7800000000000002},4466723.9400000004,null,1146034,{"$f":"IF(H24<>0,J24/H24,0)","v":0.86},985589.24,null,915052,{"$f":"IF(L24<>0,N24/L24,0)","v":2},1830104,null,{"$f":"J24+N24","v":2815693.24}]
[null,"February",null,1157553,{"$f":"IF(D25<>0,F25/D25,0)","v":3.78},4375550.34,null,1158219,{"$f":"IF(H25<>0,J25/H25,0)","v":0.86},996068.34,null,902795,{"$f":"IF(L25<>0,N25/L25,0)","v":2},1805590,null,2801658.34]
[null,"March",null,1075201,3.78,4064259.78,null,1093887,0.86,940742.82,null,829990,2,1659980,null,2600722.8199999998]
[null,"April",null,922310,3.78,3486331.8,null,915464,0.86,787299.04,null,708370,2,1416740,null,2204039.04]
[null,"May",null,1074975,3.78,4063405.5,null,1083143,0.86,931502.98,null,778721,2,1557442,null,2488944.98]
[null,"June",null,1089686,3.7800000000000002,4119013.08,null,1078022,0.86,927098.92,null,802387,2,1604774,null,2531872.92]
[null,"July",null,1320844,3.7800000000000002,4992790.32,null,1314263,0.86,1130266.18,null,968130,2,1936260,null,3066526.1799999997]
[null,"August",null,1286854,3.7800000000000002,4864308.12,null,1249546,0.8600000000000001,1074609.56,null,945917,2,1891834,null,2966443.56]
[null,"September",null,1178902,3.78,4456249.5599999996,null,1208432,0.86,1039251.52,null,903044,2,1806088,null,2845339.52]
[null,"October",null,941989,3.78,3560718.42,null,968149,0.86,832608.14,null,700668,2,1401336,null,2233944.14]
[null,"November",null,1032930,3.78,3904475.4,null,1016330,0.8600000000000001,874043.8,null,766141,2,1532282,null,2406325.7999999998]
[null,"December",null,1039875,3.78,3930727.5,null,1060093,0.86,911679.98,null,786632,2,1573264,null,2484943.98]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13302792},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":50284553.759999998},null,{"$f":"SUM(H24:H35)","v":13291582},{"$f":"IF(H37<>0,J37/H37,0)","v":0.8600000000000001},{"$f":"SUM(J24:J35)","v":11430760.520000001},null,{"$f":"SUM(L24:L35)","v":10007847},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":20015694},null,{"$f":"SUM(P24:P35)","v":31446454.520000003}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,85137.99,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2299996746458306},274995.68,null,4987.18,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65000060154235462},3241.67,null,85612.07,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6199999602859734},138691.54999999999,null,{"$f":"J43+N43","v":141933.22}]
[null,"February",null,84473.45,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299997218060819},272849.21999999997,null,4986.62,{"$f":"IF(H44<>0,J44/H44,0)","v":0.64999939839009191},3241.3,null,85766.47,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6199999836766046},138941.68,null,142182.97999999998]
[null,"March",null,68705.490000000005,3.2299998151530538,221918.72,null,6111.39,0.64999942729886329,3972.4,null,71409.149999999994,1.6200000980266536,115682.83,null,119655.23]
[null,"April",null,62554.879999999997,3.2690207382701399,204493.2,null,4212.59,0.67955106003669952,2862.67,null,64607,1.6589567693903138,107180.22,null,110042.89]
[null,"May",null,84066.44,3.4121003577646443,286843.13,null,5100.63,0.78790267084654253,4018.8,null,86206.36,1.8018002384046841,155326.64000000001,null,159345.44]
[null,"June",null,70001.16,3.4121024565878622,238851.13,null,4022.03,0.78790063724039849,3168.96,null,71140.73,1.8017997566232453,128181.35,null,131350.31]
[null,"July",null,80436.679999999993,3.4121003005096684,274458.02,null,4416.53,0.78790136147609102,3479.79,null,80868.429999999993,1.8017999112880023,145708.73000000001,null,149188.52000000002]
[null,"August",null,74429.279999999999,3.4120997811613925,253960.13,null,4368.0200000000004,0.7878993228052984,3441.56,null,74095.77,1.8018001567430906,133505.76999999999,null,136947.32999999999]
[null,"September",null,69665.2,3.4120995848716436,237704.6,null,4277.9399999999996,0.78790025105541461,3370.59,null,76592.12,1.8018001068517233,138003.69,null,141374.28]
[null,"October",null,53229.55,3.4120998580675583,181624.54,null,3140.59,0.78789972584769097,2474.4699999999998,null,52590.54,1.8017997153100158,94757.62,null,97232.09]
[null,"November",null,70731.81,3.4121005810539842,241344.05,null,3353.89,0.78790300218552189,2642.54,null,72603.41,1.8018002184745867,130816.84,null,133459.38]
[null,"December",null,70639.490000000005,3.4120993795396877,241028.96,null,3468.74,0.78789992908087669,2733.02,null,72228.240000000005,1.8017996838909545,130140.82,null,132873.84]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":874071.42000000016},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3522104864153994},{"$f":"SUM(F43:F54)","v":2930071.3799999994},null,{"$f":"SUM(H43:H54)","v":52446.15},{"$f":"IF(H56<>0,J56/H56,0)","v":0.73690385280902404},{"$f":"SUM(J43:J54)","v":38647.769999999997},null,{"$f":"SUM(L43:L54)","v":893720.29},{"$f":"IF(L56<>0,N56/L56,0)","v":1.742086150914175},{"$f":"SUM(N43:N54)","v":1556937.7400000002},null,{"$f":"SUM(P43:P54)","v":1595585.5100000005}]
[]
[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,{"$f":"D24+D43+D62+D81","v":1266810.99},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7430363782998128},{"$f":"F24+F43+F62+F81","v":4741719.62},null,{"$f":"H24+H43+H62+H81","v":1151021.18},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85909010814205877},{"$f":"J24+J43+J62+J81","v":988830.91},null,{"$f":"L24+L43+L62+L81","v":1000664.0700000001},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9674889995800489},{"$f":"N24+N43+N62+N81","v":1968795.55},null,{"$f":"J100+N100","v":2957626.46}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1242026.45},3.7425930502526734,{"$f":"F25+F44+F63+F82","v":4648399.5599999996},null,{"$f":"H25+H44+H63+H82","v":1163205.6200000001},0.85909973509240778,{"$f":"J25+J44+J63+J82","v":999309.64},null,{"$f":"L25+L44+L63+L82","v":988561.47},1.967031630314299,{"$f":"N25+N44+N63+N82","v":1944531.68},null,2943841.32]
[null,"March",null,1143906.49,3.7469658031225963,4286178.5,null,1099998.3899999999,0.85883327520143016,944715.22,null,901399.15,1.9698962773594806,1775662.83,null,2720378.05]
[null,"April",null,984864.88,3.7475445362616648,3690825,null,919676.59,0.85917345139773549,790161.71000000008,null,772977,1.9714949086454059,1523920.22,null,2314081.9300000002]
[null,"May",null,1159041.44,3.7533158693618409,4350248.63,null,1088243.6299999999,0.85966207769118774,935521.78,null,864927.36,1.9802456474495156,1712768.6400000001,null,2648290.42]
[null,"June",null,1159687.1599999999,3.7577929292586116,4357864.21,null,1082044.03,0.8597320018483906,930267.88,null,873527.73,1.9838584288560595,1732955.35,null,2663223.23]
[null,"July",null,1401280.68,3.7588817252515034,5267248.34,null,1318679.53,0.85975852677412834,1133745.97,null,1048998.43,1.984720539572209,2081968.73,null,3215714.7]
[null,"August",null,1361283.28,3.7598847537450104,5118268.25,null,1253914.02,0.85974883668658564,1078051.1200000001,null,1020012.77,1.9856023665272347,2025339.77,null,3103390.89]
[null,"September",null,1248567.2,3.7594725858568121,4693954.1599999992,null,1212709.94,0.85974566185216561,1042622.11,null,979636.12,1.9845038890562752,1944091.69,null,2986713.8]
[null,"October",null,995218.55,3.7603227552380325,3742342.96,null,971289.59,0.85976686932267032,835082.61,null,753258.54,1.9861621748091964,1496093.62,null,2331176.23]
[null,"November",null,1103661.81,3.7564219513946937,4145819.4499999997,null,1019683.89,0.85976286239061805,876686.34000000008,null,838744.41,1.9828434266405424,1663098.84,null,2539785.1800000002]
[null,"December",null,1110514.49,3.7565979530802882,4171756.46,null,1063561.74,0.85976485013460524,914413,null,858860.24,1.983331793307838,1703404.82,null,2617817.8200000003]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14176863.42},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7536247309068029},{"$f":"SUM(F100:F111)","v":53214625.140000001},null,{"$f":"SUM(H100:H111)","v":13344028.15},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85951619414112213},{"$f":"SUM(J100:J111)","v":11469408.289999999},null,{"$f":"SUM(L100:L111)","v":10901567.289999997},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9788559907150749},{"$f":"SUM(N100:N111)","v":21572631.739999998},null,{"$f":"SUM(P100:P111)","v":33042040.030000001}]
[]
[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":33042040.030000001}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 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,{"$f":"'6. Historical Wholesale'!D24","v":1181673},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":4324923.1800000006},null,{"$f":"'6. Historical Wholesale'!H24","v":1146034},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":997049.58},null,{"$f":"'6. Historical Wholesale'!L24","v":915052},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":1848405.04},null,{"$f":"J24+N24","v":2845454.62}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":1157553},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":4236643.9800000004},null,{"$f":"'6. Historical Wholesale'!H25","v":1158219},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":1007650.53},null,{"$f":"'6. Historical Wholesale'!L25","v":902795},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":1823645.9},null,2831296.4299999997]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":1075201},{"$f":"E25","v":3.66},3935235.66,null,{"$f":"'6. Historical Wholesale'!H26","v":1093887},{"$f":"I25","v":0.87},951681.69,null,{"$f":"'6. Historical Wholesale'!L26","v":829990},{"$f":"M25","v":2.02},1676579.8,null,2628261.4900000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":922310},3.66,3375654.6,null,{"$f":"'6. Historical Wholesale'!H27","v":915464},0.87,796453.68,null,{"$f":"'6. Historical Wholesale'!L27","v":708370},2.02,1430907.4,null,2227361.08]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":1074975},3.66,3934408.5,null,{"$f":"'6. Historical Wholesale'!H28","v":1083143},0.87,942334.41,null,{"$f":"'6. Historical Wholesale'!L28","v":778721},2.02,1573016.42,null,2515350.83]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1089686},3.66,3988250.7600000002,null,{"$f":"'6. Historical Wholesale'!H29","v":1078022},0.87,937879.14,null,{"$f":"'6. Historical Wholesale'!L29","v":802387},2.02,1620821.74,null,2558700.88]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1320844},3.66,4834289.04,null,{"$f":"'6. Historical Wholesale'!H30","v":1314263},0.87,1143408.81,null,{"$f":"'6. Historical Wholesale'!L30","v":968130},2.02,1955622.6,null,3099031.41]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1286854},3.66,4709885.6400000006,null,{"$f":"'6. Historical Wholesale'!H31","v":1249546},0.87,1087105.02,null,{"$f":"'6. Historical Wholesale'!L31","v":945917},2.02,1910752.34,null,2997857.3600000003]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1178902},3.66,4314781.32,null,{"$f":"'6. Historical Wholesale'!H32","v":1208432},0.87,1051335.8400000001,null,{"$f":"'6. Historical Wholesale'!L32","v":903044},2.02,1824148.8800000001,null,2875484.72]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":941989},3.66,3447679.74,null,{"$f":"'6. Historical Wholesale'!H33","v":968149},0.87,842289.63,null,{"$f":"'6. Historical Wholesale'!L33","v":700668},2.02,1415349.36,null,2257638.9900000002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":1032930},3.66,3780523.8000000003,null,{"$f":"'6. Historical Wholesale'!H34","v":1016330},0.87,884207.1,null,{"$f":"'6. Historical Wholesale'!L34","v":766141},2.02,1547604.82,null,2431811.92]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":1039875},3.66,3805942.5,null,{"$f":"'6. Historical Wholesale'!H35","v":1060093},0.87,922280.91,null,{"$f":"'6. Historical Wholesale'!L35","v":786632},2.02,1588996.6400000001,null,2511277.5500000003]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13302792},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":48688218.720000006},null,{"$f":"SUM(H24:H35)","v":13291582},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":11563676.34},null,{"$f":"SUM(L24:L35)","v":10007847},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":20215850.940000001},null,{"$f":"SUM(P24:P35)","v":31779527.280000005}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":85137.99},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":290499.33567900001},null,{"$f":"'6. Historical Wholesale'!H43","v":4987.18},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":3929.3991220000003},null,{"$f":"'6. Historical Wholesale'!L43","v":85612.07},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":154255.82772600002},null,{"$f":"J43+N43","v":158185.22684800002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":84473.45},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":282107.53362},null,{"$f":"'6. Historical Wholesale'!H44","v":4986.62},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":3885.0756419999998},null,{"$f":"'6. Historical Wholesale'!L44","v":85766.47},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":151918.148311},null,155803.22395300001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":68705.490000000005},{"$f":"E44","v":3.3395999999999999},229448.85440400001,null,{"$f":"'6. Historical Wholesale'!H45","v":6111.39},{"$f":"I44","v":0.77910000000000001},4761.383949,null,{"$f":"'6. Historical Wholesale'!L45","v":71409.149999999994},{"$f":"M44","v":1.7713000000000001},126487.027395,null,131248.41134399999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":62554.879999999997},3.3395999999999999,208908.277248,null,{"$f":"'6. Historical Wholesale'!H46","v":4212.59},0.77910000000000001,3282.0288690000002,null,{"$f":"'6. Historical Wholesale'!L46","v":64607},{"$f":"M45","v":1.7713000000000001},114438.37910000001,null,117720.40796900001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":84066.44},3.3395999999999999,280748.283024,null,{"$f":"'6. Historical Wholesale'!H47","v":5100.63},0.77910000000000001,3973.9008330000001,null,{"$f":"'6. Historical Wholesale'!L47","v":86206.36},1.7713000000000001,152697.325468,null,156671.22630099999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":70001.16},3.3395999999999999,233775.87393600002,null,{"$f":"'6. Historical Wholesale'!H48","v":4022.03},0.77910000000000001,3133.5635730000004,null,{"$f":"'6. Historical Wholesale'!L48","v":71140.73},1.7713000000000001,126011.57504900001,null,129145.13862200001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":80436.679999999993},3.3395999999999999,268626.33652799996,null,{"$f":"'6. Historical Wholesale'!H49","v":4416.53},0.77910000000000001,3440.9185229999998,null,{"$f":"'6. Historical Wholesale'!L49","v":80868.429999999993},1.7713000000000001,143242.25005899998,null,146683.16858199998]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":74429.279999999999},3.3395999999999999,248564.02348799998,null,{"$f":"'6. Historical Wholesale'!H50","v":4368.0200000000004},0.77910000000000001,3403.1243820000004,null,{"$f":"'6. Historical Wholesale'!L50","v":74095.77},1.7713000000000001,131245.83740100003,null,134648.96178300004]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":69665.2},3.3395999999999999,232653.90191999997,null,{"$f":"'6. Historical Wholesale'!H51","v":4277.9399999999996},0.77910000000000001,3332.9430539999998,null,{"$f":"'6. Historical Wholesale'!L51","v":76592.12},1.7713000000000001,135667.622156,null,139000.56521]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":53229.55},3.3395999999999999,177765.40518,null,{"$f":"'6. Historical Wholesale'!H52","v":3140.59},0.77910000000000001,2446.8336690000001,null,{"$f":"'6. Historical Wholesale'!L52","v":52590.54},1.7713000000000001,93153.623502000002,null,95600.457171000002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":70731.81},3.3395999999999999,236215.95267599999,null,{"$f":"'6. Historical Wholesale'!H53","v":3353.89},0.77910000000000001,2613.015699,null,{"$f":"'6. Historical Wholesale'!L53","v":72603.41},1.7713000000000001,128602.42013300001,null,131215.43583200002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":70639.490000000005},3.3395999999999999,235907.64080400002,null,{"$f":"'6. Historical Wholesale'!H54","v":3468.74},0.77910000000000001,2702.4953339999997,null,{"$f":"'6. Historical Wholesale'!L54","v":72228.240000000005},1.7713000000000001,127937.88151200002,null,130640.37684600003]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":874071.42000000016},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3466617848081568},{"$f":"SUM(F43:F54)","v":2925221.4185070004},null,{"$f":"SUM(H43:H54)","v":52446.15},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77993680468442406},{"$f":"SUM(J43:J54)","v":40904.682649000009},null,{"$f":"SUM(L43:L54)","v":893720.29},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7742216838469673},{"$f":"SUM(N43:N54)","v":1585657.917812},null,{"$f":"SUM(P43:P54)","v":1626562.6004610001}]
[]
[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,{"$f":"D24+D43+D62+D81","v":1266810.99},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6433394974565236},{"$f":"F24+F43+F62+F81","v":4615422.5156790009},null,{"$f":"H24+H43+H62+H81","v":1151021.18},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86964427459275773},{"$f":"J24+J43+J62+J81","v":1000978.9791219999},null,{"$f":"L24+L43+L62+L81","v":1000664.0700000001},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0013318432888272},{"$f":"N24+N43+N62+N81","v":2002660.867726},null,{"$f":"J100+N100","v":3003639.8468479998}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1242026.45},3.6382087624784485,{"$f":"F25+F44+F63+F82","v":4518751.5136200003},null,{"$f":"H25+H44+H63+H82","v":1163205.6200000001},0.86961031502065811,{"$f":"J25+J44+J63+J82","v":1011535.605642},null,{"$f":"L25+L44+L63+L82","v":988561.47},1.9984230705562498,{"$f":"N25+N44+N63+N82","v":1975564.048311},null,2987099.653953]
[null,"March",null,1143906.49,3.6407560852321068,4164684.5144040002,null,1099998.3899999999,0.86949497621446525,956443.07394899998,null,901399.15,2.0002979006525576,1803066.827395,null,2759509.9013439999]
[null,"April",null,984864.88,3.639649407792874,3584562.8772479999,null,919676.59,0.86958363142526018,799735.70886900008,null,772977,1.9992131448930561,1545345.7790999999,null,2345081.4879689999]
[null,"May",null,1159041.44,3.6367610661306471,4215156.783024,null,1088243.6299999999,0.86957394901819929,946308.310833,null,864927.36,1.9952123441533864,1725713.745468,null,2672022.0563010001]
[null,"June",null,1159687.1599999999,3.6406599810383349,4222026.6339360001,null,1082044.03,0.86966211862284382,941012.70357300004,null,873527.73,1.9997456921590802,1746833.3150490001,null,2687846.0186220002]
[null,"July",null,1401280.68,3.6416083154218617,5102915.3765280005,null,1318679.53,0.86969555713282376,1146849.7285230001,null,1048998.43,2.0008274464805442,2098864.8500589998,null,3245714.578582]
[null,"August",null,1361283.28,3.6424818671746269,4958449.6634880006,null,1253914.02,0.86968334908800204,1090508.144382,null,1020012.77,2.0019339340241791,2041998.1774010002,null,3132506.3217830001]
[null,"September",null,1248567.2,3.6421229245169986,4547435.2219200004,null,1212709.94,0.86967934232814159,1054668.783054,null,979636.12,2.0005555758356484,1959816.5021560001,null,3014485.2852100004]
[null,"October",null,995218.55,3.6428633139725939,3625445.14518,null,971289.59,0.8697060818586555,844736.46366899996,null,753258.54,2.0026364168430137,1508502.9835020001,null,2353239.4471709998]
[null,"November",null,1103661.81,3.6394661084413169,4016739.7526760004,null,1019683.89,0.86970101655621912,886820.11569899996,null,838744.41,1.9984720257426216,1676207.2401330001,null,2563027.3558320003]
[null,"December",null,1110514.49,3.6396194531455417,4041850.1408040002,null,1063561.74,0.86970353534342071,924983.40533400001,null,858860.24,1.9990848819733467,1716934.5215120001,null,2641917.9268460004]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14176863.42},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6406812007297309},{"$f":"SUM(F100:F111)","v":51613440.138507001},null,{"$f":"SUM(H100:H111)","v":13344028.15},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86964602383943557},{"$f":"SUM(J100:J111)","v":11604581.022648999},null,{"$f":"SUM(L100:L111)","v":10901567.289999997},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9998508726181521},{"$f":"SUM(N100:N111)","v":21801508.857811999},null,{"$f":"SUM(P100:P111)","v":33406089.880460996}]
[]
[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":33406089.880460996}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 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,{"$f":"'6. Historical Wholesale'!D24","v":1181673},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":4324923.1800000006},null,{"$f":"'6. Historical Wholesale'!H24","v":1146034},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":997049.58},null,{"$f":"'6. Historical Wholesale'!L24","v":915052},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":1848405.04},null,{"$f":"J24+N24","v":2845454.62}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":1157553},{"$f":"E24","v":3.66},4236643.9800000004,null,{"$f":"'6. Historical Wholesale'!H25","v":1158219},{"$f":"I24","v":0.87},1007650.53,null,{"$f":"'6. Historical Wholesale'!L25","v":902795},{"$f":"M24","v":2.02},1823645.9,null,2831296.4299999997]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":1075201},3.66,3935235.66,null,{"$f":"'6. Historical Wholesale'!H26","v":1093887},0.87,951681.69,null,{"$f":"'6. Historical Wholesale'!L26","v":829990},2.02,1676579.8,null,2628261.4900000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":922310},3.66,3375654.6,null,{"$f":"'6. Historical Wholesale'!H27","v":915464},0.87,796453.68,null,{"$f":"'6. Historical Wholesale'!L27","v":708370},2.02,1430907.4,null,2227361.08]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":1074975},3.66,3934408.5,null,{"$f":"'6. Historical Wholesale'!H28","v":1083143},0.87,942334.41,null,{"$f":"'6. Historical Wholesale'!L28","v":778721},2.02,1573016.42,null,2515350.83]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1089686},3.66,3988250.7600000002,null,{"$f":"'6. Historical Wholesale'!H29","v":1078022},0.87,937879.14,null,{"$f":"'6. Historical Wholesale'!L29","v":802387},2.02,1620821.74,null,2558700.88]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1320844},3.66,4834289.04,null,{"$f":"'6. Historical Wholesale'!H30","v":1314263},0.87,1143408.81,null,{"$f":"'6. Historical Wholesale'!L30","v":968130},2.02,1955622.6,null,3099031.41]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1286854},3.66,4709885.6400000006,null,{"$f":"'6. Historical Wholesale'!H31","v":1249546},0.87,1087105.02,null,{"$f":"'6. Historical Wholesale'!L31","v":945917},2.02,1910752.34,null,2997857.3600000003]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1178902},3.66,4314781.32,null,{"$f":"'6. Historical Wholesale'!H32","v":1208432},0.87,1051335.8400000001,null,{"$f":"'6. Historical Wholesale'!L32","v":903044},2.02,1824148.8800000001,null,2875484.72]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":941989},3.66,3447679.74,null,{"$f":"'6. Historical Wholesale'!H33","v":968149},0.87,842289.63,null,{"$f":"'6. Historical Wholesale'!L33","v":700668},2.02,1415349.36,null,2257638.9900000002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":1032930},3.66,3780523.8000000003,null,{"$f":"'6. Historical Wholesale'!H34","v":1016330},0.87,884207.1,null,{"$f":"'6. Historical Wholesale'!L34","v":766141},2.02,1547604.82,null,2431811.92]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":1039875},3.66,3805942.5,null,{"$f":"'6. Historical Wholesale'!H35","v":1060093},0.87,922280.91,null,{"$f":"'6. Historical Wholesale'!L35","v":786632},2.02,1588996.6400000001,null,2511277.5500000003]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13302792},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":48688218.720000006},null,{"$f":"SUM(H24:H35)","v":13291582},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":11563676.34},null,{"$f":"SUM(L24:L35)","v":10007847},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":20215850.940000001},null,{"$f":"SUM(P24:P35)","v":31779527.280000005}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":85137.99},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":284326.831404},null,{"$f":"'6. Historical Wholesale'!H43","v":4987.18},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":3885.5119380000001},null,{"$f":"'6. Historical Wholesale'!L43","v":85612.07},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":151644.65959100003},null,{"$f":"J43+N43","v":155530.17152900004}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":84473.45},{"$f":"E43","v":3.3395999999999999},282107.53362,null,{"$f":"'6. Historical Wholesale'!H44","v":4986.62},{"$f":"I43","v":0.77910000000000001},3885.0756419999998,null,{"$f":"'6. Historical Wholesale'!L44","v":85766.47},{"$f":"M43","v":1.7713000000000001},151918.148311,null,155803.22395300001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":68705.490000000005},3.3395999999999999,229448.85440400001,null,{"$f":"'6. Historical Wholesale'!H45","v":6111.39},0.77910000000000001,4761.383949,null,{"$f":"'6. Historical Wholesale'!L45","v":71409.149999999994},1.7713000000000001,126487.027395,null,131248.41134399999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":62554.879999999997},3.3395999999999999,208908.277248,null,{"$f":"'6. Historical Wholesale'!H46","v":4212.59},0.77910000000000001,3282.0288690000002,null,{"$f":"'6. Historical Wholesale'!L46","v":64607},1.7713000000000001,114438.37910000001,null,117720.40796900001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":84066.44},3.3395999999999999,280748.283024,null,{"$f":"'6. Historical Wholesale'!H47","v":5100.63},0.77910000000000001,3973.9008330000001,null,{"$f":"'6. Historical Wholesale'!L47","v":86206.36},1.7713000000000001,152697.325468,null,156671.22630099999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":70001.16},3.3395999999999999,233775.87393600002,null,{"$f":"'6. Historical Wholesale'!H48","v":4022.03},0.77910000000000001,3133.5635730000004,null,{"$f":"'6. Historical Wholesale'!L48","v":71140.73},1.7713000000000001,126011.57504900001,null,129145.13862200001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":80436.679999999993},3.3395999999999999,268626.33652799996,null,{"$f":"'6. Historical Wholesale'!H49","v":4416.53},0.77910000000000001,3440.9185229999998,null,{"$f":"'6. Historical Wholesale'!L49","v":80868.429999999993},1.7713000000000001,143242.25005899998,null,146683.16858199998]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":74429.279999999999},3.3395999999999999,248564.02348799998,null,{"$f":"'6. Historical Wholesale'!H50","v":4368.0200000000004},0.77910000000000001,3403.1243820000004,null,{"$f":"'6. Historical Wholesale'!L50","v":74095.77},1.7713000000000001,131245.83740100003,null,134648.96178300004]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":69665.2},3.3395999999999999,232653.90191999997,null,{"$f":"'6. Historical Wholesale'!H51","v":4277.9399999999996},0.77910000000000001,3332.9430539999998,null,{"$f":"'6. Historical Wholesale'!L51","v":76592.12},1.7713000000000001,135667.622156,null,139000.56521]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":53229.55},3.3395999999999999,177765.40518,null,{"$f":"'6. Historical Wholesale'!H52","v":3140.59},0.77910000000000001,2446.8336690000001,null,{"$f":"'6. Historical Wholesale'!L52","v":52590.54},1.7713000000000001,93153.623502000002,null,95600.457171000002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":70731.81},3.3395999999999999,236215.95267599999,null,{"$f":"'6. Historical Wholesale'!H53","v":3353.89},0.77910000000000001,2613.015699,null,{"$f":"'6. Historical Wholesale'!L53","v":72603.41},1.7713000000000001,128602.42013300001,null,131215.43583200002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":70639.490000000005},3.3395999999999999,235907.64080400002,null,{"$f":"'6. Historical Wholesale'!H54","v":3468.74},0.77910000000000001,2702.4953339999997,null,{"$f":"'6. Historical Wholesale'!L54","v":72228.240000000005},1.7713000000000001,127937.88151200002,null,130640.37684600003]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":874071.42000000016},{"$f":"IF(D56<>0,F56/D56,0)","v":3.339599999999999},{"$f":"SUM(F43:F54)","v":2919048.9142319998},null,{"$f":"SUM(H43:H54)","v":52446.15},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000001},{"$f":"SUM(J43:J54)","v":40860.795465000003},null,{"$f":"SUM(L43:L54)","v":893720.29},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000001},{"$f":"SUM(N43:N54)","v":1583046.7496770001},null,{"$f":"SUM(P43:P54)","v":1623907.5451420003}]
[]
[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,{"$f":"D24+D43+D62+D81","v":1266810.99},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6384670229329164},{"$f":"F24+F43+F62+F81","v":4609250.0114040002},null,{"$f":"H24+H43+H62+H81","v":1151021.18},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86960614568187178},{"$f":"J24+J43+J62+J81","v":1000935.0919379999},null,{"$f":"L24+L43+L62+L81","v":1000664.0700000001},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9987224080015185},{"$f":"N24+N43+N62+N81","v":2000049.6995910001},null,{"$f":"J100+N100","v":3000984.7915289998}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1242026.45},3.6382087624784485,4518751.5136200003,null,{"$f":"H25+H44+H63+H82","v":1163205.6200000001},0.86961031502065811,{"$f":"J25+J44+J63+J82","v":1011535.605642},null,{"$f":"L25+L44+L63+L82","v":988561.47},1.9984230705562498,{"$f":"N25+N44+N63+N82","v":1975564.048311},null,2987099.653953]
[null,"March",null,1143906.49,3.6407560852321068,4164684.5144040002,null,{"$f":"H26+H45+H64+H83","v":1099998.3899999999},0.86949497621446525,{"$f":"J26+J45+J64+J83","v":956443.07394899998},null,{"$f":"L26+L45+L64+L83","v":901399.15},2.0002979006525576,{"$f":"N26+N45+N64+N83","v":1803066.827395},null,2759509.9013439999]
[null,"April",null,984864.88,3.639649407792874,3584562.8772479999,null,{"$f":"H27+H46+H65+H84","v":919676.59},0.86958363142526018,{"$f":"J27+J46+J65+J84","v":799735.70886900008},null,{"$f":"L27+L46+L65+L84","v":772977},1.9992131448930561,{"$f":"N27+N46+N65+N84","v":1545345.7790999999},null,2345081.4879689999]
[null,"May",null,1159041.44,3.6367610661306471,4215156.783024,null,{"$f":"H28+H47+H66+H85","v":1088243.6299999999},0.86957394901819929,{"$f":"J28+J47+J66+J85","v":946308.310833},null,{"$f":"L28+L47+L66+L85","v":864927.36},1.9952123441533864,{"$f":"N28+N47+N66+N85","v":1725713.745468},null,2672022.0563010001]
[null,"June",null,1159687.1599999999,3.6406599810383349,4222026.6339360001,null,{"$f":"H29+H48+H67+H86","v":1082044.03},0.86966211862284382,{"$f":"J29+J48+J67+J86","v":941012.70357300004},null,{"$f":"L29+L48+L67+L86","v":873527.73},1.9997456921590802,{"$f":"N29+N48+N67+N86","v":1746833.3150490001},null,2687846.0186220002]
[null,"July",null,1401280.68,3.6416083154218617,5102915.3765280005,null,{"$f":"H30+H49+H68+H87","v":1318679.53},0.86969555713282376,{"$f":"J30+J49+J68+J87","v":1146849.7285230001},null,{"$f":"L30+L49+L68+L87","v":1048998.43},2.0008274464805442,{"$f":"N30+N49+N68+N87","v":2098864.8500589998},null,3245714.578582]
[null,"August",null,1361283.28,3.6424818671746269,4958449.6634880006,null,{"$f":"H31+H50+H69+H88","v":1253914.02},0.86968334908800204,{"$f":"J31+J50+J69+J88","v":1090508.144382},null,{"$f":"L31+L50+L69+L88","v":1020012.77},2.0019339340241791,{"$f":"N31+N50+N69+N88","v":2041998.1774010002},null,3132506.3217830001]
[null,"September",null,1248567.2,3.6421229245169986,4547435.2219200004,null,{"$f":"H32+H51+H70+H89","v":1212709.94},0.86967934232814159,{"$f":"J32+J51+J70+J89","v":1054668.783054},null,{"$f":"L32+L51+L70+L89","v":979636.12},2.0005555758356484,{"$f":"N32+N51+N70+N89","v":1959816.5021560001},null,3014485.2852100004]
[null,"October",null,995218.55,3.6428633139725939,3625445.14518,null,{"$f":"H33+H52+H71+H90","v":971289.59},0.8697060818586555,{"$f":"J33+J52+J71+J90","v":844736.46366899996},null,{"$f":"L33+L52+L71+L90","v":753258.54},2.0026364168430137,{"$f":"N33+N52+N71+N90","v":1508502.9835020001},null,2353239.4471709998]
[null,"November",null,1103661.81,3.6394661084413169,4016739.7526760004,null,{"$f":"H34+H53+H72+H91","v":1019683.89},0.86970101655621912,{"$f":"J34+J53+J72+J91","v":886820.11569899996},null,{"$f":"L34+L53+L72+L91","v":838744.41},1.9984720257426216,{"$f":"N34+N53+N72+N91","v":1676207.2401330001},null,2563027.3558320003]
[null,"December",null,1110514.49,3.6396194531455417,4041850.1408040002,null,{"$f":"H35+H54+H73+H92","v":1063561.74},0.86970353534342071,{"$f":"J35+J54+J73+J92","v":924983.40533400001},null,{"$f":"L35+L54+L73+L92","v":858860.24},1.9990848819733467,{"$f":"N35+N54+N73+N92","v":1716934.5215120001},null,2641917.9268460004]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14176863.42},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6402458079286482},{"$f":"SUM(F100:F111)","v":51607267.634232},null,{"$f":"SUM(H100:H111)","v":13344028.15},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86964273493869981},{"$f":"SUM(J100:J111)","v":11604537.135465},null,{"$f":"SUM(L100:L111)","v":10901567.289999997},{"$f":"IF(L113<>0,N113/L113,0)","v":1.999611350348965},{"$f":"SUM(N100:N111)","v":21798897.689677},null,{"$f":"SUM(P100:P111)","v":33403434.825142}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":33403434.825142}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.6E-3,2317642103.57511,null,{"$f":"ROUND(D17*E17, 2)","v":17614079.989999998},{"$f":"G17/52697724.89","v":0.3342474466737837},{"$f":"H17*total_current_wholesale_network","v":17251660.580346145},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.4436258099274104E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.8999999999999999E-3,748000659.21984005,null,{"$f":"ROUND(D18*E18, 2)","v":5161204.55},9.7939798364604494E-2,5055009.9200689597,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.7580286965806995E-3}]
["General Service 50 to 1,499 kW","RTSR - Network","kW",2.8607999999999998,null,7203146,{"$f":"ROUND(D19*F19, 2)","v":20606760.079999998},0.39103699681559434,20182764.627083231,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.801937462753529}]
["General Service 1,500 to 4,999 kW","RTSR - Network","kW",2.9704000000000002,null,1848869,{"$f":"ROUND(D20*F20, 2)","v":5491880.4800000004},0.1042147548392957,5378882.0104471715,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.9092823831473034}]
["Large Use > 5000 kW","RTSR - Network","kW",3.2927,null,1045761,{"$f":"ROUND(D21*F21, 2)","v":3443377.24},6.5342047444887336E-2,3372527.8543241769,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.2249508772311999}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.8999999999999999E-3,16533637.832400002,null,{"$f":"ROUND(D22*E22, 2)","v":114082.1},2.1648391887530687E-3,111734.79787820057,{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":6.7580286329509669E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.1118000000000001,null,136,{"$f":"ROUND(D23*F23, 2)","v":287.2},5.4499506496626664E-6,281.29070161418139,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.0683139824572159}]
["Street Lighting","RTSR - Network","kW",2.1225000000000001,null,125349,{"$f":"ROUND(D24*F24, 2)","v":266053.25},5.0486667224316295E-3,260579.05765749727,{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":2.0788283724441143}]
[]
["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",4.7000000000000002E-3,2317642103.57511,null,{"$f":"ROUND(D29*E29, 2)","v":10892917.890000001},{"$f":"G29/33573502.59","v":0.32444985031870038},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":10838600.861448621},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.6765636699166759E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.4999999999999997E-3,748000659.21984005,null,{"$f":"ROUND(D30*E30, 2)","v":3366002.97},0.10025772440563223,3349218.5527050383,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":4.4775609639144598E-3}]
["General Service 50 to 1,499 kW","RTSR - Connection","kW",1.8267,null,7203146,{"$f":"ROUND(D31*F31, 2)","v":13157986.800000001},0.39191582006457548,13092375.110651787,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.8175912456379182}]
["General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.9521999999999999,null,1848869,{"$f":"ROUND(D32*F32, 2)","v":3609362.06},0.10750627076589449,3591364.1439186479,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.9424654445061538}]
["Large Use > 5000 kW","RTSR - Connection","kW",2.1983999999999999,null,1045761,{"$f":"ROUND(D33*F33, 2)","v":2299000.98},6.8476649817429722E-2,2287537.1185139106,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.1874377783393246}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.4999999999999997E-3,16533637.832400002,null,{"$f":"ROUND(D34*E34, 2)","v":74401.37},2.2160741138209611E-3,74030.371028065972,{"$f":"IF(ISERROR(I34/E34), 0, I34/E34)","v":4.4775609444518607E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.357,null,136,{"$f":"ROUND(D35*F35, 2)","v":184.55},5.4968944483906465E-6,183.62975000634501,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":1.3502187500466545}]
["Street Lighting","RTSR - Connection","kW",1.3853,null,125349,{"$f":"ROUND(D36*F36, 2)","v":173645.97},5.1721136194982859E-3,172780.0924449162,{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":1.3783922683461072}]
[]
["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",7.4436258099274104E-3,2317642103.57511,null,{"$f":"IF(ISERROR(D41*E41), 0, ROUND(D41*E41, 2))","v":17251660.579999998},{"$f":"G41/51613440.14","v":0.33424744665740852},{"$f":"H41*forecast_wholesale_network","v":17249597.435707565},{"$f":"IF(ISERROR(I41/E41), 0, I41/E41)","v":7.4427356187130736E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.7580286965806995E-3,748000659.21984005,null,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":5055009.92},9.7939798360435343E-2,5054405.3860297035,{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":6.7572204967057334E-3}]
["General Service 50 to 1,499 kW","RTSR - Network","kW",2.801937462753529,null,7203146,{"$f":"ROUND(D43*F43, 2)","v":20182764.629999999},0.39103699686079479,20180350.951881375,{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":2.8016023765006812}]
["General Service 1,500 to 4,999 kW","RTSR - Network","kW",2.9092823831473034,null,1848869,{"$f":"ROUND(D44*F44, 2)","v":5378882.0099999998},0.10421475482761726,5378238.7438247148,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.9089344587554415}]
["Large Use > 5000 kW","RTSR - Network","kW",3.2249508772311999,null,1045761,{"$f":"ROUND(D45*F45, 2)","v":3372527.85},6.5342047359217156E-2,3372124.5258357818,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":3.2245651978184133}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.7580286329509669E-3,16533637.832400002,null,{"$f":"IF(ISERROR(D46*E46), 0, ROUND(D46*E46, 2))","v":111734.8},2.1648392297998835E-3,111721.43751736726,{"$f":"IF(ISERROR(I46/E46), 0, I46/E46)","v":6.7572205614927225E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.0683139824572159,null,136,{"$f":"ROUND(D47*F47, 2)","v":281.29000000000002},5.449937055871665E-6,281.25636023208739,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.0680614722947603}]
["Street Lighting","RTSR - Network","kW",2.0788283724441143,null,125349,{"$f":"ROUND(D48*F48, 2)","v":260579.06},5.0486667676711075E-3,260547.89707525584,{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":2.0785797818511185}]
[]
["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",4.6765636699166759E-3,2317642103.57511,null,{"$f":"ROUND(D53*E53, 2)","v":10838600.859999999},{"$f":"G53/33406089.87","v":0.32444985037693663},{"$f":"H53*forecast_wholesale_lineplus","v":10837739.431093076},{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":4.6761919859736652E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.4775609639144598E-3,748000659.21984005,null,{"$f":"ROUND(D54*E54, 2)","v":3349218.55},0.10025772435605317,3348952.3612444736,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":4.4772050932915079E-3}]
["General Service 50 to 1,499 kW","RTSR - Connection","kW",1.8175912456379182,null,7203146,{"$f":"ROUND(D55*F55, 2)","v":13092375.109999999},0.39191582016779142,13091334.555916892,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.8174467872672431}]
["General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.9424654445061538,null,1848869,{"$f":"ROUND(D56*F56, 2)","v":3591364.14},0.10750627068225629,3591078.7060288223,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.9423110593713357}]
["Large Use > 5000 kW","RTSR - Connection","kW",2.1874377783393246,null,1045761,{"$f":"ROUND(D57*F57, 2)","v":2287537.12},6.8476649883358526E-2,2287355.3114228342,{"$f":"IF(ISERROR(I57/F57), 0, I57/F57)","v":2.1872639268655401}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.4775609444518607E-3,16533637.832400002,null,{"$f":"ROUND(D58*E58, 2)","v":74030.37},2.2160740837401092E-3,74024.486223899017,{"$f":"IF(ISERROR(I58/E58), 0, I58/E58)","v":4.477205015271205E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.3502187500466545,null,136,{"$f":"ROUND(D59*F59, 2)","v":183.63},5.4969019335874758E-6,183.61540547878627,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":1.3501132755793108}]
["Street Lighting","RTSR - Connection","kW",1.3783922683461072,null,125349,{"$f":"ROUND(D60*F60, 2)","v":172780.09},5.1721135479301751E-3,172766.35780651955,{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":1.3782826971616811}]

{"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]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 1,499 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 1,500 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Large Use > 5000 kW"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Unmetered Scattered Load"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Sentinel Lighting"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Street Lighting"},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]