{"text_format":"1","workbook":"xlsx","n_sheets":11,"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","Sheet1","hidden1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":20,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Utility Name   ","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,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory","Town of Cobourg/Village of Colborne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,"Assigned EB Number","EB-2016-0000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,"Name and Title","Adam Giddings, Manager of Regulatory and Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","905-372-2193 ext:5242",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,"Email Address","agiddings@lusi.on.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,5.8999999999999999E-3,null,4.4999999999999997E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.4000000000000003E-3,null,4.1000000000000003E-3,null,null,1,"C18",{"$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 2,999 kW",null,"kW",null,2.1728999999999998,null,1.6392,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 3,000 to 4,999 kW",null,"kW",null,2.4302000000000001,null,1.9334,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Street Lighting",null,"kW",null,1.6388,null,1.2672000000000001,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,"kW",null,1.6468,null,1.2937000000000001,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.1999999999999998E-3,null,5.1000000000000004E-3,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",5.8999999999999999E-3,77564089.09649004,null,1.0441,{"$f":"F17*H17","v":80984665.425645247}]
[null,"Residential","RTSR - Connection","kWh",4.4999999999999997E-3,77564089.09649004,null,1.0441,{"$f":"F18*H18","v":80984665.425645247}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.4000000000000003E-3,32059727.781671293,null,1.0441,{"$f":"F19*H19","v":33473561.776842996}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.1000000000000003E-3,32059727.781671293,null,1.0441,{"$f":"F20*H20","v":33473561.776842996}]
[null,"General Service 50 to 2,999 kW","RTSR - Network","kW",2.1728999999999998,114771267.828899,289868.64584270574]
[null,"General Service 50 to 2,999 kW","RTSR - Connection","kW",1.6392,114771267.828899,289868.64584270574]
[null,"General Service 3,000 to 4,999 kW","RTSR - Network","kW",2.4302000000000001,14825705.435797453,39488.800157330261]
[null,"General Service 3,000 to 4,999 kW","RTSR - Connection","kW",1.9334,14825705.435797453,39488.800157330261]
[null,"Street Lighting","RTSR - Network","kW",1.6388,1428548.0796316436,3837.2665920832246]
[null,"Street Lighting","RTSR - Connection","kW",1.2672000000000001,1428548.0796316436,3837.2665920832246]
[null,"Sentinel Lighting","RTSR - Network","kW",1.6468,43471.550241087163,132.26609235784815]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.2937000000000001,43471.550241087163,132.26609235784815]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.1999999999999998E-3,597466.44663356245,null,1.0441,{"$f":"F29*H29","v":623814.71693010256}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.1000000000000004E-3,597466.44663356245,null,1.0441,{"$f":"F30*H30","v":623814.71693010256}]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.82,null,3.78,null,3.66]
[]
[null,"Line Connection Service Rate","kW",null,0.82,null,0.86,null,0.87]
[]
[null,"Transformation Connection Service Rate","kW",null,1.98,null,2,null,2.02]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014 to April 30, 2015",null,"Effective \nMay 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,null,3.4121000000000001,null,3.34]
[]
[null,"Line Connection Service Rate","kW",null,0.65,null,0.78790000000000004,null,0.78]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,null,1.8018000000000001,null,1.77]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E39,E37)","v":2.27},null,{"$f":"SUM(G39,G37)","v":2.5897000000000001},null,{"$f":"SUM(I39,I37)","v":2.5499999999999998}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E52,E54)","v":0},null,{"$f":"SUM(G52,G54)","v":0},null,{"$f":"I54+I52","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E67,E69)","v":0},null,{"$f":"SUM(G67,G69)","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0.14649999999999999,null,0,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,6.6699999999999995E-2,null,0,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,4.7500000000000001E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,4.19E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,-2.7E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,-5.9999999999999995E-4,null,0,null,0]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,0.27499999999999997,null,0,null,{"$f":"SUM(I79:I89)","v":0}]
[]
[]
[null,null,null,null,"Historical 2014",null,"Current 2015",null,"Forecast 2016"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D24<>0,F24/D24,0)","v":0},null,null,null,{"$f":"IF(H24<>0,J24/H24,0)","v":0},null,null,null,{"$f":"IF(L24<>0,N24/L24,0)","v":0},null,null,{"$f":"J24+N24","v":0}]
[null,"February",null,null,{"$f":"IF(D25<>0,F25/D25,0)","v":0},null,null,null,{"$f":"IF(H25<>0,J25/H25,0)","v":0},null,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,42972.13,{"$f":"IF(D43<>0,F43/D43,0)","v":0.64999989528096469},27931.88,null,42972.13,{"$f":"IF(H43<>0,J43/H43,0)","v":1.6199999860374621},69614.850000000006,null,42972.13,{"$f":"IF(L43<>0,N43/L43,0)","v":2.2700001140273942},97546.74,null,{"$f":"J43+N43","v":167161.59000000003}]
[null,"February",null,43037.08,{"$f":"IF(D44<>0,F44/D44,0)","v":0.64999995352844564},27974.1,null,43037.08,{"$f":"IF(H44<>0,J44/H44,0)","v":1.620000009294311},69720.070000000007,null,43037.08,{"$f":"IF(L44<>0,N44/L44,0)","v":2.2699999628227565},97694.17,null,167414.24]
[null,"March",null,40226.949999999997,0.65000006214739126,26147.52,null,40226.949999999997,1.6200000248589568,65167.66,null,40226.949999999997,2.2700000870063479,91315.18,null,156482.84]
[null,"April",null,36578.050000000003,0.64999993165299952,23775.73,null,36578.050000000003,1.6199999726611998,59256.44,null,36578.050000000003,2.269999904314199,83032.17,null,142288.60999999999]
[null,"May",null,33429.550000000003,0.78789992686111532,26339.14,null,33429.550000000003,1.8017999045754429,60233.36,null,33429.550000000003,2.5897001305731004,86572.51,null,146805.87]
[null,"June",null,34675.47,0.7878999188763699,27320.799999999999,null,34675.47,1.8017999467635191,62478.26,null,34675.47,2.5896998656398886,89799.06,null,152277.32]
[null,"July",null,38028.69,0.78789987243841419,29962.799999999999,null,38028.69,1.8017999042302006,68520.09,null,38028.69,2.5897000396279752,98482.9,null,167002.99]
[null,"August",null,42082.16,0.78789990817961808,33156.53,null,42082.16,1.8018000977136153,75823.64,null,42082.16,2.5897000058932336,108980.17,null,184803.81]
[null,"September",null,41464.120000000003,0.7878999964306489,32669.58,null,41464.120000000003,1.8017999658499926,74710.05,null,41464.120000000003,2.5896999622806418,107379.63,null,182089.68]
[null,"October",null,34571.14,0.78789996511541127,27238.6,null,34571.14,1.8017999984958553,62290.28,null,34571.14,2.5896999636112668,89528.88,null,151819.16]
[null,"November",null,37078.769999999997,0.78789992224661187,29214.36,null,37078.769999999997,1.8018000597107187,66808.53,null,37078.769999999997,2.5896999819573305,96022.89,null,162831.41999999998]
[null,"December",null,36890.800000000003,0.7878999642187211,29066.26,null,36890.800000000003,1.8017999067518187,66469.84,null,36890.800000000003,2.5896998709705401,95536.1,null,162005.94]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":461034.91000000009},{"$f":"IF(D56<>0,F56/D56,0)","v":0.7392006388409933},{"$f":"SUM(F43:F54)","v":340797.29999999993},null,{"$f":"SUM(H43:H54)","v":461034.91000000009},{"$f":"IF(H56<>0,J56/H56,0)","v":1.737597419683468},{"$f":"SUM(J43:J54)","v":801093.07000000007},null,{"$f":"SUM(L43:L54)","v":461034.91000000009},{"$f":"IF(L56<>0,N56/L56,0)","v":2.4767981235954561},{"$f":"SUM(N43:N54)","v":1141890.4000000001},null,{"$f":"SUM(P43:P54)","v":1942983.4699999997}]
[]
[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,{"$f":"D24+D43+D62+D81","v":42972.13},{"$f":"IF(D100<>0,F100/D100,0)","v":0.64999989528096469},{"$f":"F24+F43+F62+F81","v":27931.88},null,{"$f":"H24+H43+H62+H81","v":42972.13},{"$f":"IF(H100<>0,J100/H100,0)","v":1.6199999860374621},{"$f":"J24+J43+J62+J81","v":69614.850000000006},null,{"$f":"L24+L43+L62+L81","v":42972.13},{"$f":"IF(L100<>0,N100/L100,0)","v":2.2700001140273942},{"$f":"N24+N43+N62+N81","v":97546.74},null,{"$f":"J100+N100","v":167161.59000000003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":43037.08},0.64999995352844564,{"$f":"F25+F44+F63+F82","v":27974.1},null,{"$f":"H25+H44+H63+H82","v":43037.08},1.620000009294311,{"$f":"J25+J44+J63+J82","v":69720.070000000007},null,{"$f":"L25+L44+L63+L82","v":43037.08},2.2699999628227565,{"$f":"N25+N44+N63+N82","v":97694.17},null,167414.24]
[null,"March",null,40226.949999999997,0.65000006214739126,26147.52,null,40226.949999999997,1.6200000248589568,65167.66,null,40226.949999999997,2.2700000870063479,91315.18,null,156482.84]
[null,"April",null,36578.050000000003,0.64999993165299952,23775.73,null,36578.050000000003,1.6199999726611998,59256.44,null,36578.050000000003,2.269999904314199,83032.17,null,142288.60999999999]
[null,"May",null,33429.550000000003,0.78789992686111532,26339.14,null,33429.550000000003,1.8017999045754429,60233.36,null,33429.550000000003,2.5897001305731004,86572.51,null,146805.87]
[null,"June",null,34675.47,0.7878999188763699,27320.799999999999,null,34675.47,1.8017999467635191,62478.26,null,34675.47,2.5896998656398886,89799.06,null,152277.32]
[null,"July",null,38028.69,0.78789987243841419,29962.799999999999,null,38028.69,1.8017999042302006,68520.09,null,38028.69,2.5897000396279752,98482.9,null,167002.99]
[null,"August",null,42082.16,0.78789990817961808,33156.53,null,42082.16,1.8018000977136153,75823.64,null,42082.16,2.5897000058932336,108980.17,null,184803.81]
[null,"September",null,41464.120000000003,0.7878999964306489,32669.58,null,41464.120000000003,1.8017999658499926,74710.05,null,41464.120000000003,2.5896999622806418,107379.63,null,182089.68]
[null,"October",null,34571.14,0.78789996511541127,27238.6,null,34571.14,1.8017999984958553,62290.28,null,34571.14,2.5896999636112668,89528.88,null,151819.16]
[null,"November",null,37078.769999999997,0.78789992224661187,29214.36,null,37078.769999999997,1.8018000597107187,66808.53,null,37078.769999999997,2.5896999819573305,96022.89,null,162831.41999999998]
[null,"December",null,36890.800000000003,0.7878999642187211,29066.26,null,36890.800000000003,1.8017999067518187,66469.84,null,36890.800000000003,2.5896998709705401,95536.1,null,162005.94]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":461034.91000000009},{"$f":"IF(D113<>0,F113/D113,0)","v":0.7392006388409933},{"$f":"SUM(F100:F111)","v":340797.29999999993},null,{"$f":"SUM(H100:H111)","v":461034.91000000009},{"$f":"IF(H113<>0,J113/H113,0)","v":1.737597419683468},{"$f":"SUM(J100:J111)","v":801093.07000000007},null,{"$f":"SUM(L100:L111)","v":461034.91000000009},{"$f":"IF(L113<>0,N113/L113,0)","v":2.4767981235954561},{"$f":"SUM(N100:N111)","v":1141890.4000000001},null,{"$f":"SUM(P100:P111)","v":1942983.4699999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":1942983.4699999997}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":0},null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":0},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2},{"$f":"L25*M25","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},{"$f":"E25","v":3.78},0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},{"$f":"I25","v":0.86},0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":42972.13},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":146625.204773},null,{"$f":"'6. Historical Wholesale'!H43","v":42972.13},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":33857.741226999999},null,{"$f":"'6. Historical Wholesale'!L43","v":42972.13},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":77427.183833999996},null,{"$f":"J43+N43","v":111284.92506099999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":43037.08},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":146846.820668},null,{"$f":"'6. Historical Wholesale'!H44","v":43037.08},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":33908.915332000004},null,{"$f":"'6. Historical Wholesale'!L44","v":43037.08},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":77544.210744000011},null,111453.12607600002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":40226.949999999997},{"$f":"E44","v":3.4121000000000001},137258.37609499999,null,{"$f":"'6. Historical Wholesale'!H45","v":40226.949999999997},{"$f":"I44","v":0.78790000000000004},31694.813904999999,null,{"$f":"'6. Historical Wholesale'!L45","v":40226.949999999997},{"$f":"M44","v":1.8018000000000001},72480.918510000003,null,104175.73241500001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":36578.050000000003},3.4121000000000001,124807.96440500002,null,{"$f":"'6. Historical Wholesale'!H46","v":36578.050000000003},0.78790000000000004,28819.845595000003,null,{"$f":"'6. Historical Wholesale'!L46","v":36578.050000000003},{"$f":"M45","v":1.8018000000000001},65906.330490000008,null,94726.176085000014]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":33429.550000000003},3.4121000000000001,114064.96755500001,null,{"$f":"'6. Historical Wholesale'!H47","v":33429.550000000003},0.78790000000000004,26339.142445000005,null,{"$f":"'6. Historical Wholesale'!L47","v":33429.550000000003},1.8018000000000001,60233.363190000011,null,86572.505635000009]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":34675.47},3.4121000000000001,118316.17118700001,null,{"$f":"'6. Historical Wholesale'!H48","v":34675.47},0.78790000000000004,27320.802813000002,null,{"$f":"'6. Historical Wholesale'!L48","v":34675.47},1.8018000000000001,62478.261846000001,null,89799.064658999996]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":38028.69},3.4121000000000001,129757.69314900001,null,{"$f":"'6. Historical Wholesale'!H49","v":38028.69},0.78790000000000004,29962.804851000004,null,{"$f":"'6. Historical Wholesale'!L49","v":38028.69},1.8018000000000001,68520.093642000007,null,98482.898493000015]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":42082.16},3.4121000000000001,143588.53813600002,null,{"$f":"'6. Historical Wholesale'!H50","v":42082.16},0.78790000000000004,33156.533864000005,null,{"$f":"'6. Historical Wholesale'!L50","v":42082.16},1.8018000000000001,75823.635888000004,null,108980.16975200002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":41464.120000000003},3.4121000000000001,141479.72385200002,null,{"$f":"'6. Historical Wholesale'!H51","v":41464.120000000003},0.78790000000000004,32669.580148000005,null,{"$f":"'6. Historical Wholesale'!L51","v":41464.120000000003},1.8018000000000001,74710.051416000002,null,107379.63156400001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":34571.14},3.4121000000000001,117960.18679400001,null,{"$f":"'6. Historical Wholesale'!H52","v":34571.14},0.78790000000000004,27238.601205999999,null,{"$f":"'6. Historical Wholesale'!L52","v":34571.14},1.8018000000000001,62290.280052000002,null,89528.881258000009]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":37078.769999999997},3.4121000000000001,126516.47111699999,null,{"$f":"'6. Historical Wholesale'!H53","v":37078.769999999997},0.78790000000000004,29214.362882999998,null,{"$f":"'6. Historical Wholesale'!L53","v":37078.769999999997},1.8018000000000001,66808.527785999991,null,96022.890668999986]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":36890.800000000003},3.4121000000000001,125875.09868000001,null,{"$f":"'6. Historical Wholesale'!H54","v":36890.800000000003},0.78790000000000004,29066.261320000005,null,{"$f":"'6. Historical Wholesale'!L54","v":36890.800000000003},1.8018000000000001,66469.843440000011,null,95536.104760000017]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":461034.91000000009},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":1573097.2164110001},null,{"$f":"SUM(H43:H54)","v":461034.91000000009},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":363249.40558900003},null,{"$f":"SUM(L43:L54)","v":461034.91000000009},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8017999999999992},{"$f":"SUM(N43:N54)","v":830692.70083799982},null,{"$f":"SUM(P43:P54)","v":1193942.1064270001}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":42972.13},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4121000000000001},{"$f":"F24+F43+F62+F81","v":146625.204773},null,{"$f":"H24+H43+H62+H81","v":42972.13},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78790000000000004},{"$f":"J24+J43+J62+J81","v":33857.741226999999},null,{"$f":"L24+L43+L62+L81","v":42972.13},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8018000000000001},{"$f":"N24+N43+N62+N81","v":77427.183833999996},null,{"$f":"J100+N100","v":111284.92506099999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":43037.08},3.4120999999999997,{"$f":"F25+F44+F63+F82","v":146846.820668},null,{"$f":"H25+H44+H63+H82","v":43037.08},0.78790000000000004,{"$f":"J25+J44+J63+J82","v":33908.915332000004},null,{"$f":"L25+L44+L63+L82","v":43037.08},1.8018000000000003,{"$f":"N25+N44+N63+N82","v":77544.210744000011},null,111453.12607600002]
[null,"March",null,40226.949999999997,3.4120999999999997,137258.37609499999,null,40226.949999999997,0.78790000000000004,31694.813904999999,null,40226.949999999997,1.8018000000000003,72480.918510000003,null,104175.73241500001]
[null,"April",null,36578.050000000003,3.4121000000000001,124807.96440500002,null,36578.050000000003,0.78790000000000004,28819.845595000003,null,36578.050000000003,1.8018000000000001,65906.330490000008,null,94726.176085000014]
[null,"May",null,33429.550000000003,3.4121000000000001,114064.96755500001,null,33429.550000000003,0.78790000000000004,26339.142445000005,null,33429.550000000003,1.8018000000000001,60233.363190000011,null,86572.505635000009]
[null,"June",null,34675.47,3.4121000000000001,118316.17118700001,null,34675.47,0.78790000000000004,27320.802813000002,null,34675.47,1.8018000000000001,62478.261846000001,null,89799.064658999996]
[null,"July",null,38028.69,3.4121000000000001,129757.69314900001,null,38028.69,0.78790000000000004,29962.804851000004,null,38028.69,1.8018000000000001,68520.093642000007,null,98482.898493000015]
[null,"August",null,42082.16,3.4121000000000001,143588.53813600002,null,42082.16,0.78790000000000004,33156.533864000005,null,42082.16,1.8017999999999998,75823.635888000004,null,108980.16975200002]
[null,"September",null,41464.120000000003,3.4121000000000006,141479.72385200002,null,41464.120000000003,0.78790000000000004,32669.580148000005,null,41464.120000000003,1.8017999999999998,74710.051416000002,null,107379.63156400001]
[null,"October",null,34571.14,3.4121000000000001,117960.18679400001,null,34571.14,0.78790000000000004,27238.601205999999,null,34571.14,1.8018000000000001,62290.280052000002,null,89528.881258000009]
[null,"November",null,37078.769999999997,3.4121000000000001,126516.47111699999,null,37078.769999999997,0.78790000000000004,29214.362882999998,null,37078.769999999997,1.8017999999999998,66808.527785999991,null,96022.890668999986]
[null,"December",null,36890.800000000003,3.4121000000000001,125875.09868000001,null,36890.800000000003,0.78790000000000004,29066.261320000005,null,36890.800000000003,1.8018000000000001,66469.843440000011,null,95536.104760000017]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":461034.91000000009},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4120999999999997},{"$f":"SUM(F100:F111)","v":1573097.2164110001},null,{"$f":"SUM(H100:H111)","v":461034.91000000009},{"$f":"IF(H113<>0,J113/H113,0)","v":0.78789999999999993},{"$f":"SUM(J100:J111)","v":363249.40558900003},null,{"$f":"SUM(L100:L111)","v":461034.91000000009},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8017999999999992},{"$f":"SUM(N100:N111)","v":830692.70083799982},null,{"$f":"SUM(P100:P111)","v":1193942.1064270001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":1193942.1064270001}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.66},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.87},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2.02},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.66},0,null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.87},0,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.02},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2.02,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":42972.13},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.34},{"$f":"D43*E43","v":143526.9142},null,{"$f":"'6. Historical Wholesale'!H43","v":42972.13},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78},{"$f":"H43*I43","v":33518.261399999996},null,{"$f":"'6. Historical Wholesale'!L43","v":42972.13},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.77},{"$f":"L43*M43","v":76060.670100000003},null,{"$f":"J43+N43","v":109578.93150000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":43037.08},{"$f":"E43","v":3.34},143743.84719999999,null,{"$f":"'6. Historical Wholesale'!H44","v":43037.08},{"$f":"I43","v":0.78},33568.922400000003,null,{"$f":"'6. Historical Wholesale'!L44","v":43037.08},{"$f":"M43","v":1.77},76175.631600000008,null,109744.554]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":40226.949999999997},3.34,134358.01299999998,null,{"$f":"'6. Historical Wholesale'!H45","v":40226.949999999997},0.78,31377.020999999997,null,{"$f":"'6. Historical Wholesale'!L45","v":40226.949999999997},1.77,71201.701499999996,null,102578.72249999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":36578.050000000003},3.34,122170.68700000001,null,{"$f":"'6. Historical Wholesale'!H46","v":36578.050000000003},0.78,28530.879000000004,null,{"$f":"'6. Historical Wholesale'!L46","v":36578.050000000003},1.77,64743.148500000003,null,93274.027500000011]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":33429.550000000003},3.34,111654.697,null,{"$f":"'6. Historical Wholesale'!H47","v":33429.550000000003},0.78,26075.049000000003,null,{"$f":"'6. Historical Wholesale'!L47","v":33429.550000000003},1.77,59170.303500000009,null,85245.352500000008]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":34675.47},3.34,115816.0698,null,{"$f":"'6. Historical Wholesale'!H48","v":34675.47},0.78,27046.866600000001,null,{"$f":"'6. Historical Wholesale'!L48","v":34675.47},1.77,61375.581900000005,null,88422.448499999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":38028.69},3.34,127015.82460000001,null,{"$f":"'6. Historical Wholesale'!H49","v":38028.69},0.78,29662.378200000003,null,{"$f":"'6. Historical Wholesale'!L49","v":38028.69},1.77,67310.781300000002,null,96973.159500000009]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":42082.16},3.34,140554.41440000001,null,{"$f":"'6. Historical Wholesale'!H50","v":42082.16},0.78,32824.084800000004,null,{"$f":"'6. Historical Wholesale'!L50","v":42082.16},1.77,74485.423200000005,null,107309.508]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":41464.120000000003},3.34,138490.16080000001,null,{"$f":"'6. Historical Wholesale'!H51","v":41464.120000000003},0.78,32342.013600000002,null,{"$f":"'6. Historical Wholesale'!L51","v":41464.120000000003},1.77,73391.492400000003,null,105733.50600000001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":34571.14},3.34,115467.60759999999,null,{"$f":"'6. Historical Wholesale'!H52","v":34571.14},0.78,26965.4892,null,{"$f":"'6. Historical Wholesale'!L52","v":34571.14},1.77,61190.917800000003,null,88156.407000000007]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":37078.769999999997},3.34,123843.09179999998,null,{"$f":"'6. Historical Wholesale'!H53","v":37078.769999999997},0.78,28921.440599999998,null,{"$f":"'6. Historical Wholesale'!L53","v":37078.769999999997},1.77,65629.42289999999,null,94550.863499999992]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":36890.800000000003},3.34,123215.272,null,{"$f":"'6. Historical Wholesale'!H54","v":36890.800000000003},0.78,28774.824000000004,null,{"$f":"'6. Historical Wholesale'!L54","v":36890.800000000003},1.77,65296.716000000008,null,94071.540000000008]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":461034.91000000009},{"$f":"IF(D56<>0,F56/D56,0)","v":3.34},{"$f":"SUM(F43:F54)","v":1539856.5994000002},null,{"$f":"SUM(H43:H54)","v":461034.91000000009},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77999999999999992},{"$f":"SUM(J43:J54)","v":359607.22980000003},null,{"$f":"SUM(L43:L54)","v":461034.91000000009},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7699999999999996},{"$f":"SUM(N43:N54)","v":816031.79070000001},null,{"$f":"SUM(P43:P54)","v":1175639.0205000001}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":42972.13},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3400000000000003},{"$f":"F24+F43+F62+F81","v":143526.9142},null,{"$f":"H24+H43+H62+H81","v":42972.13},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77999999999999992},{"$f":"J24+J43+J62+J81","v":33518.261399999996},null,{"$f":"L24+L43+L62+L81","v":42972.13},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7700000000000002},{"$f":"N24+N43+N62+N81","v":76060.670100000003},null,{"$f":"J100+N100","v":109578.93150000001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":43037.08},3.3399999999999994,143743.84719999999,null,{"$f":"H25+H44+H63+H82","v":43037.08},0.78,{"$f":"J25+J44+J63+J82","v":33568.922400000003},null,{"$f":"L25+L44+L63+L82","v":43037.08},1.77,{"$f":"N25+N44+N63+N82","v":76175.631600000008},null,109744.554]
[null,"March",null,40226.949999999997,3.34,134358.01299999998,null,{"$f":"H26+H45+H64+H83","v":40226.949999999997},0.78,{"$f":"J26+J45+J64+J83","v":31377.020999999997},null,{"$f":"L26+L45+L64+L83","v":40226.949999999997},1.77,{"$f":"N26+N45+N64+N83","v":71201.701499999996},null,102578.72249999999]
[null,"April",null,36578.050000000003,3.34,122170.68700000001,null,{"$f":"H27+H46+H65+H84","v":36578.050000000003},0.78,{"$f":"J27+J46+J65+J84","v":28530.879000000004},null,{"$f":"L27+L46+L65+L84","v":36578.050000000003},1.77,{"$f":"N27+N46+N65+N84","v":64743.148500000003},null,93274.027500000011]
[null,"May",null,33429.550000000003,3.34,111654.697,null,{"$f":"H28+H47+H66+H85","v":33429.550000000003},0.78,{"$f":"J28+J47+J66+J85","v":26075.049000000003},null,{"$f":"L28+L47+L66+L85","v":33429.550000000003},1.77,{"$f":"N28+N47+N66+N85","v":59170.303500000009},null,85245.352500000008]
[null,"June",null,34675.47,3.34,115816.0698,null,{"$f":"H29+H48+H67+H86","v":34675.47},0.78,{"$f":"J29+J48+J67+J86","v":27046.866600000001},null,{"$f":"L29+L48+L67+L86","v":34675.47},1.77,{"$f":"N29+N48+N67+N86","v":61375.581900000005},null,88422.448499999999]
[null,"July",null,38028.69,3.34,127015.82460000001,null,{"$f":"H30+H49+H68+H87","v":38028.69},0.78,{"$f":"J30+J49+J68+J87","v":29662.378200000003},null,{"$f":"L30+L49+L68+L87","v":38028.69},1.77,{"$f":"N30+N49+N68+N87","v":67310.781300000002},null,96973.159500000009]
[null,"August",null,42082.16,3.34,140554.41440000001,null,{"$f":"H31+H50+H69+H88","v":42082.16},0.78,{"$f":"J31+J50+J69+J88","v":32824.084800000004},null,{"$f":"L31+L50+L69+L88","v":42082.16},1.77,{"$f":"N31+N50+N69+N88","v":74485.423200000005},null,107309.508]
[null,"September",null,41464.120000000003,3.3400000000000003,138490.16080000001,null,{"$f":"H32+H51+H70+H89","v":41464.120000000003},0.78,{"$f":"J32+J51+J70+J89","v":32342.013600000002},null,{"$f":"L32+L51+L70+L89","v":41464.120000000003},1.77,{"$f":"N32+N51+N70+N89","v":73391.492400000003},null,105733.50600000001]
[null,"October",null,34571.14,3.34,115467.60759999999,null,{"$f":"H33+H52+H71+H90","v":34571.14},0.78,{"$f":"J33+J52+J71+J90","v":26965.4892},null,{"$f":"L33+L52+L71+L90","v":34571.14},1.77,{"$f":"N33+N52+N71+N90","v":61190.917800000003},null,88156.407000000007]
[null,"November",null,37078.769999999997,3.34,123843.09179999998,null,{"$f":"H34+H53+H72+H91","v":37078.769999999997},0.78,{"$f":"J34+J53+J72+J91","v":28921.440599999998},null,{"$f":"L34+L53+L72+L91","v":37078.769999999997},1.7699999999999998,{"$f":"N34+N53+N72+N91","v":65629.42289999999},null,94550.863499999992]
[null,"December",null,36890.800000000003,3.34,123215.272,null,{"$f":"H35+H54+H73+H92","v":36890.800000000003},0.78,{"$f":"J35+J54+J73+J92","v":28774.824000000004},null,{"$f":"L35+L54+L73+L92","v":36890.800000000003},1.77,{"$f":"N35+N54+N73+N92","v":65296.716000000008},null,94071.540000000008]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":461034.91000000009},{"$f":"IF(D113<>0,F113/D113,0)","v":3.34},{"$f":"SUM(F100:F111)","v":1539856.5994000002},null,{"$f":"SUM(H100:H111)","v":461034.91000000009},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77999999999999992},{"$f":"SUM(J100:J111)","v":359607.22980000003},null,{"$f":"SUM(L100:L111)","v":461034.91000000009},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7699999999999996},{"$f":"SUM(N100:N111)","v":816031.79070000001},null,{"$f":"SUM(P100:P111)","v":1175639.0205000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":1175639.0205000001}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",5.8999999999999999E-3,80984665.425645247,null,{"$f":"ROUND(D17*E17, 2)","v":477809.53},{"$f":"G17/1394762","v":0.34257423847222684},{"$f":"H17*total_current_wholesale_network","v":538902.58095477824},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.6543780618512635E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.4000000000000003E-3,33473561.776842996,null,{"$f":"ROUND(D18*E18, 2)","v":180757.23},{"$f":"G18/1394762","v":0.12959718575642296},{"$f":"H18*total_current_wholesale_network","v":203868.97216812827},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.0904475456557113E-3}]
["General Service 50 to 2,999 kW","RTSR - Network","kW",2.1728999999999998,null,289868.64584270574,{"$f":"ROUND(D19*F19, 2)","v":629855.57999999996},{"$f":"G19/1394762","v":0.45158642119587422},{"$f":"H19*total_current_wholesale_network","v":710389.34215223521},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.4507284673269587}]
["General Service 3,000 to 4,999 kW","RTSR - Network","kW",2.4302000000000001,null,39488.800157330261,{"$f":"ROUND(D20*F20, 2)","v":95965.68},{"$f":"G20/1394762","v":6.8804340812267606E-2},{"$f":"H20*total_current_wholesale_network","v":108235.91700877194},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.740926961000111}]
["Street Lighting","RTSR - Network","kW",1.6388,null,3837.2665920832246,{"$f":"ROUND(D21*F21, 2)","v":6288.51},{"$f":"G21/1394762","v":4.5086616928192765E-3},{"$f":"H21*total_current_wholesale_network","v":7092.5631587129119},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.8483373486079344}]
["Sentinel Lighting","RTSR - Network","kW",1.6468,null,132.26609235784815,{"$f":"ROUND(D22*F22, 2)","v":217.82},{"$f":"G22/1394762","v":1.5617001323523297E-4},{"$f":"H22*total_current_wholesale_network","v":245.67061310721402},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.8573967728822594}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.1999999999999998E-3,623814.71693010256,null,{"$f":"ROUND(D23*E23, 2)","v":3867.65},{"$f":"G23/1394762","v":2.772982057153837E-3},{"$f":"H23*total_current_wholesale_network","v":4362.1703552663503},{"$f":"IF(ISERROR(I23/E23), 0, I23/E23)","v":6.9927339591045979E-3}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",4.4999999999999997E-3,80984665.425645247,null,{"$f":"ROUND(D28*E28, 2)","v":364430.99},{"$f":"G28/1061388.07","v":0.34335319973965789},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":409943.84254561766},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.0619934081471375E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.1000000000000003E-3,33473561.776842996,null,{"$f":"ROUND(D29*E29, 2)","v":137241.60000000001},{"$f":"G29/1061388.07","v":0.12930388411092655},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":154381.35176459237},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.6120383840178416E-3}]
["General Service 50 to 2,999 kW","RTSR - Connection","kW",1.6392,null,289868.64584270574,{"$f":"ROUND(D30*F30, 2)","v":475152.68},{"$f":"G30/1061388.07","v":0.44767102008222115},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":534493.28070329095},{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":1.8439154712625534}]
["General Service 3,000 to 4,999 kW","RTSR - Connection","kW",1.9334,null,39488.800157330261,{"$f":"ROUND(D31*F31, 2)","v":76347.649999999994},{"$f":"G31/1061388.07","v":7.1931890095580209E-2},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":85882.512379992506},{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.1748574795339848}]
["Street Lighting","RTSR - Connection","kW",1.2672000000000001,null,3837.2665920832246,{"$f":"ROUND(D32*F32, 2)","v":4862.58},{"$f":"G32/1061388.07","v":4.5813403574434365E-3},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":5469.8551566250426},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.4254561223111417}]
["Sentinel Lighting","RTSR - Connection","kW",1.2937000000000001,null,132.26609235784815,{"$f":"ROUND(D33*F33, 2)","v":171.11},{"$f":"G33/1061388.07","v":1.6121341932927511E-4},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":192.47948945829398},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.455244394289184}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.1000000000000004E-3,623814.71693010256,null,{"$f":"ROUND(D34*E34, 2)","v":3181.46},{"$f":"G34/1061388.07","v":2.9974521948414211E-3},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":3578.7843874232012},{"$f":"IF(ISERROR(I34/E34), 0, I34/E34)","v":5.7369348466721065E-3}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",6.6543780618512635E-3,80984665.425645247,null,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":538902.57999999996},{"$f":"G39/1573097.21","v":0.34257423926141217},{"$f":"H39*forecast_wholesale_network","v":527515.20311112015},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":6.5137665302260174E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.0904475456557113E-3,33473561.776842996,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":203868.97},{"$f":"G40/1573097.21","v":0.12959718490632885},{"$f":"H40*forecast_wholesale_network","v":199561.08044167256},{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":5.9617521963177779E-3}]
["General Service 50 to 2,999 kW","RTSR - Network","kW",2.4507284673269587,null,289868.64584270574,{"$f":"ROUND(D41*F41, 2)","v":710389.34},{"$f":"G41/1573097.21","v":0.45158642166811802},{"$f":"H41*forecast_wholesale_network","v":695378.33160508273},{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.398942905961698}]
["General Service 3,000 to 4,999 kW","RTSR - Network","kW",2.740926961000111,null,39488.800157330261,{"$f":"ROUND(D42*F42, 2)","v":108235.92},{"$f":"G42/1573097.21","v":6.8804342994162451E-2},{"$f":"H42*forecast_wholesale_network","v":105948.82162694221},{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.6830093901264065}]
["Street Lighting","RTSR - Network","kW",1.8483373486079344,null,3837.2665920832246,{"$f":"ROUND(D43*F43, 2)","v":7092.56},{"$f":"G43/1573097.21","v":4.5086597032360136E-3},{"$f":"H43*forecast_wholesale_network","v":6942.6893984768221},{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":1.8092799214942441}]
["Sentinel Lighting","RTSR - Network","kW",1.8573967728822594,null,132.26609235784815,{"$f":"ROUND(D44*F44, 2)","v":245.67},{"$f":"G44/1573097.21","v":1.561696241264073E-4},{"$f":"H44*forecast_wholesale_network","v":240.47882633686575},{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":1.8181441823067261}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.9927339591045979E-3,623814.71693010256,null,{"$f":"IF(ISERROR(D45*E45), 0, ROUND(D45*E45, 2))","v":4362.17},{"$f":"G45/1573097.21","v":2.772981842616071E-3},{"$f":"H45*forecast_wholesale_network","v":4269.9943903687299},{"$f":"IF(ISERROR(I45/E45), 0, I45/E45)","v":6.8449721920349881E-3}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.0619934081471375E-3,80984665.425645247,null,{"$f":"ROUND(D50*E50, 2)","v":409943.84},{"$f":"G50/1193942.1","v":0.34335319945581949},{"$f":"H50*forecast_wholesale_lineplus","v":403659.4190937808},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":4.9843932425008798E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.6120383840178416E-3,33473561.776842996,null,{"$f":"ROUND(D51*E51, 2)","v":154381.35},{"$f":"G51/1193942.1","v":0.12930388332901571},{"$f":"H51*forecast_wholesale_lineplus","v":152014.69074377033},{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":4.5413359880015535E-3}]
["General Service 50 to 2,999 kW","RTSR - Connection","kW",1.8439154712625534,null,289868.64584270574,{"$f":"ROUND(D52*F52, 2)","v":534493.28},{"$f":"G52/1193942.1","v":0.44767102190298841},{"$f":"H52*forecast_wholesale_lineplus","v":526299.52169626334},{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.8156483263866159}]
["General Service 3,000 to 4,999 kW","RTSR - Connection","kW",2.1748574795339848,null,39488.800157330261,{"$f":"ROUND(D53*F53, 2)","v":85882.51},{"$f":"G53/1193942.1","v":7.1931888489399937E-2},{"$f":"H53*forecast_wholesale_lineplus","v":84565.934926393369},{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.1415169513752748}]
["Street Lighting","RTSR - Connection","kW",1.4254561223111417,null,3837.2665920832246,{"$f":"ROUND(D54*F54, 2)","v":5469.86},{"$f":"G54/1193942.1","v":4.5813444387294818E-3},{"$f":"H54*forecast_wholesale_lineplus","v":5386.0072885210511},{"$f":"IF(ISERROR(I54/F54), 0, I54/F54)","v":1.4036051859500922}]
["Sentinel Lighting","RTSR - Connection","kW",1.455244394289184,null,132.26609235784815,{"$f":"ROUND(D55*F55, 2)","v":192.48},{"$f":"G55/1193942.1","v":1.6121384780719264E-4},{"$f":"H55*forecast_wholesale_lineplus","v":189.52929012708404},{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.4329393629798131}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.7369348466721065E-3,623814.71693010256,null,{"$f":"ROUND(D56*E56, 2)","v":3578.78},{"$f":"G56/1193942.1","v":2.997448536239739E-3},{"$f":"H56*forecast_wholesale_lineplus","v":3523.9174611440458},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":5.6489809642289905E-3}]

{"sheet":"Sheet1","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"hidden1","index":10,"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]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 2,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 3,000 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Street Lighting"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Sentinel Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Unmetered Scattered Load"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":""},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":""},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]