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

{"sheet":"1. Info","index":0,"n_rows":74,"n_cols":28,"rows_kept":74,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy + Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,"Utility Name   ","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,"Entegrus Powerlines Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,"Service Territory","London, ON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Assigned EB Number","EB-2016-0091",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,"Name and Title","Martin Benum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,"Phone Number","519-661-5800 x5750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,"Email Address","benumm@londonhydro.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date","August 26, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,"Last COS Re-based Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.8999999999999999E-3,null,5.7999999999999996E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.4999999999999997E-3,null,5.1000000000000004E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.2888999999999999,null,1.8647,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,000 to 4,999 kW - Interval Meters",null,"kW",null,2.9350999999999998,null,2.5983999999999998,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"General Service 50 to 4,999 kW (CoGeneration)",null,"kW",null,3.3883999999999999,null,2.7484999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Standby Power",null,"kW",null,null,null,null,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Large Use",null,"kW",null,3.0066000000000002,null,2.5983999999999998,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,"kW",null,2.0152999999999999,null,1.6418999999999999,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Sentinel Lighting",null,"kW",null,2.0179999999999998,null,1.6440999999999999,null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.4999999999999997E-3,null,5.1000000000000004E-3,null,null,1,"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":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",6.8999999999999999E-3,1080124093,null,1.0315000000000001,{"$f":"F17*H17","v":1114148001.9295001}]
[null,"Residential","RTSR - Connection","kWh",5.7999999999999996E-3,1080124093,null,1.0315000000000001,{"$f":"F18*H18","v":1114148001.9295001}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.4999999999999997E-3,388005727,null,1.0315000000000001,{"$f":"F19*H19","v":400227907.40050006}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.1000000000000004E-3,388005727,null,1.0315000000000001,{"$f":"F20*H20","v":400227907.40050006}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.2888999999999999,null,976795.88140133175]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.8647,null,976795.88140133175]
[null,"General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",2.9350999999999998,null,2837514.1185986684]
[null,"General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5983999999999998,null,2837514.1185986684]
[null,"General Service 50 to 4,999 kW (CoGeneration)","RTSR - Network","kW",3.3883999999999999,null,227120]
[null,"General Service 50 to 4,999 kW (CoGeneration)","RTSR - Connection","kW",2.7484999999999999,null,227120]
[null,"Standby Power","RTSR - Network","kW",null,null,0]
[null,"Standby Power","RTSR - Connection","kW",null,null,0]
[null,"Large Use","RTSR - Network","kW",3.0066000000000002,null,182963]
[null,"Large Use","RTSR - Connection","kW",2.5983999999999998,null,182963]
[null,"Street Lighting","RTSR - Network","kW",2.0152999999999999,null,62713]
[null,"Street Lighting","RTSR - Connection","kW",1.6418999999999999,null,62713]
[null,"Sentinel Lighting","RTSR - Network","kW",2.0179999999999998,null,1882]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.6440999999999999,null,1882]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.4999999999999997E-3,5414248,null,1.0315000000000001,{"$f":"F35*H35","v":5584796.8120000008}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.1000000000000004E-3,5414248,null,1.0315000000000001,{"$f":"F36*H36","v":5584796.8120000008}]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5],[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2015,null,null,2016,null,2017]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.78,null,null,3.66,null,3.71]
[]
[null,"Line Connection Service Rate","kW",null,0.86,null,null,0.87,null,0.93]
[]
[null,"Transformation Connection Service Rate","kW",null,2,null,null,2.02,null,2.2400000000000002]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"2015 - 2016",null,null,2016,null,2017]
[null,null,null,null,"Jan - April 2015","May 2015 - Jan 2016",null,"Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,3.4121000000000001,null,3.3395999999999999,null,3.3395999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,0.78790000000000004,null,0.77910000000000001,null,0.77910000000000001]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,1.8018000000000001,null,1.7713000000000001,null,1.7713000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.27},{"$f":"SUM(F40,F38)","v":2.5897000000000001},null,{"$f":"SUM(H40,H38)","v":2.5504000000000002},null,{"$f":"SUM(J40,J38)","v":2.5504000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2015,null,null,2016,null,2017]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2015",null,null,"Current 2016",null,"Forecast 2017"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,489828,{"$f":"IF(D24<>0,F24/D24,0)","v":3.7800000000000002},1851549.84,null,515220,0.86,443089.2,null,515220,2,1030440,null,{"$f":"J24+N24","v":1473529.2}]
[null,"February",null,482911,3.7800000000000002,1825403.58,null,506277,0.86,435398.22,null,506277,2,1012554,null,1447952.22]
[null,"March",null,465151,3.7800000000000002,1758270.78,null,488458,0.86,420073.88,null,488458,2,976916,null,1396989.88]
[null,"April",null,410991,3.78,1553545.98,null,523695,0.86,450378.1,null,526245,2,1052489.23,null,1502867.33]
[null,"May",null,529151,3.7800000000000002,2000190.78,null,546973,0.86,470396.78,null,546973,2,1093946,null,1564342.78]
[null,"June",null,511088,3.78,1931912.64,null,569725,0.86,489963.5,null,569725,2,1139450,null,1629413.5]
[null,"July",null,602918,3.7800000000000002,2279030.04,null,635146,0.86,546225.56000000006,null,635146,2,1270292,null,1816517.56]
[null,"August",null,608244,3.78,2299162.3199999998,null,633569,0.86,544869.34,null,633569,2,1267138,null,1812007.3399999999]
[null,"September",null,615614,3.78,2327020.92,null,640128,0.86,550510.07999999996,null,640128,2,1280256,null,1830766.08]
[null,"October",null,393213,3.78,1486345.14,null,437692,0.86,376415.12,null,437692,2,875384,null,1251799.1200000001]
[null,"November",null,442220,3.7800000000000002,1671591.6,null,452681,0.86,389305.66,null,452681,2,905362,null,1294667.6599999999]
[null,"December",null,443631,3.78,1676925.18,null,465312,0.86,400168.32,null,465312,2,930624,null,1330792.32]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":5994960},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000007},{"$f":"SUM(F24:F35)","v":22660948.800000004},null,{"$f":"SUM(H24:H35)","v":6414876},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86000006235506343},{"$f":"SUM(J24:J35)","v":5516793.7599999998},null,{"$f":"SUM(L24:L35)","v":6417426},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9999998800141989},{"$f":"SUM(N24:N35)","v":12834851.23},null,{"$f":"SUM(P24:P35)","v":18351644.990000002}]
[]
[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,null,{"$f":"IF(D43<>0,F43/D43,0)","v":0},null,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":0}]
[null,"February",null,null,{"$f":"IF(D44<>0,F44/D44,0)","v":0},null,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":489828},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7800000000000002},{"$f":"F24+F43+F62+F81","v":1851549.84},null,{"$f":"H24+H43+H62+H81","v":515220},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86},{"$f":"J24+J43+J62+J81","v":443089.2},null,{"$f":"L24+L43+L62+L81","v":515220},{"$f":"IF(L100<>0,N100/L100,0)","v":2},{"$f":"N24+N43+N62+N81","v":1030440},null,{"$f":"J100+N100","v":1473529.2}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":482911},3.7800000000000002,{"$f":"F25+F44+F63+F82","v":1825403.58},null,{"$f":"H25+H44+H63+H82","v":506277},0.86,{"$f":"J25+J44+J63+J82","v":435398.22},null,{"$f":"L25+L44+L63+L82","v":506277},2,{"$f":"N25+N44+N63+N82","v":1012554},null,1447952.22]
[null,"March",null,465151,3.7800000000000002,1758270.78,null,488458,0.86,420073.88,null,488458,2,976916,null,1396989.88]
[null,"April",null,410991,3.78,1553545.98,null,523695,0.86000076380335877,450378.1,null,526245,1.9999985368032001,1052489.23,null,1502867.33]
[null,"May",null,529151,3.7800000000000002,2000190.78,null,546973,0.8600000000000001,470396.78,null,546973,2,1093946,null,1564342.78]
[null,"June",null,511088,3.78,1931912.64,null,569725,0.86,489963.5,null,569725,2,1139450,null,1629413.5]
[null,"July",null,602918,3.7800000000000002,2279030.04,null,635146,0.8600000000000001,546225.56000000006,null,635146,2,1270292,null,1816517.56]
[null,"August",null,608244,3.78,2299162.3199999998,null,633569,0.86,544869.34,null,633569,2,1267138,null,1812007.3399999999]
[null,"September",null,615614,3.78,2327020.92,null,640128,0.86,550510.07999999996,null,640128,2,1280256,null,1830766.08]
[null,"October",null,393213,3.78,1486345.14,null,437692,0.86,376415.12,null,437692,2,875384,null,1251799.1200000001]
[null,"November",null,442220,3.7800000000000002,1671591.6,null,452681,0.86,389305.66,null,452681,2,905362,null,1294667.6599999999]
[null,"December",null,443631,3.78,1676925.18,null,465312,0.86,400168.32,null,465312,2,930624,null,1330792.32]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":5994960},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7800000000000007},{"$f":"SUM(F100:F111)","v":22660948.800000004},null,{"$f":"SUM(H100:H111)","v":6414876},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86000006235506343},{"$f":"SUM(J100:J111)","v":5516793.7599999998},null,{"$f":"SUM(L100:L111)","v":6417426},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9999998800141989},{"$f":"SUM(N100:N111)","v":12834851.23},null,{"$f":"SUM(P100:P111)","v":18351644.990000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":18351644.990000002}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":489828},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":1792770.48},null,{"$f":"'6. Historical Wholesale'!H24","v":515220},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":448241.4},null,{"$f":"'6. Historical Wholesale'!L24","v":515220},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":1040744.4},null,{"$f":"J24+N24","v":1488985.8}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":482911},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":1767454.26},null,{"$f":"'6. Historical Wholesale'!H25","v":506277},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":440460.99},null,{"$f":"'6. Historical Wholesale'!L25","v":506277},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":1022679.54},null,1463140.53]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":465151},{"$f":"E25","v":3.66},1702452.6600000001,null,{"$f":"'6. Historical Wholesale'!H26","v":488458},{"$f":"I25","v":0.87},424958.46,null,{"$f":"'6. Historical Wholesale'!L26","v":488458},{"$f":"M25","v":2.02},986685.16,null,1411643.62]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":410991},3.66,1504227.06,null,{"$f":"'6. Historical Wholesale'!H27","v":523695},0.87,455614.65,null,{"$f":"'6. Historical Wholesale'!L27","v":526245},2.02,1063014.8999999999,null,1518629.5499999998]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":529151},3.66,1936692.6600000001,null,{"$f":"'6. Historical Wholesale'!H28","v":546973},0.87,475866.51,null,{"$f":"'6. Historical Wholesale'!L28","v":546973},2.02,1104885.46,null,1580751.97]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":511088},3.66,1870582.08,null,{"$f":"'6. Historical Wholesale'!H29","v":569725},0.87,495660.75,null,{"$f":"'6. Historical Wholesale'!L29","v":569725},2.02,1150844.5,null,1646505.25]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":602918},3.66,2206679.88,null,{"$f":"'6. Historical Wholesale'!H30","v":635146},0.87,552577.02,null,{"$f":"'6. Historical Wholesale'!L30","v":635146},2.02,1282994.92,null,1835571.94]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":608244},3.66,2226173.04,null,{"$f":"'6. Historical Wholesale'!H31","v":633569},0.87,551205.03,null,{"$f":"'6. Historical Wholesale'!L31","v":633569},2.02,1279809.3800000001,null,1831014.4100000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":615614},3.66,2253147.2400000002,null,{"$f":"'6. Historical Wholesale'!H32","v":640128},0.87,556911.35999999999,null,{"$f":"'6. Historical Wholesale'!L32","v":640128},2.02,1293058.5600000001,null,1849969.92]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":393213},3.66,1439159.58,null,{"$f":"'6. Historical Wholesale'!H33","v":437692},0.87,380792.04,null,{"$f":"'6. Historical Wholesale'!L33","v":437692},2.02,884137.84,null,1264929.8799999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":442220},3.66,1618525.2,null,{"$f":"'6. Historical Wholesale'!H34","v":452681},0.87,393832.47,null,{"$f":"'6. Historical Wholesale'!L34","v":452681},2.02,914415.62,null,1308248.0899999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":443631},3.66,1623689.46,null,{"$f":"'6. Historical Wholesale'!H35","v":465312},0.87,404821.44,null,{"$f":"'6. Historical Wholesale'!L35","v":465312},2.02,939930.24,null,1344751.68]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":5994960},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":21941553.599999998},null,{"$f":"SUM(H24:H35)","v":6414876},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":5580942.1200000001},null,{"$f":"SUM(L24:L35)","v":6417426},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":12963200.52},null,{"$f":"SUM(P24:P35)","v":18544142.639999997}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":0},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},{"$f":"E44","v":3.3395999999999999},0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},{"$f":"I44","v":0.77910000000000001},0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7713000000000001},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7713000000000001},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":489828},{"$f":"IF(D100<>0,F100/D100,0)","v":3.66},{"$f":"F24+F43+F62+F81","v":1792770.48},null,{"$f":"H24+H43+H62+H81","v":515220},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87},{"$f":"J24+J43+J62+J81","v":448241.4},null,{"$f":"L24+L43+L62+L81","v":515220},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":1040744.4},null,{"$f":"J100+N100","v":1488985.8}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":482911},3.66,{"$f":"F25+F44+F63+F82","v":1767454.26},null,{"$f":"H25+H44+H63+H82","v":506277},0.87,{"$f":"J25+J44+J63+J82","v":440460.99},null,{"$f":"L25+L44+L63+L82","v":506277},2.02,{"$f":"N25+N44+N63+N82","v":1022679.54},null,1463140.53]
[null,"March",null,465151,3.66,1702452.6600000001,null,488458,0.87,424958.46,null,488458,2.02,986685.16,null,1411643.62]
[null,"April",null,410991,3.66,1504227.06,null,523695,0.87,455614.65,null,526245,2.02,1063014.8999999999,null,1518629.5499999998]
[null,"May",null,529151,3.66,1936692.6600000001,null,546973,0.87,475866.51,null,546973,2.02,1104885.46,null,1580751.97]
[null,"June",null,511088,3.66,1870582.08,null,569725,0.87,495660.75,null,569725,2.02,1150844.5,null,1646505.25]
[null,"July",null,602918,3.6599999999999997,2206679.88,null,635146,0.87,552577.02,null,635146,2.02,1282994.92,null,1835571.94]
[null,"August",null,608244,3.66,2226173.04,null,633569,0.87,551205.03,null,633569,2.02,1279809.3800000001,null,1831014.4100000001]
[null,"September",null,615614,3.66,2253147.2400000002,null,640128,0.87,556911.35999999999,null,640128,2.02,1293058.5600000001,null,1849969.92]
[null,"October",null,393213,3.66,1439159.58,null,437692,0.87,380792.04,null,437692,2.02,884137.84,null,1264929.8799999999]
[null,"November",null,442220,3.6599999999999997,1618525.2,null,452681,0.86999999999999988,393832.47,null,452681,2.02,914415.62,null,1308248.0899999999]
[null,"December",null,443631,3.6599999999999997,1623689.46,null,465312,0.87,404821.44,null,465312,2.02,939930.24,null,1344751.68]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":5994960},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6599999999999997},{"$f":"SUM(F100:F111)","v":21941553.599999998},null,{"$f":"SUM(H100:H111)","v":6414876},{"$f":"IF(H113<>0,J113/H113,0)","v":0.87},{"$f":"SUM(J100:J111)","v":5580942.1200000001},null,{"$f":"SUM(L100:L111)","v":6417426},{"$f":"IF(L113<>0,N113/L113,0)","v":2.02},{"$f":"SUM(N100:N111)","v":12963200.52},null,{"$f":"SUM(P100:P111)","v":18544142.639999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!H75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":18544142.639999997}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":489828},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.71},{"$f":"D24*E24","v":1817261.88},null,{"$f":"'6. Historical Wholesale'!H24","v":515220},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.93},{"$f":"H24*I24","v":479154.60000000003},null,{"$f":"'6. Historical Wholesale'!L24","v":515220},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.2400000000000002},{"$f":"L24*M24","v":1154092.8},null,{"$f":"J24+N24","v":1633247.4000000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":482911},{"$f":"E24","v":3.71},1791599.81,null,{"$f":"'6. Historical Wholesale'!H25","v":506277},{"$f":"I24","v":0.93},470837.61000000004,null,{"$f":"'6. Historical Wholesale'!L25","v":506277},{"$f":"M24","v":2.2400000000000002},1134060.4800000002,null,1604898.0900000003]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":465151},3.71,1725710.21,null,{"$f":"'6. Historical Wholesale'!H26","v":488458},0.93,454265.94,null,{"$f":"'6. Historical Wholesale'!L26","v":488458},2.2400000000000002,1094145.9200000002,null,1548411.86]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":410991},3.71,1524776.6099999999,null,{"$f":"'6. Historical Wholesale'!H27","v":523695},0.93,487036.35000000003,null,{"$f":"'6. Historical Wholesale'!L27","v":526245},2.2400000000000002,1178788.8,null,1665825.1500000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":529151},3.71,1963150.21,null,{"$f":"'6. Historical Wholesale'!H28","v":546973},0.93,508684.89,null,{"$f":"'6. Historical Wholesale'!L28","v":546973},2.2400000000000002,1225219.52,null,1733904.4100000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":511088},3.71,1896136.48,null,{"$f":"'6. Historical Wholesale'!H29","v":569725},0.93,529844.25,null,{"$f":"'6. Historical Wholesale'!L29","v":569725},2.2400000000000002,1276184.0000000002,null,1806028.2500000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":602918},3.71,2236825.7799999998,null,{"$f":"'6. Historical Wholesale'!H30","v":635146},0.93,590685.78,null,{"$f":"'6. Historical Wholesale'!L30","v":635146},2.2400000000000002,1422727.04,null,2013412.82]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":608244},3.71,2256585.2399999998,null,{"$f":"'6. Historical Wholesale'!H31","v":633569},0.93,589219.17000000004,null,{"$f":"'6. Historical Wholesale'!L31","v":633569},2.2400000000000002,1419194.56,null,2008413.73]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":615614},3.71,2283927.94,null,{"$f":"'6. Historical Wholesale'!H32","v":640128},0.93,595319.04000000004,null,{"$f":"'6. Historical Wholesale'!L32","v":640128},2.2400000000000002,1433886.7200000002,null,2029205.7600000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":393213},3.71,1458820.23,null,{"$f":"'6. Historical Wholesale'!H33","v":437692},0.93,407053.56,null,{"$f":"'6. Historical Wholesale'!L33","v":437692},2.2400000000000002,980430.08000000007,null,1387483.6400000001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":442220},3.71,1640636.2,null,{"$f":"'6. Historical Wholesale'!H34","v":452681},0.93,420993.33,null,{"$f":"'6. Historical Wholesale'!L34","v":452681},2.2400000000000002,1014005.4400000001,null,1434998.77]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":443631},3.71,1645871.01,null,{"$f":"'6. Historical Wholesale'!H35","v":465312},0.93,432740.16000000003,null,{"$f":"'6. Historical Wholesale'!L35","v":465312},2.2400000000000002,1042298.8800000001,null,1475039.04]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":5994960},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7100000000000004},{"$f":"SUM(F24:F35)","v":22241301.600000001},null,{"$f":"SUM(H24:H35)","v":6414876},{"$f":"IF(H37<>0,J37/H37,0)","v":0.92999999999999994},{"$f":"SUM(J24:J35)","v":5965834.6799999997},null,{"$f":"SUM(L24:L35)","v":6417426},{"$f":"IF(L37<>0,N37/L37,0)","v":2.2400000000000002},{"$f":"SUM(N24:N35)","v":14375034.24},null,{"$f":"SUM(P24:P35)","v":20340868.920000002}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.3395999999999999},0,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.77910000000000001},0,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7713000000000001},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.7713000000000001,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.7713000000000001,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":489828},{"$f":"IF(D100<>0,F100/D100,0)","v":3.71},{"$f":"F24+F43+F62+F81","v":1817261.88},null,{"$f":"H24+H43+H62+H81","v":515220},{"$f":"IF(H100<>0,J100/H100,0)","v":0.93},{"$f":"J24+J43+J62+J81","v":479154.60000000003},null,{"$f":"L24+L43+L62+L81","v":515220},{"$f":"IF(L100<>0,N100/L100,0)","v":2.2400000000000002},{"$f":"N24+N43+N62+N81","v":1154092.8},null,{"$f":"J100+N100","v":1633247.4000000001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":482911},3.71,1791599.81,null,{"$f":"H25+H44+H63+H82","v":506277},0.93,{"$f":"J25+J44+J63+J82","v":470837.61000000004},null,{"$f":"L25+L44+L63+L82","v":506277},2.2400000000000002,{"$f":"N25+N44+N63+N82","v":1134060.4800000002},null,1604898.0900000003]
[null,"March",null,465151,3.71,1725710.21,null,{"$f":"H26+H45+H64+H83","v":488458},0.93,{"$f":"J26+J45+J64+J83","v":454265.94},null,{"$f":"L26+L45+L64+L83","v":488458},2.2400000000000002,{"$f":"N26+N45+N64+N83","v":1094145.9200000002},null,1548411.86]
[null,"April",null,410991,3.7099999999999995,1524776.6099999999,null,{"$f":"H27+H46+H65+H84","v":523695},0.93,{"$f":"J27+J46+J65+J84","v":487036.35000000003},null,{"$f":"L27+L46+L65+L84","v":526245},2.2400000000000002,{"$f":"N27+N46+N65+N84","v":1178788.8},null,1665825.1500000001]
[null,"May",null,529151,3.71,1963150.21,null,{"$f":"H28+H47+H66+H85","v":546973},0.93,{"$f":"J28+J47+J66+J85","v":508684.89},null,{"$f":"L28+L47+L66+L85","v":546973},2.2400000000000002,{"$f":"N28+N47+N66+N85","v":1225219.52},null,1733904.4100000001]
[null,"June",null,511088,3.71,1896136.48,null,{"$f":"H29+H48+H67+H86","v":569725},0.93,{"$f":"J29+J48+J67+J86","v":529844.25},null,{"$f":"L29+L48+L67+L86","v":569725},2.2400000000000002,{"$f":"N29+N48+N67+N86","v":1276184.0000000002},null,1806028.2500000002]
[null,"July",null,602918,3.7099999999999995,2236825.7799999998,null,{"$f":"H30+H49+H68+H87","v":635146},0.93,{"$f":"J30+J49+J68+J87","v":590685.78},null,{"$f":"L30+L49+L68+L87","v":635146},2.2400000000000002,{"$f":"N30+N49+N68+N87","v":1422727.04},null,2013412.82]
[null,"August",null,608244,3.7099999999999995,2256585.2399999998,null,{"$f":"H31+H50+H69+H88","v":633569},0.93,{"$f":"J31+J50+J69+J88","v":589219.17000000004},null,{"$f":"L31+L50+L69+L88","v":633569},2.2400000000000002,{"$f":"N31+N50+N69+N88","v":1419194.56},null,2008413.73]
[null,"September",null,615614,3.71,2283927.94,null,{"$f":"H32+H51+H70+H89","v":640128},0.93,{"$f":"J32+J51+J70+J89","v":595319.04000000004},null,{"$f":"L32+L51+L70+L89","v":640128},2.2400000000000002,{"$f":"N32+N51+N70+N89","v":1433886.7200000002},null,2029205.7600000002]
[null,"October",null,393213,3.71,1458820.23,null,{"$f":"H33+H52+H71+H90","v":437692},0.93,{"$f":"J33+J52+J71+J90","v":407053.56},null,{"$f":"L33+L52+L71+L90","v":437692},2.2400000000000002,{"$f":"N33+N52+N71+N90","v":980430.08000000007},null,1387483.6400000001]
[null,"November",null,442220,3.71,1640636.2,null,{"$f":"H34+H53+H72+H91","v":452681},0.93,{"$f":"J34+J53+J72+J91","v":420993.33},null,{"$f":"L34+L53+L72+L91","v":452681},2.2400000000000002,{"$f":"N34+N53+N72+N91","v":1014005.4400000001},null,1434998.77]
[null,"December",null,443631,3.71,1645871.01,null,{"$f":"H35+H54+H73+H92","v":465312},0.93,{"$f":"J35+J54+J73+J92","v":432740.16000000003},null,{"$f":"L35+L54+L73+L92","v":465312},2.2400000000000002,{"$f":"N35+N54+N73+N92","v":1042298.8800000001},null,1475039.04]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":5994960},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7100000000000004},{"$f":"SUM(F100:F111)","v":22241301.600000001},null,{"$f":"SUM(H100:H111)","v":6414876},{"$f":"IF(H113<>0,J113/H113,0)","v":0.92999999999999994},{"$f":"SUM(J100:J111)","v":5965834.6799999997},null,{"$f":"SUM(L100:L111)","v":6417426},{"$f":"IF(L113<>0,N113/L113,0)","v":2.2400000000000002},{"$f":"SUM(N100:N111)","v":14375034.24},null,{"$f":"SUM(P100:P111)","v":20340868.920000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!J75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":20340868.920000002}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",6.8999999999999999E-3,1114148001.9295001,null,{"$f":"ROUND(D17*E17, 2)","v":7687621.21},{"$f":"G17/22339432.93","v":0.34412785830727888},{"$f":"H17*total_current_wholesale_network","v":7550699.8483023643},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.7771066637699268E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.4999999999999997E-3,400227907.40050006,null,{"$f":"ROUND(D18*E18, 2)","v":2601481.4},{"$f":"G18/22339432.93","v":0.11645243673604744},{"$f":"H18*total_current_wholesale_network","v":2555147.3824945935},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.3842309225521062E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.2888999999999999,null,976795.88140133175,{"$f":"ROUND(D19*F19, 2)","v":2235788.09},{"$f":"G19/22339432.93","v":0.10008258029672376},{"$f":"H19*total_current_wholesale_network","v":2195967.3000068679},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.2481332505789107}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",2.9350999999999998,null,2837514.1185986684,{"$f":"ROUND(D20*F20, 2)","v":8328387.6900000004},{"$f":"G20/22339432.93","v":0.37281106087593069},{"$f":"H20*total_current_wholesale_network","v":8180053.8748820955},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.8828240258842794}]
["General Service 50 to 4,999 kW (CoGeneration)","RTSR - Network","kW",3.3883999999999999,null,227120,{"$f":"ROUND(D21*F21, 2)","v":769573.41},{"$f":"G21/22339432.93","v":3.4449102285247668E-2},{"$f":"H21*total_current_wholesale_network","v":755866.82426364417},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.3280504766803634}]
["Standby Power","RTSR - Network","kW",null,null,0,{"$f":"ROUND(D22*F22, 2)","v":0},{"$f":"G22/22339432.93","v":0},{"$f":"H22*total_current_wholesale_network","v":0},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":0}]
["Large Use","RTSR - Network","kW",3.0066000000000002,null,182963,{"$f":"ROUND(D23*F23, 2)","v":550096.56000000006},{"$f":"G23/22339432.93","v":2.462446391203002E-2},{"$f":"H23*total_current_wholesale_network","v":540298.99479707237},{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.953050588354325}]
["Street Lighting","RTSR - Network","kW",2.0152999999999999,null,62713,{"$f":"ROUND(D24*F24, 2)","v":126385.51},{"$f":"G24/22339432.93","v":5.6575075292208859E-3},{"$f":"H24*total_current_wholesale_network","v":124134.50469480362},{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":1.9794062585875913}]
["Sentinel Lighting","RTSR - Network","kW",2.0179999999999998,null,1882,{"$f":"ROUND(D25*F25, 2)","v":3797.88},{"$f":"G25/22339432.93","v":1.7000789643589222E-4},{"$f":"H25*total_current_wholesale_network","v":3730.2373720713776},{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":1.9820602402079583}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.4999999999999997E-3,5584796.8120000008,null,{"$f":"ROUND(D26*E26, 2)","v":36301.18},{"$f":"G26/22339432.93","v":1.6249821610847845E-3},{"$f":"H26*total_current_wholesale_network","v":35654.633186485626},{"$f":"IF(ISERROR(I26/E26), 0, I26/E26)","v":6.3842310448743358E-3}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.7999999999999996E-3,1114148001.9295001,null,{"$f":"ROUND(D31*E31, 2)","v":6462058.4100000001},{"$f":"G31/18931844.22","v":0.3413327478774279},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":6329723.164342179},{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":5.6812229195584958E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.1000000000000004E-3,400227907.40050006,null,{"$f":"ROUND(D32*E32, 2)","v":2041162.33},{"$f":"G32/18931844.22","v":0.10781634933609231},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":1999361.7610125649},{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":4.9955580908850605E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.8647,null,976795.88140133175,{"$f":"ROUND(D33*F33, 2)","v":1821431.28},{"$f":"G33/18931844.22","v":9.6209923282371074E-2},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":1784130.5407317458},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.826513168925523}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5983999999999998,null,2837514.1185986684,{"$f":"ROUND(D34*F34, 2)","v":7372996.6900000004},{"$f":"G34/18931844.22","v":0.38944946959847743},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":7222006.5153065082},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":2.5451878698926653}]
["General Service 50 to 4,999 kW (CoGeneration)","RTSR - Connection","kW",2.7484999999999999,null,227120,{"$f":"ROUND(D35*F35, 2)","v":624239.31999999995},{"$f":"G35/18931844.22","v":3.2972979956202068E-2},{"$f":"H35*Total_Current_Wholesale_Lineplus","v":611455.64357367205},{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":2.6922139995318424}]
["Standby Power","RTSR - Connection","kW",null,null,0,{"$f":"ROUND(D36*F36, 2)","v":0},{"$f":"G36/18931844.22","v":0},{"$f":"H36*Total_Current_Wholesale_Lineplus","v":0},{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":0}]
["Large Use","RTSR - Connection","kW",2.5983999999999998,null,182963,{"$f":"ROUND(D37*F37, 2)","v":475411.06},{"$f":"G37/18931844.22","v":2.5111714129665494E-2},{"$f":"H37*Total_Current_Wholesale_Lineplus","v":465675.20875542029},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":2.5451878727142661}]
["Street Lighting","RTSR - Connection","kW",1.6418999999999999,null,62713,{"$f":"ROUND(D38*F38, 2)","v":102968.47},{"$f":"G38/18931844.22","v":5.4389032998286525E-3},{"$f":"H38*Total_Current_Wholesale_Lineplus","v":100859.7985971892},{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":1.6082757737181956}]
["Sentinel Lighting","RTSR - Connection","kW",1.6440999999999999,null,1882,{"$f":"ROUND(D39*F39, 2)","v":3094.2},{"$f":"G39/18931844.22","v":1.634389108659167E-4},{"$f":"H39*Total_Current_Wholesale_Lineplus","v":3030.8344760238047},{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":1.6104327715323086}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.1000000000000004E-3,5584796.8120000008,null,{"$f":"ROUND(D40*E40, 2)","v":28482.46},{"$f":"G40/18931844.22","v":1.5044736090692385E-3},{"$f":"H40*Total_Current_Wholesale_Lineplus","v":27899.173204695551},{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":4.995557429188625E-3}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",6.7771066637699268E-3,1114148001.9295001,null,{"$f":"IF(ISERROR(D45*E45), 0, ROUND(D45*E45, 2))","v":7550699.8499999996},{"$f":"G45/21941553.58","v":0.34412785869832652},{"$f":"H45*forecast_wholesale_network","v":7653851.4942716639},{"$f":"IF(ISERROR(I45/E45), 0, I45/E45)","v":6.8696900959447004E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.3842309225521062E-3,400227907.40050006,null,{"$f":"IF(ISERROR(D46*E46), 0, ROUND(D46*E46, 2))","v":2555147.38},{"$f":"G46/21941553.58","v":0.11645243672850261},{"$f":"H46*forecast_wholesale_network","v":2590053.7673335439},{"$f":"IF(ISERROR(I46/E46), 0, I46/E46)","v":6.4714471915666011E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.2481332505789107,null,976795.88140133175,{"$f":"ROUND(D47*F47, 2)","v":2195967.2999999998},{"$f":"G47/21941553.58","v":0.10008258038763726},{"$f":"H47*forecast_wholesale_network","v":2225966.8553076852},{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.2788454555257407}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",2.8828240258842794,null,2837514.1185986684,{"$f":"ROUND(D48*F48, 2)","v":8180053.8700000001},{"$f":"G48/21941553.58","v":0.37281106099324807},{"$f":"H48*forecast_wholesale_network","v":8291803.247366826},{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":2.922206868687514}]
["General Service 50 to 4,999 kW (CoGeneration)","RTSR - Network","kW",3.3280504766803634,null,227120,{"$f":"ROUND(D49*F49, 2)","v":755866.82},{"$f":"G49/21941553.58","v":3.4449102122330211E-2},{"$f":"H49*forecast_wholesale_network","v":766192.87015194632},{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":3.3735156311727117}]
["Standby Power","RTSR - Network","kW",0,null,0,{"$f":"ROUND(D50*F50, 2)","v":0},{"$f":"G50/21941553.58","v":0},{"$f":"H50*forecast_wholesale_network","v":0},{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":0}]
["Large Use","RTSR - Network","kW",2.953050588354325,null,182963,{"$f":"ROUND(D51*F51, 2)","v":540298.99},{"$f":"G51/21941553.58","v":2.4624463715845962E-2},{"$f":"H51*forecast_wholesale_network","v":547680.12424238678},{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":2.9933927856582301}]
["Street Lighting","RTSR - Network","kW",1.9794062585875913,null,62713,{"$f":"ROUND(D52*F52, 2)","v":124134.5},{"$f":"G52/21941553.58","v":5.6575073204091688E-3},{"$f":"H52*forecast_wholesale_network","v":125830.32661742817},{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":2.0064472536384508}]
["Sentinel Lighting","RTSR - Network","kW",1.9820602402079583,null,1882,{"$f":"ROUND(D53*F53, 2)","v":3730.24},{"$f":"G53/21941553.58","v":1.700080163603438E-4},{"$f":"H53*forecast_wholesale_network","v":3781.1995662881409},{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.0091389831499153}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.3842310448743358E-3,5584796.8120000008,null,{"$f":"IF(ISERROR(D54*E54), 0, ROUND(D54*E54, 2))","v":35654.629999999997},{"$f":"G54/21941553.58","v":1.6249820173399043E-3},{"$f":"H54*forecast_wholesale_network","v":36141.715142233246},{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":6.4714467435190983E-3}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.6812229195584958E-3,1114148001.9295001,null,{"$f":"ROUND(D59*E59, 2)","v":6329723.1600000001},{"$f":"G59/18544142.63","v":0.34133274782733919},{"$f":"H59*forecast_wholesale_lineplus","v":6943004.6816593222},{"$f":"IF(ISERROR(I59/E59), 0, I59/E59)","v":6.2316717973153572E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.9955580908850605E-3,400227907.40050006,null,{"$f":"ROUND(D60*E60, 2)","v":1999361.76},{"$f":"G60/18544142.63","v":0.10781634933962973},{"$f":"H60*forecast_wholesale_lineplus","v":2193078.2293503373},{"$f":"IF(ISERROR(I60/E60), 0, I60/E60)","v":5.4795734850038025E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.826513168925523,null,976795.88140133175,{"$f":"ROUND(D61*F61, 2)","v":1784130.54},{"$f":"G61/18544142.63","v":9.6209923294792957E-2},{"$f":"H61*forecast_wholesale_lineplus","v":1956993.4385426382},{"$f":"IF(ISERROR(I61/F61), 0, I61/F61)","v":2.0034824837048806}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5451878698926653,null,2837514.1185986684,{"$f":"ROUND(D62*F62, 2)","v":7222006.5199999996},{"$f":"G62/18544142.63","v":0.38944947006158787},{"$f":"H62*forecast_wholesale_lineplus","v":7921740.6214862242},{"$f":"IF(ISERROR(I62/F62), 0, I62/F62)","v":2.7917889710442907}]
["General Service 50 to 4,999 kW (CoGeneration)","RTSR - Connection","kW",2.6922139995318424,null,227120,{"$f":"ROUND(D63*F63, 2)","v":611455.64},{"$f":"G63/18544142.63","v":3.2972979781271242E-2},{"$f":"H63*forecast_wholesale_lineplus","v":670699.05963264871},{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":2.9530603189179674}]
["Standby Power","RTSR - Connection","kW",0,null,0,{"$f":"ROUND(D64*F64, 2)","v":0},{"$f":"G64/18544142.63","v":0},{"$f":"H64*forecast_wholesale_lineplus","v":0},{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":0}]
["Large Use","RTSR - Connection","kW",2.5451878727142661,null,182963,{"$f":"ROUND(D65*F65, 2)","v":465675.21},{"$f":"G65/18544142.63","v":2.5111714210321517E-2},{"$f":"H65*forecast_wholesale_lineplus","v":510794.08710865135},{"$f":"IF(ISERROR(I65/F65), 0, I65/F65)","v":2.7917889797863578}]
["Street Lighting","RTSR - Connection","kW",1.6082757737181956,null,62713,{"$f":"ROUND(D66*F66, 2)","v":100859.8},{"$f":"G66/18544142.63","v":5.4389033784087116E-3},{"$f":"H66*forecast_wholesale_lineplus","v":110632.02068875678},{"$f":"IF(ISERROR(I66/F66), 0, I66/F66)","v":1.7641002772751546}]
["Sentinel Lighting","RTSR - Connection","kW",1.6104327715323086,null,1882,{"$f":"ROUND(D67*F67, 2)","v":3030.83},{"$f":"G67/18544142.63","v":1.6343866958275224E-4},{"$f":"H67*forecast_wholesale_lineplus","v":3324.484554441955},{"$f":"IF(ISERROR(I67/F67), 0, I67/F67)","v":1.7664636314781907}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.995557429188625E-3,5584796.8120000008,null,{"$f":"ROUND(D68*E68, 2)","v":27899.17},{"$f":"G68/18544142.63","v":1.5044734370660952E-3},{"$f":"H68*forecast_wholesale_lineplus","v":30602.296976983314},{"$f":"IF(ISERROR(I68/E68), 0, I68/E68)","v":5.4795721325489304E-3}]

{"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 1,000 to 4,999 kW - Interval Meters"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"General Service 50 to 4,999 kW (CoGeneration)"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Standby Power"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Large Use"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Street Lighting"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Sentinel Lighting"},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":"Unmetered Scattered Load"},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]