{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["1. Info","2. Table of Contents","3. Rate Classes","4. RRR Data","5. UTRs and Sub-Transmission","6. Historical Wholesale","7. Current Wholesale","8. Forecast Wholesale","9. RTSR Rates to Forecast","hidden1","Sheet1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":3,"defined_names":20,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Utility Name   ","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,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,"Assigned EB Number","EB-2015-0100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,"Name and Title","Peter Soules, Chief Financial Officer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","(613) 925-3851",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,"Email Address","psoules@rslu.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,8.2000000000000007E-3,null,5.8999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,7.4999999999999997E-3,null,5.4000000000000003E-3,null,null,1,"C18",{"$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,3.1307999999999998,null,2.1617999999999999,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 4,999 kW – Interval Metered",null,"kW",null,3.4979,null,2.4096000000000002,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.4999999999999997E-3,null,5.4000000000000003E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,"kW",null,2.3731,null,1.7060999999999999,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,"kW",null,2.3611,null,1.6714,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",8.2000000000000007E-3,40938310.960000001,null,1.0797000000000001,{"$f":"F17*H17","v":44201094.343512006}]
[null,"Residential","RTSR - Connection","kWh",5.8999999999999999E-3,40938310.960000001,null,1.0797000000000001,{"$f":"F18*H18","v":44201094.343512006}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",7.4999999999999997E-3,20653133.002,null,1.0797000000000001,{"$f":"F19*H19","v":22299187.702259403}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.4000000000000003E-3,20653133.002,null,1.0797000000000001,{"$f":"F20*H20","v":22299187.702259403}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",3.1307999999999998,37205582,115031.54000000001]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1617999999999999,37205582,115031.54000000001]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",3.4979,3712495,10702.9]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.4096000000000002,3712495,10702.9]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.4999999999999997E-3,543571,null,1.0797000000000001,{"$f":"F25*H25","v":586893.6087000001}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.4000000000000003E-3,543571,null,1.0797000000000001,{"$f":"F26*H26","v":586893.6087000001}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.3731,109502,302]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.7060999999999999,109502,302]
[null,"Street Lighting","RTSR - Network","kW",2.3611,1052678,2861.6]
[null,"Street Lighting","RTSR - Connection","kW",1.6714,1052678,2861.6]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D24<>0,F24/D24,0)","v":0},null,null,null,{"$f":"IF(H24<>0,J24/H24,0)","v":0},null,null,null,{"$f":"IF(L24<>0,N24/L24,0)","v":0},null,null,{"$f":"J24+N24","v":0}]
[null,"February",null,null,{"$f":"IF(D25<>0,F25/D25,0)","v":0},null,null,null,{"$f":"IF(H25<>0,J25/H25,0)","v":0},null,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'[3] for RTSR'!B29","v":24949.498637770899},{"$f":"IF(D43<>0,F43/D43,0)","v":3.23},{"$f":"'[3] for RTSR'!D29","v":80586.880600000004},null,{"$f":"'[3] for RTSR'!E29","v":25102.707895628599},{"$f":"IF(H43<>0,J43/H43,0)","v":0.65},{"$f":"'[3] for RTSR'!G29","v":16316.76013215859},null,{"$f":"H43","v":25102.707895628599},{"$f":"IF(L43<>0,N43/L43,0)","v":1.62},{"$f":"'[3] for RTSR'!J29","v":40666.386790918332},null,{"$f":"J43+N43","v":56983.146923076922}]
[null,"February",null,{"$f":"'[3] for RTSR'!B30","v":21762.933199174407},{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299999999999995},{"$f":"'[3] for RTSR'!D30","v":70294.27423333333},null,{"$f":"'[3] for RTSR'!E30","v":21765.836123348017},{"$f":"IF(H44<>0,J44/H44,0)","v":0.65},{"$f":"'[3] for RTSR'!G30","v":14147.793480176211},null,{"$f":"H44","v":21765.836123348017},{"$f":"IF(L44<>0,N44/L44,0)","v":1.6199999999999999},{"$f":"'[3] for RTSR'!J30","v":35260.654519823787},null,49408.447999999997]
[null,"March",null,{"$f":"'[3] for RTSR'!B31","v":20658.371362229107},3.23,{"$f":"'[3] for RTSR'!D31","v":66726.539500000014},null,{"$f":"'[3] for RTSR'!E31","v":25598.057991641253},0.65,{"$f":"'[3] for RTSR'!G31","v":16638.737694566815},null,25598.057991641253,1.62,{"$f":"'[3] for RTSR'!J31","v":41468.853946458832},null,58107.591641025647]
[null,"April",null,{"$f":"'[3] for RTSR'!B32","v":21516.412992776055},3.2299999999999995,{"$f":"'[3] for RTSR'!D32","v":69498.013966666651},null,{"$f":"'[3] for RTSR'!E32","v":21516.410776008135},0.65,{"$f":"'[3] for RTSR'!G32","v":13985.667004405288},null,21516.410776008135,1.62,{"$f":"'[3] for RTSR'!J32","v":34856.58545713318},null,48842.252461538468]
[null,"May",null,{"$f":"'[3] for RTSR'!B33","v":17634.122394220845},3.4121000000000001,{"$f":"'[3] for RTSR'!D33","v":60169.389021320945},null,{"$f":"'[3] for RTSR'!E33","v":17652.539545724532},0.78790000000000004,{"$f":"'[3] for RTSR'!G33","v":13908.435908076359},null,17652.539545724532,1.8018000000000001,{"$f":"'[3] for RTSR'!J33","v":31806.345753486465},null,45714.781661562825]
[null,"June",null,{"$f":"'[3] for RTSR'!B34","v":16643.670010319915},3.4121000000000001,{"$f":"'[3] for RTSR'!D34","v":56789.86644221258},null,{"$f":"'[3] for RTSR'!E34","v":16659.576716970463},0.78790000000000004,{"$f":"'[3] for RTSR'!G34","v":13126.080495301028},null,16659.576716970463,1.8018000000000001,{"$f":"'[3] for RTSR'!J34","v":30017.225328637382},null,43143.305823938412]
[null,"July",null,{"$f":"'[3] for RTSR'!B35","v":22064.730196078435},3.4121000000000001,{"$f":"'[3] for RTSR'!D35","v":75287.065902039234},null,{"$f":"'[3] for RTSR'!E35","v":25796.010487365904},0.78790000000000004,{"$f":"'[3] for RTSR'!G35","v":20324.676662995596},null,25796.010487365904,1.8018000000000001,{"$f":"'[3] for RTSR'!J35","v":46479.251696135885},null,66803.928359131474]
[null,"August",null,{"$f":"'[3] for RTSR'!B36","v":24229.16714138287},3.4121000000000001,{"$f":"'[3] for RTSR'!D36","v":82672.34120311249},null,{"$f":"'[3] for RTSR'!E36","v":24229.167637760478},0.78790000000000004,{"$f":"'[3] for RTSR'!G36","v":19090.161181791482},null,24229.167637760478,1.8018000000000001,{"$f":"'[3] for RTSR'!J36","v":43656.114249716833},null,62746.275431508315]
[null,"September",null,{"$f":"'[3] for RTSR'!B37","v":19834.419164086688},3.4121000000000001,{"$f":"'[3] for RTSR'!D37","v":67677.021629780196},null,{"$f":"'[3] for RTSR'!E37","v":19885.12567170972},0.78790000000000004,{"$f":"'[3] for RTSR'!G37","v":15667.49051674009},null,19885.12567170972,1.8017999999999998,{"$f":"'[3] for RTSR'!J37","v":35829.019435286573},null,51496.509952026667]
[null,"October",null,{"$f":"'[3] for RTSR'!B38","v":22034.010681114552},3.4121000000000001,{"$f":"'[3] for RTSR'!D38","v":75182.247845030972},null,{"$f":"'[3] for RTSR'!E38","v":22047.350493765931},0.78790000000000004,{"$f":"'[3] for RTSR'!G38","v":17371.107454038178},null,22047.350493765931,1.8018000000000001,{"$f":"'[3] for RTSR'!J38","v":39724.916119667454},null,57096.023573705635]
[null,"November",null,{"$f":"'[3] for RTSR'!B39","v":18676.253436532508},3.4121000000000001,{"$f":"'[3] for RTSR'!D39","v":63725.244350792571},null,{"$f":"'[3] for RTSR'!E39","v":18718.359581288129},0.78790000000000004,{"$f":"'[3] for RTSR'!G39","v":14748.195514096917},null,18718.359581288129,1.8018000000000001,{"$f":"'[3] for RTSR'!J39","v":33726.740293564952},null,48474.935807661866]
[null,"December",null,{"$f":"'[3] for RTSR'!B40","v":21295.015479876161},3.4121000000000001,{"$f":"'[3] for RTSR'!D40","v":72660.722318885455},null,{"$f":"'[3] for RTSR'!E40","v":21335.116990293162},0.78790000000000004,{"$f":"'[3] for RTSR'!G40","v":16809.938676651982},null,21335.116990293162,1.8018000000000001,{"$f":"'[3] for RTSR'!J40","v":38441.61379311022},null,55251.552469762202]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":251298.60469556248},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3476891287651069},{"$f":"SUM(F43:F54)","v":841269.60701317457},null,{"$f":"SUM(H43:H54)","v":260306.25991150434},{"$f":"IF(H56<>0,J56/H56,0)","v":0.73811150291321526},{"$f":"SUM(J43:J54)","v":192135.0447209985},null,{"$f":"SUM(L43:L54)","v":260306.25991150434},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7361615027528832},{"$f":"SUM(N43:N54)","v":451933.70738393994},null,{"$f":"SUM(P43:P54)","v":644068.75210493838}]
[]
[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,{"$f":"D24+D43+D62+D81","v":24949.498637770899},{"$f":"IF(D100<>0,F100/D100,0)","v":3.23},{"$f":"F24+F43+F62+F81","v":80586.880600000004},null,{"$f":"H24+H43+H62+H81","v":25102.707895628599},{"$f":"IF(H100<>0,J100/H100,0)","v":0.65},{"$f":"J24+J43+J62+J81","v":16316.76013215859},null,{"$f":"L24+L43+L62+L81","v":25102.707895628599},{"$f":"IF(L100<>0,N100/L100,0)","v":1.62},{"$f":"N24+N43+N62+N81","v":40666.386790918332},null,{"$f":"J100+N100","v":56983.146923076922}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":21762.933199174407},3.2299999999999995,{"$f":"F25+F44+F63+F82","v":70294.27423333333},null,{"$f":"H25+H44+H63+H82","v":21765.836123348017},0.65,{"$f":"J25+J44+J63+J82","v":14147.793480176211},null,{"$f":"L25+L44+L63+L82","v":21765.836123348017},1.6199999999999999,{"$f":"N25+N44+N63+N82","v":35260.654519823787},null,49408.447999999997]
[null,"March",null,20658.371362229107,3.23,66726.539500000014,null,25598.057991641253,0.65,16638.737694566815,null,25598.057991641253,1.62,41468.853946458832,null,58107.591641025647]
[null,"April",null,21516.412992776055,3.2299999999999995,69498.013966666651,null,21516.410776008135,0.65,13985.667004405288,null,21516.410776008135,1.62,34856.58545713318,null,48842.252461538468]
[null,"May",null,17634.122394220845,3.4121000000000001,60169.389021320945,null,17652.539545724532,0.78790000000000004,13908.435908076359,null,17652.539545724532,1.8018000000000001,31806.345753486465,null,45714.781661562825]
[null,"June",null,16643.670010319915,3.4121000000000001,56789.86644221258,null,16659.576716970463,0.78790000000000004,13126.080495301028,null,16659.576716970463,1.8018000000000001,30017.225328637382,null,43143.305823938412]
[null,"July",null,22064.730196078435,3.4121000000000001,75287.065902039234,null,25796.010487365904,0.78790000000000004,20324.676662995596,null,25796.010487365904,1.8018000000000001,46479.251696135885,null,66803.928359131474]
[null,"August",null,24229.16714138287,3.4121000000000001,82672.34120311249,null,24229.167637760478,0.78790000000000004,19090.161181791482,null,24229.167637760478,1.8018000000000001,43656.114249716833,null,62746.275431508315]
[null,"September",null,19834.419164086688,3.4121000000000001,67677.021629780196,null,19885.12567170972,0.78790000000000004,15667.49051674009,null,19885.12567170972,1.8017999999999998,35829.019435286573,null,51496.509952026667]
[null,"October",null,22034.010681114552,3.4121000000000001,75182.247845030972,null,22047.350493765931,0.78790000000000004,17371.107454038178,null,22047.350493765931,1.8018000000000001,39724.916119667454,null,57096.023573705635]
[null,"November",null,18676.253436532508,3.4121000000000001,63725.244350792571,null,18718.359581288129,0.78790000000000004,14748.195514096917,null,18718.359581288129,1.8018000000000001,33726.740293564952,null,48474.935807661866]
[null,"December",null,21295.015479876161,3.4121000000000001,72660.722318885455,null,21335.116990293162,0.78790000000000004,16809.938676651982,null,21335.116990293162,1.8018000000000001,38441.61379311022,null,55251.552469762202]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":251298.60469556248},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3476891287651069},{"$f":"SUM(F100:F111)","v":841269.60701317457},null,{"$f":"SUM(H100:H111)","v":260306.25991150434},{"$f":"IF(H113<>0,J113/H113,0)","v":0.73811150291321526},{"$f":"SUM(J100:J111)","v":192135.0447209985},null,{"$f":"SUM(L100:L111)","v":260306.25991150434},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7361615027528832},{"$f":"SUM(N100:N111)","v":451933.70738393994},null,{"$f":"SUM(P100:P111)","v":644068.75210493838}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":644068.75210493838}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":0},null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":0},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2},{"$f":"L25*M25","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},{"$f":"E25","v":3.78},0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},{"$f":"I25","v":0.86},0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":24949.498637770899},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":85130.18430193809},null,{"$f":"'6. Historical Wholesale'!H43","v":25102.707895628599},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":19778.423550965774},null,{"$f":"'6. Historical Wholesale'!L43","v":25102.707895628599},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":45230.059086343608},null,{"$f":"J43+N43","v":65008.482637309382}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":21762.933199174407},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":74257.304368903002},null,{"$f":"'6. Historical Wholesale'!H44","v":21765.836123348017},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":17149.302281585904},null,{"$f":"'6. Historical Wholesale'!L44","v":21765.836123348017},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":39217.683527048459},null,56366.985808634359]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":20658.371362229107},{"$f":"E44","v":3.4121000000000001},70488.428925061933,null,{"$f":"'6. Historical Wholesale'!H45","v":25598.057991641253},{"$f":"I44","v":0.78790000000000004},20168.709891614144,null,{"$f":"'6. Historical Wholesale'!L45","v":25598.057991641253},{"$f":"M44","v":1.8018000000000001},46122.58088933921,null,66291.29078095335]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":21516.412992776055},3.4121000000000001,73416.152772651185,null,{"$f":"'6. Historical Wholesale'!H46","v":21516.410776008135},0.78790000000000004,16952.780050416812,null,{"$f":"'6. Historical Wholesale'!L46","v":21516.410776008135},{"$f":"M45","v":1.8018000000000001},38768.268936211462,null,55721.048986628273]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":17634.122394220845},3.4121000000000001,60169.389021320945,null,{"$f":"'6. Historical Wholesale'!H47","v":17652.539545724532},0.78790000000000004,13908.435908076359,null,{"$f":"'6. Historical Wholesale'!L47","v":17652.539545724532},1.8018000000000001,31806.345753486465,null,45714.781661562825]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":16643.670010319915},3.4121000000000001,56789.86644221258,null,{"$f":"'6. Historical Wholesale'!H48","v":16659.576716970463},0.78790000000000004,13126.080495301028,null,{"$f":"'6. Historical Wholesale'!L48","v":16659.576716970463},1.8018000000000001,30017.225328637382,null,43143.305823938412]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":22064.730196078435},3.4121000000000001,75287.065902039234,null,{"$f":"'6. Historical Wholesale'!H49","v":25796.010487365904},0.78790000000000004,20324.676662995596,null,{"$f":"'6. Historical Wholesale'!L49","v":25796.010487365904},1.8018000000000001,46479.251696135885,null,66803.928359131474]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":24229.16714138287},3.4121000000000001,82672.34120311249,null,{"$f":"'6. Historical Wholesale'!H50","v":24229.167637760478},0.78790000000000004,19090.161181791482,null,{"$f":"'6. Historical Wholesale'!L50","v":24229.167637760478},1.8018000000000001,43656.114249716833,null,62746.275431508315]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":19834.419164086688},3.4121000000000001,67677.021629780196,null,{"$f":"'6. Historical Wholesale'!H51","v":19885.12567170972},0.78790000000000004,15667.49051674009,null,{"$f":"'6. Historical Wholesale'!L51","v":19885.12567170972},1.8018000000000001,35829.019435286573,null,51496.509952026667]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":22034.010681114552},3.4121000000000001,75182.247845030972,null,{"$f":"'6. Historical Wholesale'!H52","v":22047.350493765931},0.78790000000000004,17371.107454038178,null,{"$f":"'6. Historical Wholesale'!L52","v":22047.350493765931},1.8018000000000001,39724.916119667454,null,57096.023573705635]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":18676.253436532508},3.4121000000000001,63725.244350792571,null,{"$f":"'6. Historical Wholesale'!H53","v":18718.359581288129},0.78790000000000004,14748.195514096917,null,{"$f":"'6. Historical Wholesale'!L53","v":18718.359581288129},1.8018000000000001,33726.740293564952,null,48474.935807661866]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":21295.015479876161},3.4121000000000001,72660.722318885455,null,{"$f":"'6. Historical Wholesale'!H54","v":21335.116990293162},0.78790000000000004,16809.938676651982,null,{"$f":"'6. Historical Wholesale'!L54","v":21335.116990293162},1.8018000000000001,38441.61379311022,null,55251.552469762202]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":251298.60469556248},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4121000000000001},{"$f":"SUM(F43:F54)","v":857455.96908172872},null,{"$f":"SUM(H43:H54)","v":260306.25991150434},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":205095.30218427425},null,{"$f":"SUM(L43:L54)","v":260306.25991150434},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000005},{"$f":"SUM(N43:N54)","v":469019.81910854863},null,{"$f":"SUM(P43:P54)","v":674115.12129282265}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":24949.498637770899},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4121000000000001},{"$f":"F24+F43+F62+F81","v":85130.18430193809},null,{"$f":"H24+H43+H62+H81","v":25102.707895628599},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78790000000000004},{"$f":"J24+J43+J62+J81","v":19778.423550965774},null,{"$f":"L24+L43+L62+L81","v":25102.707895628599},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8018000000000001},{"$f":"N24+N43+N62+N81","v":45230.059086343608},null,{"$f":"J100+N100","v":65008.482637309382}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":21762.933199174407},3.4121000000000001,{"$f":"F25+F44+F63+F82","v":74257.304368903002},null,{"$f":"H25+H44+H63+H82","v":21765.836123348017},0.78790000000000004,{"$f":"J25+J44+J63+J82","v":17149.302281585904},null,{"$f":"L25+L44+L63+L82","v":21765.836123348017},1.8018000000000001,{"$f":"N25+N44+N63+N82","v":39217.683527048459},null,56366.985808634359]
[null,"March",null,20658.371362229107,3.4120999999999997,70488.428925061933,null,25598.057991641253,0.78790000000000004,20168.709891614144,null,25598.057991641253,1.8018000000000001,46122.58088933921,null,66291.29078095335]
[null,"April",null,21516.412992776055,3.4121000000000001,73416.152772651185,null,21516.410776008135,0.78790000000000004,16952.780050416812,null,21516.410776008135,1.8018000000000001,38768.268936211462,null,55721.048986628273]
[null,"May",null,17634.122394220845,3.4121000000000001,60169.389021320945,null,17652.539545724532,0.78790000000000004,13908.435908076359,null,17652.539545724532,1.8018000000000001,31806.345753486465,null,45714.781661562825]
[null,"June",null,16643.670010319915,3.4121000000000001,56789.86644221258,null,16659.576716970463,0.78790000000000004,13126.080495301028,null,16659.576716970463,1.8018000000000001,30017.225328637382,null,43143.305823938412]
[null,"July",null,22064.730196078435,3.4121000000000001,75287.065902039234,null,25796.010487365904,0.78790000000000004,20324.676662995596,null,25796.010487365904,1.8018000000000001,46479.251696135885,null,66803.928359131474]
[null,"August",null,24229.16714138287,3.4121000000000001,82672.34120311249,null,24229.167637760478,0.78790000000000004,19090.161181791482,null,24229.167637760478,1.8018000000000001,43656.114249716833,null,62746.275431508315]
[null,"September",null,19834.419164086688,3.4121000000000001,67677.021629780196,null,19885.12567170972,0.78790000000000004,15667.49051674009,null,19885.12567170972,1.8017999999999998,35829.019435286573,null,51496.509952026667]
[null,"October",null,22034.010681114552,3.4121000000000001,75182.247845030972,null,22047.350493765931,0.78790000000000004,17371.107454038178,null,22047.350493765931,1.8018000000000001,39724.916119667454,null,57096.023573705635]
[null,"November",null,18676.253436532508,3.4121000000000001,63725.244350792571,null,18718.359581288129,0.78790000000000004,14748.195514096917,null,18718.359581288129,1.8018000000000001,33726.740293564952,null,48474.935807661866]
[null,"December",null,21295.015479876161,3.4121000000000001,72660.722318885455,null,21335.116990293162,0.78790000000000004,16809.938676651982,null,21335.116990293162,1.8018000000000001,38441.61379311022,null,55251.552469762202]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":251298.60469556248},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4121000000000001},{"$f":"SUM(F100:F111)","v":857455.96908172872},null,{"$f":"SUM(H100:H111)","v":260306.25991150434},{"$f":"IF(H113<>0,J113/H113,0)","v":0.78789999999999993},{"$f":"SUM(J100:J111)","v":205095.30218427425},null,{"$f":"SUM(L100:L111)","v":260306.25991150434},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8018000000000005},{"$f":"SUM(N100:N111)","v":469019.81910854863},null,{"$f":"SUM(P100:P111)","v":674115.12129282265}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":674115.12129282265}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.66},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.87},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2.02},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.66},0,null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.87},0,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.02},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2.02,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":24949.498637770899},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":85130.18430193809},null,{"$f":"'6. Historical Wholesale'!H43","v":25102.707895628599},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":19778.423550965774},null,{"$f":"'6. Historical Wholesale'!L43","v":25102.707895628599},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":45230.059086343608},null,{"$f":"J43+N43","v":65008.482637309382}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":21762.933199174407},{"$f":"E43","v":3.4121000000000001},74257.304368903002,null,{"$f":"'6. Historical Wholesale'!H44","v":21765.836123348017},{"$f":"I43","v":0.78790000000000004},17149.302281585904,null,{"$f":"'6. Historical Wholesale'!L44","v":21765.836123348017},{"$f":"M43","v":1.8018000000000001},39217.683527048459,null,56366.985808634359]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":20658.371362229107},3.4121000000000001,70488.428925061933,null,{"$f":"'6. Historical Wholesale'!H45","v":25598.057991641253},0.78790000000000004,20168.709891614144,null,{"$f":"'6. Historical Wholesale'!L45","v":25598.057991641253},1.8018000000000001,46122.58088933921,null,66291.29078095335]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":21516.412992776055},3.4121000000000001,73416.152772651185,null,{"$f":"'6. Historical Wholesale'!H46","v":21516.410776008135},0.78790000000000004,16952.780050416812,null,{"$f":"'6. Historical Wholesale'!L46","v":21516.410776008135},1.8018000000000001,38768.268936211462,null,55721.048986628273]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":17634.122394220845},3.4121000000000001,60169.389021320945,null,{"$f":"'6. Historical Wholesale'!H47","v":17652.539545724532},0.78790000000000004,13908.435908076359,null,{"$f":"'6. Historical Wholesale'!L47","v":17652.539545724532},1.8018000000000001,31806.345753486465,null,45714.781661562825]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":16643.670010319915},3.4121000000000001,56789.86644221258,null,{"$f":"'6. Historical Wholesale'!H48","v":16659.576716970463},0.78790000000000004,13126.080495301028,null,{"$f":"'6. Historical Wholesale'!L48","v":16659.576716970463},1.8018000000000001,30017.225328637382,null,43143.305823938412]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":22064.730196078435},3.4121000000000001,75287.065902039234,null,{"$f":"'6. Historical Wholesale'!H49","v":25796.010487365904},0.78790000000000004,20324.676662995596,null,{"$f":"'6. Historical Wholesale'!L49","v":25796.010487365904},1.8018000000000001,46479.251696135885,null,66803.928359131474]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":24229.16714138287},3.4121000000000001,82672.34120311249,null,{"$f":"'6. Historical Wholesale'!H50","v":24229.167637760478},0.78790000000000004,19090.161181791482,null,{"$f":"'6. Historical Wholesale'!L50","v":24229.167637760478},1.8018000000000001,43656.114249716833,null,62746.275431508315]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":19834.419164086688},3.4121000000000001,67677.021629780196,null,{"$f":"'6. Historical Wholesale'!H51","v":19885.12567170972},0.78790000000000004,15667.49051674009,null,{"$f":"'6. Historical Wholesale'!L51","v":19885.12567170972},1.8018000000000001,35829.019435286573,null,51496.509952026667]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":22034.010681114552},3.4121000000000001,75182.247845030972,null,{"$f":"'6. Historical Wholesale'!H52","v":22047.350493765931},0.78790000000000004,17371.107454038178,null,{"$f":"'6. Historical Wholesale'!L52","v":22047.350493765931},1.8018000000000001,39724.916119667454,null,57096.023573705635]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":18676.253436532508},3.4121000000000001,63725.244350792571,null,{"$f":"'6. Historical Wholesale'!H53","v":18718.359581288129},0.78790000000000004,14748.195514096917,null,{"$f":"'6. Historical Wholesale'!L53","v":18718.359581288129},1.8018000000000001,33726.740293564952,null,48474.935807661866]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":21295.015479876161},3.4121000000000001,72660.722318885455,null,{"$f":"'6. Historical Wholesale'!H54","v":21335.116990293162},0.78790000000000004,16809.938676651982,null,{"$f":"'6. Historical Wholesale'!L54","v":21335.116990293162},1.8018000000000001,38441.61379311022,null,55251.552469762202]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":251298.60469556248},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4121000000000001},{"$f":"SUM(F43:F54)","v":857455.96908172872},null,{"$f":"SUM(H43:H54)","v":260306.25991150434},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":205095.30218427425},null,{"$f":"SUM(L43:L54)","v":260306.25991150434},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000005},{"$f":"SUM(N43:N54)","v":469019.81910854863},null,{"$f":"SUM(P43:P54)","v":674115.12129282265}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":24949.498637770899},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4121000000000001},{"$f":"F24+F43+F62+F81","v":85130.18430193809},null,{"$f":"H24+H43+H62+H81","v":25102.707895628599},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78790000000000004},{"$f":"J24+J43+J62+J81","v":19778.423550965774},null,{"$f":"L24+L43+L62+L81","v":25102.707895628599},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8018000000000001},{"$f":"N24+N43+N62+N81","v":45230.059086343608},null,{"$f":"J100+N100","v":65008.482637309382}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":21762.933199174407},3.4121000000000001,74257.304368903002,null,21765.836123348017,0.78790000000000004,17149.302281585904,null,21765.836123348017,1.8018000000000001,39217.683527048459,null,56366.985808634359]
[null,"March",null,20658.371362229107,3.4120999999999997,70488.428925061933,null,25598.057991641253,0.78790000000000004,20168.709891614144,null,25598.057991641253,1.8018000000000001,46122.58088933921,null,66291.29078095335]
[null,"April",null,21516.412992776055,3.4121000000000001,73416.152772651185,null,21516.410776008135,0.78790000000000004,16952.780050416812,null,21516.410776008135,1.8018000000000001,38768.268936211462,null,55721.048986628273]
[null,"May",null,17634.122394220845,3.4121000000000001,60169.389021320945,null,17652.539545724532,0.78790000000000004,13908.435908076359,null,17652.539545724532,1.8018000000000001,31806.345753486465,null,45714.781661562825]
[null,"June",null,16643.670010319915,3.4121000000000001,56789.86644221258,null,16659.576716970463,0.78790000000000004,13126.080495301028,null,16659.576716970463,1.8018000000000001,30017.225328637382,null,43143.305823938412]
[null,"July",null,22064.730196078435,3.4121000000000001,75287.065902039234,null,25796.010487365904,0.78790000000000004,20324.676662995596,null,25796.010487365904,1.8018000000000001,46479.251696135885,null,66803.928359131474]
[null,"August",null,24229.16714138287,3.4121000000000001,82672.34120311249,null,24229.167637760478,0.78790000000000004,19090.161181791482,null,24229.167637760478,1.8018000000000001,43656.114249716833,null,62746.275431508315]
[null,"September",null,19834.419164086688,3.4121000000000001,67677.021629780196,null,19885.12567170972,0.78790000000000004,15667.49051674009,null,19885.12567170972,1.8017999999999998,35829.019435286573,null,51496.509952026667]
[null,"October",null,22034.010681114552,3.4121000000000001,75182.247845030972,null,22047.350493765931,0.78790000000000004,17371.107454038178,null,22047.350493765931,1.8018000000000001,39724.916119667454,null,57096.023573705635]
[null,"November",null,18676.253436532508,3.4121000000000001,63725.244350792571,null,18718.359581288129,0.78790000000000004,14748.195514096917,null,18718.359581288129,1.8018000000000001,33726.740293564952,null,48474.935807661866]
[null,"December",null,21295.015479876161,3.4121000000000001,72660.722318885455,null,21335.116990293162,0.78790000000000004,16809.938676651982,null,21335.116990293162,1.8018000000000001,38441.61379311022,null,55251.552469762202]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":251298.60469556248},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4121000000000001},{"$f":"SUM(F100:F111)","v":857455.96908172872},null,{"$f":"SUM(H100:H111)","v":260306.25991150434},{"$f":"IF(H113<>0,J113/H113,0)","v":0.78789999999999993},{"$f":"SUM(J100:J111)","v":205095.30218427425},null,{"$f":"SUM(L100:L111)","v":260306.25991150434},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8018000000000005},{"$f":"SUM(N100:N111)","v":469019.81910854863},null,{"$f":"SUM(P100:P111)","v":674115.12129282265}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":674115.12129282265}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",8.2000000000000007E-3,44201094.343512006,null,{"$f":"ROUND(D17*E17, 2)","v":362448.97},{"$f":"G17/939146.2","v":0.3859345541727156},{"$f":"H17*total_current_wholesale_network","v":330921.88715029077},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.4867351604127122E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.4999999999999997E-3,22299187.702259403,null,{"$f":"ROUND(D18*E18, 2)","v":167243.91},0.17808080360650985,152696.44803127291,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.8476237820896662E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",3.1307999999999998,null,115031.54000000001,{"$f":"ROUND(D19*F19, 2)","v":360140.75},0.38347676857980156,328814.44422292354,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.8584720696856141}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",3.4979,null,10702.9,{"$f":"ROUND(D20*F20, 2)","v":37437.67},3.9863516457820942E-2,34181.2101353463,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":3.1936400541298435}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.4999999999999997E-3,586893.6087000001,null,{"$f":"ROUND(D21*E21, 2)","v":4401.7},4.6869166909262903E-3,4018.8246932235315,{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":6.8476204777990976E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.3731,null,302,{"$f":"ROUND(D22*F22, 2)","v":716.68},7.6311867098008803E-4,654.34065954959226,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.1666909256609017}]
["Street Lighting","RTSR - Network","kW",2.3611,null,2861.6,{"$f":"ROUND(D23*F23, 2)","v":6756.52},7.1943218212457234E-3,6168.8141891220794,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.1557220398106232}]
[]
["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",5.8999999999999999E-3,44201094.343512006,null,{"$f":"ROUND(D28*E28, 2)","v":260786.46},{"$f":"G28/664134.31","v":0.3926712655456695},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":264705.63780152518},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.9886670620493271E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.4000000000000003E-3,22299187.702259403,null,{"$f":"ROUND(D29*E29, 2)","v":120415.61},0.18131213549259334,122225.25220945025,{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":5.4811526698376606E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1617999999999999,null,115031.54000000001,{"$f":"ROUND(D30*F30, 2)","v":248675.18},0.37443507473661458,252412.34582236005,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":2.1942881562948737}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.4096000000000002,null,10702.9,{"$f":"ROUND(D31*F31, 2)","v":25789.71},3.8832069976929812E-2,26177.285562549416,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.4458124024843189}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.4000000000000003E-3,586893.6087000001,null,{"$f":"ROUND(D32*E32, 2)","v":3169.23},4.771971500764657E-3,3216.8581470438598,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":5.4811606385855322E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.7060999999999999,null,302,{"$f":"ROUND(D33*F33, 2)","v":515.24},7.7580692977599662E-4,522.98318256575828,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.7317323926018486}]
["Street Lighting","RTSR - Connection","kW",1.6714,null,2861.6,{"$f":"ROUND(D34*F34, 2)","v":4782.88},7.2016758176520045E-3,4854.7585673280691,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.6965189290355289}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.4867351604127122E-3,44201094.343512006,null,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":330921.89},{"$f":"G39/857455.96","v":0.38593456158378098},{"$f":"H39*forecast_wholesale_network","v":330921.89350495301},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":7.4867353041797912E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.8476237820896662E-3,22299187.702259403,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":152696.45000000001},0.17808080778865892,152696.45161728159,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.8476239429030887E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.8584720696856141,null,115031.54000000001,{"$f":"ROUND(D41*F41, 2)","v":328814.44},0.38347676771644346,328814.44348263199,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.8584720632500615}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",3.1936400541298435,null,10702.9,{"$f":"ROUND(D42*F42, 2)","v":34181.21},3.9863516722188276E-2,34181.210362029648,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":3.1936400753094629}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.8476204777990976E-3,586893.6087000001,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":4018.82},4.686911267139598E-3,4018.8200425652572,{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.8476125536060155E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.1666909256609017,null,302,{"$f":"ROUND(D44*F44, 2)","v":654.34},7.6311790986909706E-4,654.34000693042992,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.1666887646702979}]
["Street Lighting","RTSR - Network","kW",2.1557220398106232,null,2861.6,{"$f":"ROUND(D45*F45, 2)","v":6168.81},7.1943170119197729E-3,6168.8100653368356,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.1557205987338679}]
[]
["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",5.9886670620493271E-3,44201094.343512006,null,{"$f":"ROUND(D50*E50, 2)","v":264705.64},{"$f":"G50/674115.13","v":0.39267126373502403},{"$f":"H50*forecast_wholesale_lineplus","v":264705.63658094167},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.9886670344349996E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.4811526698376606E-3,22299187.702259403,null,{"$f":"ROUND(D51*E51, 2)","v":122225.25},0.18131212987312717,122225.24842128313,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":5.4811524999585073E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1942881562948737,null,115031.54000000001,{"$f":"ROUND(D52*F52, 2)","v":252412.35},0.37443507609746129,252412.34673972739,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":2.194288164269794}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.4458124024843189,null,10702.9,{"$f":"ROUND(D53*F53, 2)","v":26177.29},3.8832076057987309E-2,26177.289661882231,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.4458127854957286}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.4811606385855322E-3,586893.6087000001,null,{"$f":"ROUND(D54*E54, 2)","v":3216.86},4.7719741878512649E-3,3216.8599584495742,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":5.4811637250149758E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.7317323926018486,null,302,{"$f":"ROUND(D55*F55, 2)","v":522.98},7.7580219865410827E-4,522.97999324495265,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.7317218319369294}]
["Street Lighting","RTSR - Connection","kW",1.6965189290355289,null,2861.6,{"$f":"ROUND(D56*F56, 2)","v":4854.76},7.201677849894869E-3,4854.7599372937138,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.6965194077766683}]

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

{"sheet":"Sheet1","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}