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

{"sheet":"1. Info","index":0,"n_rows":74,"n_cols":28,"rows_kept":74,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy + Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,"Utility Name   ","Hydro 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,"Entegrus Powerlines Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,"Service Territory","Haldimand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Assigned EB Number","EB-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,"Name and Title","Clement Li, Manager Distribution Pricing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,"Phone Number","416-345-5848",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,"Email Address","clement.li@hydroone.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,"Last COS Re-based Year",2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.7999999999999996E-3,null,5.1999999999999998E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.1000000000000004E-3,null,4.7999999999999996E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.6015999999999999,null,2.0329000000000002,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.1000000000000004E-3,null,4.7999999999999996E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.8886000000000001,null,1.4910000000000001,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.8791,null,1.4603999999999999,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"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":28,"n_cols":9,"rows_kept":28,"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",6.7999999999999996E-3,168308353,null,1.0654999999999999,{"$f":"F17*H17","v":179332550.12149999}]
[null,"Residential","RTSR - Connection","kWh",5.1999999999999998E-3,168308353,null,1.0654999999999999,{"$f":"F18*H18","v":179332550.12149999}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.1000000000000004E-3,56019870,null,1.0654999999999999,{"$f":"F19*H19","v":59689171.484999992}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.7999999999999996E-3,56019870,null,1.0654999999999999,{"$f":"F20*H20","v":59689171.484999992}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.6015999999999999,117120197,332490]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0329000000000002,117120197,332490]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.1000000000000004E-3,389982,null,1.0654999999999999,{"$f":"F23*H23","v":415525.82099999994}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.7999999999999996E-3,389982,null,1.0654999999999999,{"$f":"F24*H24","v":415525.82099999994}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.8886000000000001,361875,1003]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.4910000000000001,361875,1003]
[null,"Street Lighting","RTSR - Network","kW",1.8791,2398127,6665]
[null,"Street Lighting","RTSR - Connection","kW",1.4603999999999999,2398127,6665]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,53210.195,{"$f":"IF(D24<>0,F24/D24,0)","v":3.5699951860728949},189960.14,null,55876.826999999997,{"$f":"IF(H24<>0,J24/H24,0)","v":0.79999997136558954},44701.46,null,55876.826999999997,{"$f":"IF(L24<>0,N24/L24,0)","v":1.8600000318557817},103930.9,null,{"$f":"J24+N24","v":148632.35999999999}]
[null,"February",null,45741.517,{"$f":"IF(D25<>0,F25/D25,0)","v":3.5700070900578136},163297.54,null,51602.012000000002,{"$f":"IF(H25<>0,J25/H25,0)","v":0.80000000775163571},41281.61,null,51602.012000000002,{"$f":"IF(L25<>0,N25/L25,0)","v":1.8599999550405129},95979.74,null,137261.35]
[null,"March",null,45653.951000000001,3.5700086505108835,162985,null,50759.902000000002,0.79999996847905652,40607.919999999998,null,50759.902000000002,1.8600000449173444,94413.42,null,135021.34]
[null,"April",null,30427.491320000001,3.5700133427891156,108626.55,null,41904.491320000008,0.79999992707225609,33523.589999999997,null,41904.491320000008,1.8599999080003149,77942.350000000006,null,111465.94]
[null,"May",null,35255.825380000002,3.5700029326614504,125863.4,null,41609.075380000002,0.79999999269390154,33287.26,null,41609.075380000002,1.8599999950299304,77392.88,null,110680.14000000001]
[null,"June",null,53468.24,3.5699981895794588,190881.52,null,57398.66,0.80000003484401894,45918.93,null,57398.66,1.8600000418128226,106761.51,null,152680.44]
[null,"July",null,66615.710000000006,3.569998128069189,237817.96,null,61676.84,0.79999996757291725,49341.47,null,61676.84,1.8599999610875007,114718.92,null,164060.39000000001]
[null,"August",null,62437.152000000002,3.5699978756237951,222900.5,null,62792.25,0.8,50233.8,null,62792.25,1.860000079627661,116793.59,null,167027.39000000001]
[null,"September",null,58704.851999999999,3.5700038899680728,209576.55,null,55336.29,0.79999996385735284,44269.03,null,55336.29,1.8600000108427941,102925.5,null,147194.53]
[null,"October",null,39091.910000000003,3.5700008006771728,139558.15,null,44954.91,0.8000000444890224,35963.93,null,44954.91,1.8599999421642708,83616.13,null,119580.06]
[null,"November",null,50172.870999999999,3.5699954264128122,179116.92,null,52560.506000000001,0.79999990867667825,42048.4,null,52560.506000000001,1.859999977930197,97762.54,null,139810.94]
[null,"December",null,50275.72,3.5699960139805058,179484.12,null,54905.654000000002,0.79999994171820621,43924.52,null,54905.654000000002,1.8600000648384956,102124.52,null,146049.04]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":591055.4347000001},{"$f":"IF(D37<>0,F37/D37,0)","v":3.5700007581708473},{"$f":"SUM(F24:F35)","v":2110068.35},null,{"$f":"SUM(H24:H35)","v":631377.41769999999},{"$f":"IF(H37<>0,J37/H37,0)","v":0.79999997757284369},{"$f":"SUM(J24:J35)","v":505101.92},null,{"$f":"SUM(L24:L35)","v":631377.41769999999},{"$f":"IF(L37<>0,N37/L37,0)","v":1.8600000048750556},{"$f":"SUM(N24:N35)","v":1174362},null,{"$f":"SUM(P24:P35)","v":1679463.9200000002}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,2699.1578119999995,{"$f":"IF(D43<>0,F43/D43,0)","v":2.6499191593025699},7152.5500000000029,null,2674.5376519999991,{"$f":"IF(H43<>0,J43/H43,0)","v":0.63999846804175808},1711.7,null,2674.5376519999991,{"$f":"IF(L43<>0,N43/L43,0)","v":1.5000013168631217},4011.81,null,{"$f":"J43+N43","v":5723.51}]
[null,"February",null,2159.9492659999996,{"$f":"IF(D44<>0,F44/D44,0)","v":2.6497844602614857},5723.4000000000015,null,1866.316945999999,{"$f":"IF(H44<>0,J44/H44,0)","v":0.63999847537150356},1194.44,null,1866.316945999999,{"$f":"IF(L44<>0,N44/L44,0)","v":1.5000024545670076},2799.48,null,3993.92]
[null,"March",null,4263.9499259999993,2.6501249301960028,11300,null,4211.6408059999994,0.63999997249528029,2695.45,null,4211.6408059999994,1.499999712938483,6317.46,null,9012.91]
[null,"April",null,8711.5823959999998,2.6500065029058355,23085.75,null,8733.9767960000008,0.64000055536671474,5589.75,null,8733.9767960000008,1.5000005502648004,13100.97,null,18690.72]
[null,"May",null,3476.7224779999997,2.6499382847778739,9213.0999999999985,null,3478.8368780000001,0.64000126423863901,2226.46,null,3478.8368780000001,1.500001346139576,5218.26,null,7444.72]
[null,"June",null,5507.1758059999993,2.6500425107365824,14594.25,null,5551.6551660000005,0.64000012496453385,3553.06,null,5551.6551660000005,1.4999995048323573,8327.48,null,11880.539999999999]
[null,"July",null,10068.441515999999,2.6500278079382547,26681.649999999994,null,10138.583436000001,0.63999966474211878,6488.69,null,10138.583436000001,1.5000004779760436,15207.88,null,21696.57]
[null,"August",null,2456.3194000000003,2.6500421728542296,6509.3499999999985,null,2633.8648400000002,0.63999867206549599,1685.67,null,2633.8648400000002,1.5000010402963577,3950.8,null,5636.47]
[null,"September",null,865.80832999999984,2.6502979013842496,2294.6500000000015,null,1911.5758500000011,0.64000076167524267,1223.4100000000001,null,1911.5758500000011,1.4999980251895306,2867.36,null,4090.7700000000004]
[null,"October",null,9385.2761819999996,2.6500392228947622,24871.35,null,9461.301621999999,0.63999967889407594,6055.23,null,9461.301621999999,1.4999997428472218,14191.95,null,20247.18]
[null,"November",null,5241.7336039999991,2.6499725185194665,13890.449999999997,null,5279.3036839999986,0.63999917455780919,3378.75,null,5279.3036839999986,1.5000008474602466,7918.96,null,11297.71]
[null,"December",null,7928.1214219999983,3.0746464013981649,24376.17,null,7837.7303820000016,0.68864961371925892,5397.4500000000007,null,7837.7303820000016,1.6054099065333216,12582.769999999997,null,17980.219999999998]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":62764.238138000001},{"$f":"IF(D56<>0,F56/D56,0)","v":2.7036521916651961},{"$f":"SUM(F43:F54)","v":169692.66999999998},null,{"$f":"SUM(H43:H54)","v":63779.324058000006},{"$f":"IF(H56<>0,J56/H56,0)","v":0.64597831050284027},{"$f":"SUM(J43:J54)","v":41200.06},null,{"$f":"SUM(L43:L54)","v":63779.324058000006},{"$f":"IF(L56<>0,N56/L56,0)","v":1.5129539458939496},{"$f":"SUM(N43:N54)","v":96495.180000000022},null,{"$f":"SUM(P43:P54)","v":137695.24}]
[]
[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,{"$f":"D24+D43+D62+D81","v":55909.352811999997},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5255763139095593},{"$f":"F24+F43+F62+F81","v":197112.69},null,{"$f":"H24+H43+H62+H81","v":58551.364651999997},{"$f":"IF(H100<>0,J100/H100,0)","v":0.79269134504134253},{"$f":"J24+J43+J62+J81","v":46413.159999999996},null,{"$f":"L24+L43+L62+L81","v":58551.364651999997},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8435558358299149},{"$f":"N24+N43+N62+N81","v":107942.70999999999},null,{"$f":"J100+N100","v":154355.87}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":47901.466266000003},3.5285128655856917,{"$f":"F25+F44+F63+F82","v":169020.94},null,{"$f":"H25+H44+H63+H82","v":53468.328946000001},0.79441513952864362,{"$f":"J25+J44+J63+J82","v":42476.05},null,{"$f":"L25+L44+L63+L82","v":53468.328946000001},1.8474342091326894,{"$f":"N25+N44+N63+N82","v":98779.22},null,141255.27000000002]
[null,"March",null,49917.900926000002,3.4914328681080966,174285,null,54971.542805999998,0.78774158027221219,43303.369999999995,null,54971.542805999998,1.832418645325077,100730.88,null,144034.25]
[null,"April",null,39139.073715999999,3.3652380471680958,131712.29999999999,null,50638.468116000011,0.77240369733146663,39113.339999999997,null,50638.468116000011,1.7979082580350303,91043.32,null,130156.66]
[null,"May",null,38732.547858000005,3.4874158161557824,135076.5,null,45087.912258000004,0.78765501043350616,35513.72,null,45087.912258000004,1.8322236684476825,82611.14,null,118124.86]
[null,"June",null,58975.415805999997,3.4840919252848312,205475.77,null,62950.315166,0.78588947282539168,49471.99,null,62950.315166,1.8282512120314296,115088.98999999999,null,164560.97999999998]
[null,"July",null,76684.151516000013,3.4492082753867677,264499.61,null,71815.423435999997,0.77741183340309017,55830.16,null,71815.423435999997,1.8091768283701248,129926.8,null,185756.96000000002]
[null,"August",null,64893.471400000002,3.5351761132630668,229409.85,null,65426.114840000002,0.79355881251652205,51919.47,null,65426.114840000002,1.845507566745805,120744.39,null,172663.86]
[null,"September",null,59570.660329999999,3.5566367541724375,211871.19999999998,null,57247.865850000002,0.79465739594902296,45492.44,null,57247.865850000002,1.8479791068054285,105792.86,null,151285.29999999999]
[null,"October",null,48477.186182000005,3.3918944755307208,164429.5,null,54416.211622000003,0.77218091350945905,42019.16,null,54416.211622000003,1.7974070058279663,97808.08,null,139827.24]
[null,"November",null,55414.604604,3.4829693612226573,193007.37,null,57839.809684,0.7853959106744145,45427.15,null,57839.809684,1.8271412125554463,105681.5,null,151108.65]
[null,"December",null,58203.841421999998,3.5025229438369077,203860.28999999998,null,62743.384382000004,0.78609036611275984,49321.97,null,62743.384382000004,1.8281973650262251,114707.29000000001,null,164029.26]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":653819.672838},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4868345427789955},{"$f":"SUM(F100:F111)","v":2279761.02},null,{"$f":"SUM(H100:H111)","v":695156.74175799999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.78586877920286391},{"$f":"SUM(J100:J111)","v":546301.98},null,{"$f":"SUM(L100:L111)","v":695156.74175799999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8281591814618618},{"$f":"SUM(N100:N111)","v":1270857.1800000002},null,{"$f":"SUM(P100:P111)","v":1817159.16}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":1817159.16}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":53210.195},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":194749.3137},null,{"$f":"'6. Historical Wholesale'!H24","v":55876.826999999997},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":48612.839489999998},null,{"$f":"'6. Historical Wholesale'!L24","v":55876.826999999997},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":112871.19054},null,{"$f":"J24+N24","v":161484.03002999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":45741.517},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":167413.95222000001},null,{"$f":"'6. Historical Wholesale'!H25","v":51602.012000000002},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":44893.750440000003},null,{"$f":"'6. Historical Wholesale'!L25","v":51602.012000000002},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":104236.06424000001},null,149129.81468000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":45653.951000000001},{"$f":"E25","v":3.66},167093.46066000001,null,{"$f":"'6. Historical Wholesale'!H26","v":50759.902000000002},{"$f":"I25","v":0.87},44161.114740000005,null,{"$f":"'6. Historical Wholesale'!L26","v":50759.902000000002},{"$f":"M25","v":2.02},102535.00204000001,null,146696.11678000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":30427.491320000001},3.66,111364.6182312,null,{"$f":"'6. Historical Wholesale'!H27","v":41904.491320000008},0.87,36456.907448400008,null,{"$f":"'6. Historical Wholesale'!L27","v":41904.491320000008},2.02,84647.072466400015,null,121103.97991480003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":35255.825380000002},3.66,129036.32089080001,null,{"$f":"'6. Historical Wholesale'!H28","v":41609.075380000002},0.87,36199.895580600001,null,{"$f":"'6. Historical Wholesale'!L28","v":41609.075380000002},2.02,84050.33226760001,null,120250.22784820001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":53468.24},3.66,195693.75839999999,null,{"$f":"'6. Historical Wholesale'!H29","v":57398.66},0.87,49936.834200000005,null,{"$f":"'6. Historical Wholesale'!L29","v":57398.66},2.02,115945.29320000001,null,165882.12740000003]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":66615.710000000006},3.66,243813.49860000002,null,{"$f":"'6. Historical Wholesale'!H30","v":61676.84},0.87,53658.8508,null,{"$f":"'6. Historical Wholesale'!L30","v":61676.84},2.02,124587.21679999999,null,178246.06760000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":62437.152000000002},3.66,228519.97632000002,null,{"$f":"'6. Historical Wholesale'!H31","v":62792.25},0.87,54629.2575,null,{"$f":"'6. Historical Wholesale'!L31","v":62792.25},2.02,126840.345,null,181469.60250000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":58704.851999999999},3.66,214859.75831999999,null,{"$f":"'6. Historical Wholesale'!H32","v":55336.29},0.87,48142.5723,null,{"$f":"'6. Historical Wholesale'!L32","v":55336.29},2.02,111779.3058,null,159921.8781]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":39091.910000000003},3.66,143076.39060000001,null,{"$f":"'6. Historical Wholesale'!H33","v":44954.91},0.87,39110.771700000005,null,{"$f":"'6. Historical Wholesale'!L33","v":44954.91},2.02,90808.918200000015,null,129919.68990000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":50172.870999999999},3.66,183632.70785999999,null,{"$f":"'6. Historical Wholesale'!H34","v":52560.506000000001},0.87,45727.640220000001,null,{"$f":"'6. Historical Wholesale'!L34","v":52560.506000000001},2.02,106172.22212000001,null,151899.86233999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":50275.72},3.66,184009.13520000002,null,{"$f":"'6. Historical Wholesale'!H35","v":54905.654000000002},0.87,47767.918980000002,null,{"$f":"'6. Historical Wholesale'!L35","v":54905.654000000002},2.02,110909.42108,null,158677.34006000002]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":591055.4347000001},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999993},{"$f":"SUM(F24:F35)","v":2163262.8910019998},null,{"$f":"SUM(H24:H35)","v":631377.41769999999},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":549298.35339900001},null,{"$f":"SUM(L24:L35)","v":631377.41769999999},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":1275382.3837540001},null,{"$f":"SUM(P24:P35)","v":1824680.7371530004}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":2699.1578119999995},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":9209.796370325199},null,{"$f":"'6. Historical Wholesale'!H43","v":2674.5376519999991},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":2107.2682160107993},null,{"$f":"'6. Historical Wholesale'!L43","v":2674.5376519999991},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":4818.9819413735986},null,{"$f":"J43+N43","v":6926.2501573843983}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":2159.9492659999996},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":7213.3665687335988},null,{"$f":"'6. Historical Wholesale'!H44","v":1866.316945999999},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":1454.0475326285994},null,{"$f":"'6. Historical Wholesale'!L44","v":1866.316945999999},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":3305.8072064497983},null,4759.8547390783979]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":4263.9499259999993},{"$f":"E44","v":3.3395999999999999},14239.887172869598,null,{"$f":"'6. Historical Wholesale'!H45","v":4211.6408059999994},{"$f":"I44","v":0.77910000000000001},3281.2893519545996,null,{"$f":"'6. Historical Wholesale'!L45","v":4211.6408059999994},{"$f":"M44","v":1.7713000000000001},7460.0793596677995,null,10741.368711622399]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":8711.5823959999998},3.3395999999999999,29093.200569681598,null,{"$f":"'6. Historical Wholesale'!H46","v":8733.9767960000008},0.77910000000000001,6804.6413217636009,null,{"$f":"'6. Historical Wholesale'!L46","v":8733.9767960000008},{"$f":"M45","v":1.7713000000000001},15470.493098754803,null,22275.134420518403]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":3476.7224779999997},3.3395999999999999,11610.862387528799,null,{"$f":"'6. Historical Wholesale'!H47","v":3478.8368780000001},0.77910000000000001,2710.3618116498001,null,{"$f":"'6. Historical Wholesale'!L47","v":3478.8368780000001},1.7713000000000001,6162.0637620014004,null,8872.4255736512005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":5507.1758059999993},3.3395999999999999,18391.764321717597,null,{"$f":"'6. Historical Wholesale'!H48","v":5551.6551660000005},0.77910000000000001,4325.2945398306001,null,{"$f":"'6. Historical Wholesale'!L48","v":5551.6551660000005},1.7713000000000001,9833.6467955358021,null,14158.941335366402]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":10068.441515999999},3.3395999999999999,33624.567286833597,null,{"$f":"'6. Historical Wholesale'!H49","v":10138.583436000001},0.77910000000000001,7898.9703549876003,null,{"$f":"'6. Historical Wholesale'!L49","v":10138.583436000001},1.7713000000000001,17958.472840186801,null,25857.443195174401]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":2456.3194000000003},3.3395999999999999,8203.1242682400007,null,{"$f":"'6. Historical Wholesale'!H50","v":2633.8648400000002},0.77910000000000001,2052.0440968440003,null,{"$f":"'6. Historical Wholesale'!L50","v":2633.8648400000002},1.7713000000000001,4665.3647910920008,null,6717.4088879360006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":865.80832999999984},3.3395999999999999,2891.4534988679993,null,{"$f":"'6. Historical Wholesale'!H51","v":1911.5758500000011},0.77910000000000001,1489.3087447350008,null,{"$f":"'6. Historical Wholesale'!L51","v":1911.5758500000011},1.7713000000000001,3385.974303105002,null,4875.2830478400028]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":9385.2761819999996},3.3395999999999999,31343.0683374072,null,{"$f":"'6. Historical Wholesale'!H52","v":9461.301621999999},0.77910000000000001,7371.3000937001998,null,{"$f":"'6. Historical Wholesale'!L52","v":9461.301621999999},1.7713000000000001,16758.803563048597,null,24130.103656748797]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":5241.7336039999991},3.3395999999999999,17505.293543918397,null,{"$f":"'6. Historical Wholesale'!H53","v":5279.3036839999986},0.77910000000000001,4113.1055002043986,null,{"$f":"'6. Historical Wholesale'!L53","v":5279.3036839999986},1.7713000000000001,9351.2306154691978,null,13464.336115673595]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":7928.1214219999983},3.3395999999999999,26476.754300911194,null,{"$f":"'6. Historical Wholesale'!H54","v":7837.7303820000016},0.77910000000000001,6106.3757406162013,null,{"$f":"'6. Historical Wholesale'!L54","v":7837.7303820000016},1.7713000000000001,13882.971825636603,null,19989.347566252804]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":62764.238138000001},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3427178414201366},{"$f":"SUM(F43:F54)","v":209803.13862703479},null,{"$f":"SUM(H43:H54)","v":63779.324058000006},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77946902133544405},{"$f":"SUM(J43:J54)","v":49714.007304925406},null,{"$f":"SUM(L43:L54)","v":63779.324058000006},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7725789944012547},{"$f":"SUM(N43:N54)","v":113053.8901023214},null,{"$f":"SUM(P43:P54)","v":162767.89740724681}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":55909.352811999997},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6480320342135819},{"$f":"F24+F43+F62+F81","v":203959.1100703252},null,{"$f":"H24+H43+H62+H81","v":58551.364651999997},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86624979635343657},{"$f":"J24+J43+J62+J81","v":50720.1077060108},null,{"$f":"L24+L43+L62+L81","v":58551.364651999997},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0100329544984148},{"$f":"N24+N43+N62+N81","v":117690.17248137359},null,{"$f":"J100+N100","v":168410.2801873844}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":47901.466266000003},3.6455526813942725,{"$f":"F25+F44+F63+F82","v":174627.3187887336},null,{"$f":"H25+H44+H63+H82","v":53468.328946000001},0.86682712712860843,{"$f":"J25+J44+J63+J82","v":46347.797972628599},null,{"$f":"L25+L44+L63+L82","v":53468.328946000001},2.0113191035960938,{"$f":"N25+N44+N63+N82","v":107541.8714464498},null,153889.66941907839]
[null,"March",null,49917.900926000002,3.632631670584153,181333.34783286962,null,54971.542805999998,0.86303570302517307,47442.404091954602,null,54971.542805999998,2.000945867352701,109995.0813996678,null,157437.48549162241]
[null,"April",null,39139.073715999999,3.5886853076817355,140457.81880088159,null,50638.468116000011,0.85432183041284482,43261.548770163608,null,50638.468116000011,1.9771049419546147,100117.56556515481,null,143379.11433531842]
[null,"May",null,38732.547858000005,3.6312401599286699,140647.1832783288,null,45087.912258000004,0.86298645121555617,38910.257392249798,null,45087.912258000004,2.0008111157019677,90212.396029601412,null,129122.65342185121]
[null,"June",null,58975.415805999997,3.6300807683315583,214085.5227217176,null,62950.315166,0.86198343243780995,54262.128739830601,null,62950.315166,1.9980668828083976,125778.93999553582,null,180041.06873536643]
[null,"July",null,76684.151516000013,3.6179322637343994,277438.06588683359,null,71815.423435999997,0.85716714056342369,61557.8211549876,null,71815.423435999997,1.9848896354028982,142545.68964018679,null,204103.5107951744]
[null,"August",null,64893.471400000002,3.6478723588246815,236723.10058824002,null,65426.114840000002,0.86634063073221601,56681.301596844001,null,65426.114840000002,2.0099880623003532,131505.709791092,null,188187.01138793601]
[null,"September",null,59570.660329999999,3.6553432614747718,217751.211818868,null,57247.865850000002,0.86696473847216782,49631.881044734997,null,57247.865850000002,2.0116956045987697,115165.280103105,null,164797.16114784]
[null,"October",null,48477.186182000005,3.5979699457509078,174419.45893740721,null,54416.211622000003,0.8541952923254934,46482.071793700205,null,54416.211622000003,1.9767587370885613,107567.72176304861,null,154049.79355674883]
[null,"November",null,55414.604604,3.6296929815032848,201138.0014039184,null,57839.809684,0.86170314170296536,49840.745720204402,null,57839.809684,1.9973000147582785,115523.45273546921,null,165364.19845567361]
[null,"December",null,58203.841421999998,3.616357346155358,210485.8895009112,null,62743.384382000004,0.85864502291769607,53874.294720616206,null,62743.384382000004,1.9889330825041913,124792.3929056366,null,178666.68762625282]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":653819.672838},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6295421019199292},{"$f":"SUM(F100:F111)","v":2373066.0296290349},null,{"$f":"SUM(H100:H111)","v":695156.74175799999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86169395291926176},{"$f":"SUM(J100:J111)","v":599012.36070392549},null,{"$f":"SUM(L100:L111)","v":695156.74175799999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9972995879246873},{"$f":"SUM(N100:N111)","v":1388436.2738563216},null,{"$f":"SUM(P100:P111)","v":1987448.6345602474}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!H75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":1987448.6345602474}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":53210.195},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":194749.3137},null,{"$f":"'6. Historical Wholesale'!H24","v":55876.826999999997},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":48612.839489999998},null,{"$f":"'6. Historical Wholesale'!L24","v":55876.826999999997},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":112871.19054},null,{"$f":"J24+N24","v":161484.03002999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":45741.517},{"$f":"E24","v":3.66},167413.95222000001,null,{"$f":"'6. Historical Wholesale'!H25","v":51602.012000000002},{"$f":"I24","v":0.87},44893.750440000003,null,{"$f":"'6. Historical Wholesale'!L25","v":51602.012000000002},{"$f":"M24","v":2.02},104236.06424000001,null,149129.81468000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":45653.951000000001},3.66,167093.46066000001,null,{"$f":"'6. Historical Wholesale'!H26","v":50759.902000000002},0.87,44161.114740000005,null,{"$f":"'6. Historical Wholesale'!L26","v":50759.902000000002},2.02,102535.00204000001,null,146696.11678000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":30427.491320000001},3.66,111364.6182312,null,{"$f":"'6. Historical Wholesale'!H27","v":41904.491320000008},0.87,36456.907448400008,null,{"$f":"'6. Historical Wholesale'!L27","v":41904.491320000008},2.02,84647.072466400015,null,121103.97991480003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":35255.825380000002},3.66,129036.32089080001,null,{"$f":"'6. Historical Wholesale'!H28","v":41609.075380000002},0.87,36199.895580600001,null,{"$f":"'6. Historical Wholesale'!L28","v":41609.075380000002},2.02,84050.33226760001,null,120250.22784820001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":53468.24},3.66,195693.75839999999,null,{"$f":"'6. Historical Wholesale'!H29","v":57398.66},0.87,49936.834200000005,null,{"$f":"'6. Historical Wholesale'!L29","v":57398.66},2.02,115945.29320000001,null,165882.12740000003]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":66615.710000000006},3.66,243813.49860000002,null,{"$f":"'6. Historical Wholesale'!H30","v":61676.84},0.87,53658.8508,null,{"$f":"'6. Historical Wholesale'!L30","v":61676.84},2.02,124587.21679999999,null,178246.06760000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":62437.152000000002},3.66,228519.97632000002,null,{"$f":"'6. Historical Wholesale'!H31","v":62792.25},0.87,54629.2575,null,{"$f":"'6. Historical Wholesale'!L31","v":62792.25},2.02,126840.345,null,181469.60250000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":58704.851999999999},3.66,214859.75831999999,null,{"$f":"'6. Historical Wholesale'!H32","v":55336.29},0.87,48142.5723,null,{"$f":"'6. Historical Wholesale'!L32","v":55336.29},2.02,111779.3058,null,159921.8781]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":39091.910000000003},3.66,143076.39060000001,null,{"$f":"'6. Historical Wholesale'!H33","v":44954.91},0.87,39110.771700000005,null,{"$f":"'6. Historical Wholesale'!L33","v":44954.91},2.02,90808.918200000015,null,129919.68990000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":50172.870999999999},3.66,183632.70785999999,null,{"$f":"'6. Historical Wholesale'!H34","v":52560.506000000001},0.87,45727.640220000001,null,{"$f":"'6. Historical Wholesale'!L34","v":52560.506000000001},2.02,106172.22212000001,null,151899.86233999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":50275.72},3.66,184009.13520000002,null,{"$f":"'6. Historical Wholesale'!H35","v":54905.654000000002},0.87,47767.918980000002,null,{"$f":"'6. Historical Wholesale'!L35","v":54905.654000000002},2.02,110909.42108,null,158677.34006000002]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":591055.4347000001},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999993},{"$f":"SUM(F24:F35)","v":2163262.8910019998},null,{"$f":"SUM(H24:H35)","v":631377.41769999999},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":549298.35339900001},null,{"$f":"SUM(L24:L35)","v":631377.41769999999},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":1275382.3837540001},null,{"$f":"SUM(P24:P35)","v":1824680.7371530004}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":2699.1578119999995},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":9014.107428955198},null,{"$f":"'6. Historical Wholesale'!H43","v":2674.5376519999991},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":2083.7322846731995},null,{"$f":"'6. Historical Wholesale'!L43","v":2674.5376519999991},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":4737.4085429875986},null,{"$f":"J43+N43","v":6821.1408276607981}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":2159.9492659999996},{"$f":"E43","v":3.3395999999999999},7213.3665687335988,null,{"$f":"'6. Historical Wholesale'!H44","v":1866.316945999999},{"$f":"I43","v":0.77910000000000001},1454.0475326285994,null,{"$f":"'6. Historical Wholesale'!L44","v":1866.316945999999},{"$f":"M43","v":1.7713000000000001},3305.8072064497983,null,4759.8547390783979]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":4263.9499259999993},3.3395999999999999,14239.887172869598,null,{"$f":"'6. Historical Wholesale'!H45","v":4211.6408059999994},0.77910000000000001,3281.2893519545996,null,{"$f":"'6. Historical Wholesale'!L45","v":4211.6408059999994},1.7713000000000001,7460.0793596677995,null,10741.368711622399]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":8711.5823959999998},3.3395999999999999,29093.200569681598,null,{"$f":"'6. Historical Wholesale'!H46","v":8733.9767960000008},0.77910000000000001,6804.6413217636009,null,{"$f":"'6. Historical Wholesale'!L46","v":8733.9767960000008},1.7713000000000001,15470.493098754803,null,22275.134420518403]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":3476.7224779999997},3.3395999999999999,11610.862387528799,null,{"$f":"'6. Historical Wholesale'!H47","v":3478.8368780000001},0.77910000000000001,2710.3618116498001,null,{"$f":"'6. Historical Wholesale'!L47","v":3478.8368780000001},1.7713000000000001,6162.0637620014004,null,8872.4255736512005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":5507.1758059999993},3.3395999999999999,18391.764321717597,null,{"$f":"'6. Historical Wholesale'!H48","v":5551.6551660000005},0.77910000000000001,4325.2945398306001,null,{"$f":"'6. Historical Wholesale'!L48","v":5551.6551660000005},1.7713000000000001,9833.6467955358021,null,14158.941335366402]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":10068.441515999999},3.3395999999999999,33624.567286833597,null,{"$f":"'6. Historical Wholesale'!H49","v":10138.583436000001},0.77910000000000001,7898.9703549876003,null,{"$f":"'6. Historical Wholesale'!L49","v":10138.583436000001},1.7713000000000001,17958.472840186801,null,25857.443195174401]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":2456.3194000000003},3.3395999999999999,8203.1242682400007,null,{"$f":"'6. Historical Wholesale'!H50","v":2633.8648400000002},0.77910000000000001,2052.0440968440003,null,{"$f":"'6. Historical Wholesale'!L50","v":2633.8648400000002},1.7713000000000001,4665.3647910920008,null,6717.4088879360006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":865.80832999999984},3.3395999999999999,2891.4534988679993,null,{"$f":"'6. Historical Wholesale'!H51","v":1911.5758500000011},0.77910000000000001,1489.3087447350008,null,{"$f":"'6. Historical Wholesale'!L51","v":1911.5758500000011},1.7713000000000001,3385.974303105002,null,4875.2830478400028]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":9385.2761819999996},3.3395999999999999,31343.0683374072,null,{"$f":"'6. Historical Wholesale'!H52","v":9461.301621999999},0.77910000000000001,7371.3000937001998,null,{"$f":"'6. Historical Wholesale'!L52","v":9461.301621999999},1.7713000000000001,16758.803563048597,null,24130.103656748797]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":5241.7336039999991},3.3395999999999999,17505.293543918397,null,{"$f":"'6. Historical Wholesale'!H53","v":5279.3036839999986},0.77910000000000001,4113.1055002043986,null,{"$f":"'6. Historical Wholesale'!L53","v":5279.3036839999986},1.7713000000000001,9351.2306154691978,null,13464.336115673595]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":7928.1214219999983},3.3395999999999999,26476.754300911194,null,{"$f":"'6. Historical Wholesale'!H54","v":7837.7303820000016},0.77910000000000001,6106.3757406162013,null,{"$f":"'6. Historical Wholesale'!L54","v":7837.7303820000016},1.7713000000000001,13882.971825636603,null,19989.347566252804]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":62764.238138000001},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3395999999999999},{"$f":"SUM(F43:F54)","v":209607.44968566479},null,{"$f":"SUM(H43:H54)","v":63779.324058000006},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000001},{"$f":"SUM(J43:J54)","v":49690.471373587803},null,{"$f":"SUM(L43:L54)","v":63779.324058000006},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000001},{"$f":"SUM(N43:N54)","v":112972.31670393542},null,{"$f":"SUM(P43:P54)","v":162662.7880775232}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":55909.352811999997},{"$f":"IF(D100<>0,F100/D100,0)","v":3.644531923203032},{"$f":"F24+F43+F62+F81","v":203763.4211289552},null,{"$f":"H24+H43+H62+H81","v":58551.364651999997},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86584782568242846},{"$f":"J24+J43+J62+J81","v":50696.571774673197},null,{"$f":"L24+L43+L62+L81","v":58551.364651999997},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0086397606954893},{"$f":"N24+N43+N62+N81","v":117608.5990829876},null,{"$f":"J100+N100","v":168305.17085766079}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":47901.466266000003},3.6455526813942725,174627.3187887336,null,{"$f":"H25+H44+H63+H82","v":53468.328946000001},0.86682712712860843,{"$f":"J25+J44+J63+J82","v":46347.797972628599},null,{"$f":"L25+L44+L63+L82","v":53468.328946000001},2.0113191035960938,{"$f":"N25+N44+N63+N82","v":107541.8714464498},null,153889.66941907839]
[null,"March",null,49917.900926000002,3.632631670584153,181333.34783286962,null,{"$f":"H26+H45+H64+H83","v":54971.542805999998},0.86303570302517307,{"$f":"J26+J45+J64+J83","v":47442.404091954602},null,{"$f":"L26+L45+L64+L83","v":54971.542805999998},2.000945867352701,{"$f":"N26+N45+N64+N83","v":109995.0813996678},null,157437.48549162241]
[null,"April",null,39139.073715999999,3.5886853076817355,140457.81880088159,null,{"$f":"H27+H46+H65+H84","v":50638.468116000011},0.85432183041284482,{"$f":"J27+J46+J65+J84","v":43261.548770163608},null,{"$f":"L27+L46+L65+L84","v":50638.468116000011},1.9771049419546147,{"$f":"N27+N46+N65+N84","v":100117.56556515481},null,143379.11433531842]
[null,"May",null,38732.547858000005,3.6312401599286699,140647.1832783288,null,{"$f":"H28+H47+H66+H85","v":45087.912258000004},0.86298645121555617,{"$f":"J28+J47+J66+J85","v":38910.257392249798},null,{"$f":"L28+L47+L66+L85","v":45087.912258000004},2.0008111157019677,{"$f":"N28+N47+N66+N85","v":90212.396029601412},null,129122.65342185121]
[null,"June",null,58975.415805999997,3.6300807683315583,214085.5227217176,null,{"$f":"H29+H48+H67+H86","v":62950.315166},0.86198343243780995,{"$f":"J29+J48+J67+J86","v":54262.128739830601},null,{"$f":"L29+L48+L67+L86","v":62950.315166},1.9980668828083976,{"$f":"N29+N48+N67+N86","v":125778.93999553582},null,180041.06873536643]
[null,"July",null,76684.151516000013,3.6179322637343994,277438.06588683359,null,{"$f":"H30+H49+H68+H87","v":71815.423435999997},0.85716714056342369,{"$f":"J30+J49+J68+J87","v":61557.8211549876},null,{"$f":"L30+L49+L68+L87","v":71815.423435999997},1.9848896354028982,{"$f":"N30+N49+N68+N87","v":142545.68964018679},null,204103.5107951744]
[null,"August",null,64893.471400000002,3.6478723588246815,236723.10058824002,null,{"$f":"H31+H50+H69+H88","v":65426.114840000002},0.86634063073221601,{"$f":"J31+J50+J69+J88","v":56681.301596844001},null,{"$f":"L31+L50+L69+L88","v":65426.114840000002},2.0099880623003532,{"$f":"N31+N50+N69+N88","v":131505.709791092},null,188187.01138793601]
[null,"September",null,59570.660329999999,3.6553432614747718,217751.211818868,null,{"$f":"H32+H51+H70+H89","v":57247.865850000002},0.86696473847216782,{"$f":"J32+J51+J70+J89","v":49631.881044734997},null,{"$f":"L32+L51+L70+L89","v":57247.865850000002},2.0116956045987697,{"$f":"N32+N51+N70+N89","v":115165.280103105},null,164797.16114784]
[null,"October",null,48477.186182000005,3.5979699457509078,174419.45893740721,null,{"$f":"H33+H52+H71+H90","v":54416.211622000003},0.8541952923254934,{"$f":"J33+J52+J71+J90","v":46482.071793700205},null,{"$f":"L33+L52+L71+L90","v":54416.211622000003},1.9767587370885613,{"$f":"N33+N52+N71+N90","v":107567.72176304861},null,154049.79355674883]
[null,"November",null,55414.604604,3.6296929815032848,201138.0014039184,null,{"$f":"H34+H53+H72+H91","v":57839.809684},0.86170314170296536,{"$f":"J34+J53+J72+J91","v":49840.745720204402},null,{"$f":"L34+L53+L72+L91","v":57839.809684},1.9973000147582785,{"$f":"N34+N53+N72+N91","v":115523.45273546921},null,165364.19845567361]
[null,"December",null,58203.841421999998,3.616357346155358,210485.8895009112,null,{"$f":"H35+H54+H73+H92","v":62743.384382000004},0.85864502291769607,{"$f":"J35+J54+J73+J92","v":53874.294720616206},null,{"$f":"L35+L54+L73+L92","v":62743.384382000004},1.9889330825041913,{"$f":"N35+N54+N73+N92","v":124792.3929056366},null,178666.68762625282]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":653819.672838},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6292428008289712},{"$f":"SUM(F100:F111)","v":2372870.3406876647},null,{"$f":"SUM(H100:H111)","v":695156.74175799999},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86166009590554993},{"$f":"SUM(J100:J111)","v":598988.82477258786},null,{"$f":"SUM(L100:L111)","v":695156.74175799999},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9971822425930721},{"$f":"SUM(N100:N111)","v":1388354.7004579355},null,{"$f":"SUM(P100:P111)","v":1987343.5252305237}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!J75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":1987343.5252305237}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":52,"n_cols":10,"rows_kept":52,"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",6.7999999999999996E-3,179332550.12149999,null,{"$f":"ROUND(D17*E17, 2)","v":1219461.3400000001},{"$f":"G17/2465524.45","v":0.49460525122758364},{"$f":"H17*total_current_wholesale_network","v":1173730.9197643131},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.5449965383813265E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.1000000000000004E-3,59689171.484999992,null,{"$f":"ROUND(D18*E18, 2)","v":364103.95},0.14767809339712692,350449.86676110578,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.8712469622597208E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.6015999999999999,null,332490,{"$f":"ROUND(D19*F19, 2)","v":865005.98},0.35084056051441709,832567.81597277289,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.5040386657426477}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.1000000000000004E-3,415525.82099999994,null,{"$f":"ROUND(D20*E20, 2)","v":2534.71},1.0280611899833318E-3,2439.6570863294464,{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":5.8712526707923813E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.8886000000000001,null,1003,{"$f":"ROUND(D21*F21, 2)","v":1894.27},7.6830306833907075E-4,1823.2339119352037,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.81778057022453}]
["Street Lighting","RTSR - Network","kW",1.8791,null,6665,{"$f":"ROUND(D22*F22, 2)","v":12524.2},5.0797306025498956E-3,12054.536132578185,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.8086325780312356}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.1999999999999998E-3,179332550.12149999,null,{"$f":"ROUND(D27*E27, 2)","v":932529.26},{"$f":"G27/1908179.76","v":0.48870094922293905},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":971268.03424142697},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":5.4160164096444348E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.7999999999999996E-3,59689171.484999992,null,{"$f":"ROUND(D28*E28, 2)","v":286508.02},0.15014729010646252,298410.02670501027,{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":4.9993997115540681E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0329000000000002,null,332490,{"$f":"ROUND(D29*F29, 2)","v":675918.92},0.35422182656418072,703997.68553641776,{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":2.1173499519877823}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.7999999999999996E-3,415525.82099999994,null,{"$f":"ROUND(D30*E30, 2)","v":1994.52},1.0452474351787485E-3,2077.3755878236043,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":4.9993898882726828E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.4910000000000001,null,1003,{"$f":"ROUND(D31*F31, 2)","v":1495.47},7.8371547133483904E-4,1557.5942433881667,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.5529354370769359}]
["Street Lighting","RTSR - Connection","kW",1.4603999999999999,null,6665,{"$f":"ROUND(D32*F32, 2)","v":9733.57},5.1009711999041429E-3,10137.918246180636,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.5210680039280773}]
[]
["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",6.5449965383813265E-3,179332550.12149999,null,{"$f":"IF(ISERROR(D37*E37), 0, ROUND(D37*E37, 2))","v":1173730.92},{"$f":"G37/2373066.04","v":0.49460524916533716},{"$f":"H37*forecast_wholesale_network","v":1173634.1260928609},{"$f":"IF(ISERROR(I37/E37), 0, I37/E37)","v":6.5444567943617011E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.8712469622597208E-3,59689171.484999992,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":350449.87},0.1476780941165885,350420.96949853434,{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":5.8707628331982429E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5040386657426477,null,332490,{"$f":"ROUND(D39*F39, 2)","v":832567.82},0.35084056067820174,832499.16074353585,{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":2.503832177640037}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.8712526707923813E-3,415525.82099999994,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":2439.66},1.0280624132988729E-3,2439.4588088926794,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":5.8707754984320933E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.81778057022453,null,1003,{"$f":"ROUND(D41*F41, 2)","v":1823.23},7.683014165084087E-4,1823.0796439411231,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":1.8176267636501726}]
["Street Lighting","RTSR - Network","kW",1.8086325780312356,null,6665,{"$f":"ROUND(D42*F42, 2)","v":12054.54},5.0797322100652543E-3,12053.545899899644,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":1.8084840059864431}]
[]
["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",5.4160164096444348E-3,179332550.12149999,null,{"$f":"ROUND(D47*E47, 2)","v":971268.03},{"$f":"G47/1987448.64","v":0.48870094575123213},{"$f":"H47*forecast_wholesale_lineplus","v":971216.66031274456},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":5.4157299366720292E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.9993997115540681E-3,59689171.484999992,null,{"$f":"ROUND(D48*E48, 2)","v":298410.03000000003},0.15014729135340074,298394.24730208196,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":4.9991353519971207E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1173499519877823,null,332490,{"$f":"ROUND(D49*F49, 2)","v":703997.69},0.35422182784054235,703960.45605422312,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":2.1172379802527086}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.9993898882726828E-3,415525.82099999994,null,{"$f":"ROUND(D50*E50, 2)","v":2077.38},1.0452496523381859E-3,2077.2701288237495,{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":4.9991360917706956E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.5529354370769359,null,1003,{"$f":"ROUND(D51*F51, 2)","v":1557.59},7.8371333409652292E-4,1557.507620153551,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":1.5528490729347468}]
["Street Lighting","RTSR - Connection","kW",1.5210680039280773,null,6665,{"$f":"ROUND(D52*F52, 2)","v":10137.92},5.1009720683901551E-3,10137.383812496926,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.5209878188292463}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 4,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"Unmetered Scattered Load"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Sentinel Lighting"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":""},7]
[{"$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]