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

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Enersource Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Horizon Utilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Hydro One Brampton "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - 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,"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 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,"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."]
["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,"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,"Clinton Power Corporation"]
[null,null,"Utility Name   ","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,"COLLUS PowerStream 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,"Cooperative Hydro Embrun Inc."]
[null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. 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,"Energy + Inc."]
[null,null,"Assigned EB Number","EB-2017-055",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,"Name and Title","Sherry Gibson, Senior Advisor Rates and Regulatory Affairs",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,"Phone Number","613-546-1181 ext 2383",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,"Email Address","sgibson@kingstonhydro.com",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,"Date","2017-Dec-06",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,"Last COS Re-based Year",2016,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,"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,null,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 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. - Haldimand County Hydro"]
[null,null,null,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. - Norfolk Hydro"]
[null,null,null,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. - Woodstock Hydro"]
[null,null,null,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,"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"]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.3000000000000001E-3,null,5.8999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.4999999999999997E-3,null,5.4000000000000003E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.871,null,2.3395000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Large Use",null,"kW",null,3.4592000000000001,null,2.8189000000000002,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.3000000000000001E-3,null,5.8999999999999999E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Standby Power",null,null,null,null,null,null,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,"kW",null,2.0737999999999999,null,1.6898,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.3000000000000001E-3,181817507.90000001,0,1.0392999999999999,{"$f":"F17*H17","v":188962935.96046999}]
[null,"Residential","RTSR - Connection","kWh",5.8999999999999999E-3,181817507.90000001,0,1.0392999999999999,{"$f":"F18*H18","v":188962935.96046999}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.4999999999999997E-3,88264842.599999994,0,1.0392999999999999,{"$f":"F19*H19","v":91733650.914179981}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.4000000000000003E-3,88264842.599999994,0,1.0392999999999999,{"$f":"F20*H20","v":91733650.914179981}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.871,267733236.69999999,755372.1]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.3395000000000001,267733236.69999999,755372.1]
[null,"Large Use","RTSR - Network","kW",3.4592000000000001,154121672.40000001,319825.3]
[null,"Large Use","RTSR - Connection","kW",2.8189000000000002,154121672.40000001,319825.3]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.3000000000000001E-3,1196379.8,0,1.0392999999999999,{"$f":"F25*H25","v":1243397.52614}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.8999999999999999E-3,1196379.8,0,1.0392999999999999,{"$f":"F26*H26","v":1243397.52614}]
[null,"Standby Power","RTSR - Network",null,null,null,null,null,{"$f":"F27*H27","v":0}]
[null,"Standby Power","RTSR - Connection",null,null,null,null,null,{"$f":"F28*H28","v":0}]
[null,"Street Lighting","RTSR - Network","kW",2.0737999999999999,1855541.3,5184]
[null,"Street Lighting","RTSR - Connection","kW",1.6898,1855541.3,5184]

{"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],[48,4,48,5],[44,4,44,5],[59,4,59,5],[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,2016,null,null,2017,null,2018]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.66,null,3.52]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.87,null,0.88]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.02,null,2.13]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,2016,null,null,2017,null,2018]
[null,null,null,null,"Jan 2016","Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.4121000000000001,3.3395999999999999,null,3.1941999999999999,null,3.1941999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.78790000000000004,0.77910000000000001,null,0.77100000000000002,null,0.77100000000000002]
[]
[null,"Transformation Connection Service Rate","kW",null,1.8018000000000001,1.7713000000000001,null,1.7493000000000001,null,1.7493000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.5897000000000001},{"$f":"SUM(F40,F38)","v":2.5504000000000002},null,{"$f":"SUM(H40,H38)","v":2.5203000000000002},null,{"$f":"SUM(J40,J38)","v":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2016,null,null,2017,null,2018]
[]
[]
[]
[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,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2016",null,null,"Effective \nJanuary 1, 2017",null,"Effective \nJanuary 1, 2018"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$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 2016",null,null,"Current 2017",null,"Forecast 2018"]
[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":[[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,69694,{"$f":"IF(D24<>0,F24/D24,0)","v":3.66},255080.04,null,70071,{"$f":"IF(H24<>0,J24/H24,0)","v":0.87},60961.77,null,70071,{"$f":"IF(L24<>0,N24/L24,0)","v":2.02},141543.42000000001,null,{"$f":"J24+N24","v":202505.19}]
[null,"February",null,68122,{"$f":"IF(D25<>0,F25/D25,0)","v":3.6599999999999997},249326.52,null,68122,{"$f":"IF(H25<>0,J25/H25,0)","v":0.87},59266.14,null,68122,{"$f":"IF(L25<>0,N25/L25,0)","v":2.02},137606.44,null,196872.58000000002]
[null,"March",null,53424,3.66,195531.84,null,56325,0.87,49002.75,null,56325,2.02,113776.5,null,162779.25]
[null,"April",null,50205.999999999993,3.6600000000000006,183753.96,null,60724.954022988502,0.87,52830.71,null,60734.905940594057,2.02,122684.51,null,175515.22]
[null,"May",null,49702,3.66,181909.32,null,51366,0.87,44688.42,null,51366,2.02,103759.32,null,148447.74]
[null,"June",null,47245.999999999993,3.66,172920.36,null,55583,0.87,48357.21,null,55583,2.02,112277.66,null,160634.87]
[null,"July",null,59602,3.66,218143.32,null,70120,0.87,61004.4,null,70120,2.02,141642.4,null,202646.8]
[null,"August",null,63866,3.66,233749.56,null,75136,0.87,65368.32,null,75136,2.02,151774.72,null,217143.04000000001]
[null,"September",null,64452,3.66,235894.32,null,75826,0.86999999999999988,65968.62,null,75826,2.02,153168.51999999999,null,219137.13999999998]
[null,"October",null,53325,3.66,195169.5,null,56481.999999999993,0.87,49139.34,null,56482,2.02,114093.64,null,163232.97999999998]
[null,"November",null,43045.999999999993,3.66,157548.35999999999,null,50642,0.87,44058.54,null,50642,2.02,102296.84,null,146355.38]
[null,"December",null,48617,3.66,177938.22,null,51687,0.87,44967.69,null,51687,2.02,104407.74,null,149375.43]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":671302},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":2456965.3200000003},null,{"$f":"SUM(H24:H35)","v":742084.95402298844},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000000000000022},{"$f":"SUM(J24:J35)","v":645613.91000000015},null,{"$f":"SUM(L24:L35)","v":742094.90594059404},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":1499031.71},null,{"$f":"SUM(P24:P35)","v":2144645.62}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,53417.78,{"$f":"IF(D43<>0,F43/D43,0)","v":3.3895998109288632},181064.8969882396,null,53166.201527267389,{"$f":"IF(H43<>0,J43/H43,0)","v":1.8008156741335393},95742.529044445633,null,53166.201527267389,{"$f":"IF(L43<>0,N43/L43,0)","v":0.78888432586646096},41941.983050718743,null,{"$f":"J43+N43","v":137684.51209516439}]
[null,"February",null,58172.86,{"$f":"IF(D44<>0,F44/D44,0)","v":3.3396000000000003},194274.08325600001,null,58172.860000000008,{"$f":"IF(H44<>0,J44/H44,0)","v":1.7713000000000001},103041.58691800002,null,58172.860000000008,{"$f":"IF(L44<>0,N44/L44,0)","v":0.7790999999999999},45322.475226000002,null,148364.06214400003]
[null,"March",null,51033.990000000005,3.3157429985780058,169215.59503199998,null,51033.990000000005,1.7712999999999999,90396.506487000006,null,51033.990000000005,0.7790999999999999,39760.581609000001,null,130157.08809600001]
[null,"April",null,45819.820000000007,3.3156385162578115,151921.96000000002,null,45819.831762860726,1.7712999817643327,81160.667165999999,null,45819.831762860726,0.77910001823566744,35698.231762000003,null,116858.89892800001]
[null,"May",null,45317.04,3.3396002916342282,151340.79999999999,null,45317.043920953576,1.7712998467423189,80270.072952000002,null,45317.043920953576,0.77910015325768123,35306.515864000001,null,115576.588816]
[null,"June",null,53455.5,3.3396000411557276,178519.99,null,53455.496079046425,1.7712999428531182,94685.717150000011,null,53455.496079046425,0.77910005714688213,41647.180050000003,null,136332.89720000001]
[null,"July",null,64055.59,3.3396001816547161,213920.06,null,64055.59,1.7713000000000003,113461.66656700001,null,64055.59,0.77910000000000001,49905.710168999998,null,163367.37673600001]
[null,"August",null,56745.729999999996,3.3396000016212679,189508.04,null,56745.729134253452,1.7712999287611035,100513.70597300002,null,56745.729134253452,0.77910007123889669,44210.601610999998,null,144724.30758400002]
[null,"September",null,43865.7,3.33959996078941,146493.89000000001,null,43865.699664366373,1.7713001057205944,77699.318453,null,43865.699664366373,0.77909989427940562,34175.761971,null,111875.080424]
[null,"October",null,53222.82,3.3395998182734403,177742.92,null,53222.821791091592,1.7712999872881499,94273.583562,null,53222.821791091592,0.77910001271185025,41465.901134,null,135739.484696]
[null,"November",null,67834.98,3.3396000116753926,226541.7,null,67834.981813048929,1.7713000205136997,120156.10467700001,null,67834.981813048929,0.77909997948630072,52850.232939000001,null,173006.337616]
[null,"December",null,72412.19,3.2968352427954462,238731.06,null,72160.837515683801,1.7709768123495566,127795.17,null,72160.837515683801,0.77942318765044383,56243.83,null,184039]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":665354},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3354800531389897},{"$f":"SUM(F43:F54)","v":2219274.9952762392},null,{"$f":"SUM(H43:H54)","v":664851.08320857235},{"$f":"IF(H56<>0,J56/H56,0)","v":1.7736251902586078},{"$f":"SUM(J43:J54)","v":1179196.6289494457},null,{"$f":"SUM(L43:L54)","v":664851.08320857235},{"$f":"IF(L56<>0,N56/L56,0)","v":0.77991751608991444},{"$f":"SUM(N43:N54)","v":518529.00538571877},null,{"$f":"SUM(P43:P54)","v":1697725.6343351647}]
[]
[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,{"$f":"D24+D43+D62+D81","v":123111.78},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5426742833889628},{"$f":"F24+F43+F62+F81","v":436144.93698823964},null,{"$f":"H24+H43+H62+H81","v":123237.20152726739},{"$f":"IF(H100<>0,J100/H100,0)","v":1.2715665164611298},{"$f":"J24+J43+J62+J81","v":156704.29904444562},null,{"$f":"L24+L43+L62+L81","v":123237.20152726739},{"$f":"IF(L100<>0,N100/L100,0)","v":1.4888799873479837},{"$f":"N24+N43+N62+N81","v":183485.40305071877},null,{"$f":"J100+N100","v":340189.70209516439}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":126294.86},3.5124200878483887,{"$f":"F25+F44+F63+F82","v":443600.60325599997},null,{"$f":"H25+H44+H63+H82","v":126294.86000000002},1.2851491099321066,{"$f":"J25+J44+J63+J82","v":162307.72691800003},null,{"$f":"L25+L44+L63+L82","v":126294.86000000002},1.4484272378622534,{"$f":"N25+N44+N63+N82","v":182928.91522600001},null,345236.64214400004]
[null,"March",null,104457.99,3.4918098178224559,364747.43503199995,null,107358.99,1.2984404611760971,139399.25648700001,null,107358.99,1.4301278505786985,153537.08160899999,null,292936.33809600002]
[null,"April",null,96025.82,3.4956839733313396,335675.92000000004,null,106544.78578584924,1.2576061435358958,133991.37716599999,null,106554.73770345478,1.4863979319510334,158382.74176199999,null,292374.11892799998]
[null,"May",null,95019.040000000008,3.5071930846701878,333250.12,null,96683.043920953583,1.2924550974436009,124958.492952,null,96683.043920953583,1.4383684069535283,139065.83586400002,null,264024.32881600002]
[null,"June",null,100701.5,3.4899216992795536,351440.35,null,109038.49607904642,1.3118571173826754,143042.92715,null,109038.49607904642,1.4116559342345811,153924.84005,null,296967.7672]
[null,"July",null,123657.59,3.4940304109112916,432063.38,null,134175.59,1.3002817171662895,174466.066567,null,134175.59,1.4275928294334312,191548.11016899999,null,366014.17673599999]
[null,"August",null,120611.73,3.5092573500106496,423257.59999999998,null,131881.72913425346,1.2578090010037313,165882.02597300001,null,131881.72913425346,1.4860687897979417,195985.32161099999,null,361867.34758399997]
[null,"September",null,108317.7,3.5302467648408342,382388.21,null,119691.69966436637,1.2003166372928666,143667.93845299998,null,119691.69966436637,1.5652236746269097,187344.28197099999,null,331012.22042399994]
[null,"October",null,106547.82,3.4999535419870629,372912.42000000004,null,109704.82179109158,1.3072618069158162,143412.92356199998,null,109704.82179109158,1.4179827157481604,155559.541134,null,298972.46469599998]
[null,"November",null,110880.97999999998,3.4639850766109759,384090.06,null,118476.98181304893,1.3860468266833716,164214.644677,null,118476.98181304893,1.3095123674218401,155147.07293900001,null,319361.71761599998]
[null,"December",null,121029.19,3.4427172486240716,416669.28,null,123847.8375156838,1.3949606506300258,172762.86,null,123847.8375156838,1.2971689552484553,160651.57,null,333414.43]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1336655.9999999998},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4984620689812793},{"$f":"SUM(F100:F111)","v":4676240.31527624},null,{"$f":"SUM(H100:H111)","v":1406936.0372315608},{"$f":"IF(H113<>0,J113/H113,0)","v":1.2970103051309567},{"$f":"SUM(J100:J111)","v":1824810.5389494458},null,{"$f":"SUM(L100:L111)","v":1406945.9891491663},{"$f":"IF(L113<>0,N113/L113,0)","v":1.4340001186582965},{"$f":"SUM(N100:N111)","v":2017560.7153857187},null,{"$f":"SUM(P100:P111)","v":3842371.2543351636}]
[]
[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":3842371.2543351636}]

{"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 2017 Uniform Transmission Rates are applied against historical 2016 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,{"$f":"'6. Historical Wholesale'!D24","v":69694},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":255080.04},null,{"$f":"'6. Historical Wholesale'!H24","v":70071},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":60961.77},null,{"$f":"'6. Historical Wholesale'!L24","v":70071},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":141543.42000000001},null,{"$f":"J24+N24","v":202505.19}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":68122},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":249326.52000000002},null,{"$f":"'6. Historical Wholesale'!H25","v":68122},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":59266.14},null,{"$f":"'6. Historical Wholesale'!L25","v":68122},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":137606.44},null,196872.58000000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":53424},{"$f":"E25","v":3.66},195531.84,null,{"$f":"'6. Historical Wholesale'!H26","v":56325},{"$f":"I25","v":0.87},49002.75,null,{"$f":"'6. Historical Wholesale'!L26","v":56325},{"$f":"M25","v":2.02},113776.5,null,162779.25]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":50205.999999999993},3.66,183753.96,null,{"$f":"'6. Historical Wholesale'!H27","v":60724.954022988502},0.87,52830.71,null,{"$f":"'6. Historical Wholesale'!L27","v":60734.905940594057},2.02,122684.51,null,175515.22]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":49702},3.66,181909.32,null,{"$f":"'6. Historical Wholesale'!H28","v":51366},0.87,44688.42,null,{"$f":"'6. Historical Wholesale'!L28","v":51366},2.02,103759.32,null,148447.74]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":47245.999999999993},3.66,172920.36,null,{"$f":"'6. Historical Wholesale'!H29","v":55583},0.87,48357.21,null,{"$f":"'6. Historical Wholesale'!L29","v":55583},2.02,112277.66,null,160634.87]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":59602},3.66,218143.32,null,{"$f":"'6. Historical Wholesale'!H30","v":70120},0.87,61004.4,null,{"$f":"'6. Historical Wholesale'!L30","v":70120},2.02,141642.4,null,202646.8]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":63866},3.66,233749.56,null,{"$f":"'6. Historical Wholesale'!H31","v":75136},0.87,65368.32,null,{"$f":"'6. Historical Wholesale'!L31","v":75136},2.02,151774.72,null,217143.04000000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":64452},3.66,235894.32,null,{"$f":"'6. Historical Wholesale'!H32","v":75826},0.87,65968.62,null,{"$f":"'6. Historical Wholesale'!L32","v":75826},2.02,153168.51999999999,null,219137.13999999998]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":53325},3.66,195169.5,null,{"$f":"'6. Historical Wholesale'!H33","v":56481.999999999993},0.87,49139.34,null,{"$f":"'6. Historical Wholesale'!L33","v":56482},2.02,114093.64,null,163232.97999999998]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":43045.999999999993},3.66,157548.35999999999,null,{"$f":"'6. Historical Wholesale'!H34","v":50642},0.87,44058.54,null,{"$f":"'6. Historical Wholesale'!L34","v":50642},2.02,102296.84,null,146355.38]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":48617},3.66,177938.22,null,{"$f":"'6. Historical Wholesale'!H35","v":51687},0.87,44967.69,null,{"$f":"'6. Historical Wholesale'!L35","v":51687},2.02,104407.74,null,149375.43]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":671302},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":2456965.3200000003},null,{"$f":"SUM(H24:H35)","v":742084.95402298844},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000000000000022},{"$f":"SUM(J24:J35)","v":645613.91000000015},null,{"$f":"SUM(L24:L35)","v":742094.90594059404},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":1499031.71},null,{"$f":"SUM(P24:P35)","v":2144645.62}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":53417.78},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":170627.07287599999},null,{"$f":"'6. Historical Wholesale'!H43","v":53166.201527267389},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":40991.141377523156},null,{"$f":"'6. Historical Wholesale'!L43","v":53166.201527267389},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":93003.636331648842},null,{"$f":"J43+N43","v":133994.77770917199}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":58172.86},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":185815.749412},null,{"$f":"'6. Historical Wholesale'!H44","v":58172.860000000008},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":44851.275060000007},null,{"$f":"'6. Historical Wholesale'!L44","v":58172.860000000008},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":101761.78399800001},null,146613.05905800001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":51033.990000000005},3.1941999999999999,163012.770858,null,{"$f":"'6. Historical Wholesale'!H45","v":51033.990000000005},0.77100000000000002,39347.206290000002,null,{"$f":"'6. Historical Wholesale'!L45","v":51033.990000000005},{"$f":"M44","v":1.7493000000000001},89273.758707000015,null,128620.96499700002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":45819.820000000007},3.1941999999999999,146357.66904400001,null,{"$f":"'6. Historical Wholesale'!H46","v":45819.831762860726},0.77100000000000002,35327.090289165622,null,{"$f":"'6. Historical Wholesale'!L46","v":45819.831762860726},{"$f":"M45","v":1.7493000000000001},80152.631702772269,null,115479.7219919379]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":45317.04},3.1941999999999999,144751.68916800001,null,{"$f":"'6. Historical Wholesale'!H47","v":45317.043920953576},0.77100000000000002,34939.440863055206,null,{"$f":"'6. Historical Wholesale'!L47","v":45317.043920953576},1.7493000000000001,79273.104930924092,null,114212.5457939793]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":53455.5},3.1941999999999999,170747.55809999999,null,{"$f":"'6. Historical Wholesale'!H48","v":53455.496079046425},0.77100000000000002,41214.187476944797,null,{"$f":"'6. Historical Wholesale'!L48","v":53455.496079046425},1.7493000000000001,93509.699291075915,null,134723.88676802072]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":64055.59},3.1941999999999999,204606.365578,null,{"$f":"'6. Historical Wholesale'!H49","v":64055.59},0.77100000000000002,49386.85989,null,{"$f":"'6. Historical Wholesale'!L49","v":64055.59},1.7493000000000001,112052.443587,null,161439.30347700001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":56745.729999999996},3.1941999999999999,181257.21076599997,null,{"$f":"'6. Historical Wholesale'!H50","v":56745.729134253452},0.77100000000000002,43750.95716250941,null,{"$f":"'6. Historical Wholesale'!L50","v":56745.729134253452},1.7493000000000001,99265.303974549563,null,143016.26113705896]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":43865.7},3.1941999999999999,140115.81894,null,{"$f":"'6. Historical Wholesale'!H51","v":43865.699664366373},0.77100000000000002,33820.454441226473,null,{"$f":"'6. Historical Wholesale'!L51","v":43865.699664366373},1.7493000000000001,76734.268422876106,null,110554.72286410257]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":53222.82},3.1941999999999999,170004.33164399999,null,{"$f":"'6. Historical Wholesale'!H52","v":53222.821791091592},0.77100000000000002,41034.795600931619,null,{"$f":"'6. Historical Wholesale'!L52","v":53222.821791091592},1.7493000000000001,93102.682159156524,null,134137.47776008814]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":67834.98},3.1941999999999999,216678.49311599997,null,{"$f":"'6. Historical Wholesale'!H53","v":67834.981813048929},0.77100000000000002,52300.770977860724,null,{"$f":"'6. Historical Wholesale'!L53","v":67834.981813048929},1.7493000000000001,118663.73368556649,null,170964.50466342721]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":72412.19},3.1941999999999999,231299.01729799999,null,{"$f":"'6. Historical Wholesale'!H54","v":72160.837515683801},0.77100000000000002,55636.005724592214,null,{"$f":"'6. Historical Wholesale'!L54","v":72160.837515683801},1.7493000000000001,126230.95306618568,null,181866.95879077789]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":665354},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999999},{"$f":"SUM(F43:F54)","v":2125273.7467999998},null,{"$f":"SUM(H43:H54)","v":664851.08320857235},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":512600.1851538092},null,{"$f":"SUM(L43:L54)","v":664851.08320857235},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7492999999999996},{"$f":"SUM(N43:N54)","v":1163023.9998567554},null,{"$f":"SUM(P43:P54)","v":1675624.1850105645}]
[]
[null,{"$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":123111.78},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4578909741699779},{"$f":"F24+F43+F62+F81","v":425707.112876},null,{"$f":"H24+H43+H62+H81","v":123237.20152726739},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82729005620080653},{"$f":"J24+J43+J62+J81","v":101952.91137752315},null,{"$f":"L24+L43+L62+L81","v":123237.20152726739},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9032163455914981},{"$f":"N24+N43+N62+N81","v":234547.05633164884},null,{"$f":"J100+N100","v":336499.96770917199}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":126294.86},3.4454471813975647,{"$f":"F25+F44+F63+F82","v":435142.26941200002},null,{"$f":"H25+H44+H63+H82","v":126294.86000000002},0.82439946534641229,{"$f":"J25+J44+J63+J82","v":104117.41506},null,{"$f":"L25+L44+L63+L82","v":126294.86000000002},1.8953124774674124,{"$f":"N25+N44+N63+N82","v":239368.22399800003},null,343485.63905800006]
[null,"March",null,104457.99,3.432428776946598,358544.610858,null,107358.99,0.82293952551155702,88349.956290000002,null,107358.99,1.8913205005654392,203050.258707,null,291400.214997]
[null,"April",null,96025.82,3.4377381942065162,330111.629044,null,106544.78578584924,0.82742482082942359,88157.800289165622,null,106554.73770345478,1.9035957112228503,202837.14170277226,null,290994.94199193787]
[null,"May",null,95019.040000000008,3.4378479215113096,326661.00916800002,null,96683.043920953583,0.82359695799562949,79627.860863055204,null,96683.043920953583,1.8931181467617868,183032.42493092408,null,262660.2857939793]
[null,"June",null,100701.5,3.4127388181903946,343667.91810000001,null,109038.49607904642,0.82146581893435933,89571.397476944796,null,109038.49607904642,1.8872908806619297,205787.3592910759,null,295358.75676802068]
[null,"July",null,123657.59,3.4187119899231422,422749.68557800003,null,134175.59,0.82273727948578435,110391.25989,null,134175.59,1.8907674904727454,253694.84358699998,null,364086.10347699997]
[null,"August",null,120611.73,3.4408491675395085,415006.77076599997,null,131881.72913425346,0.82740253618776693,109119.27716250942,null,131881.72913425346,1.903523904505338,251040.02397454955,null,360159.301137059]
[null,"September",null,108317.7,3.4713637654787721,376010.13893999998,null,119691.69966436637,0.83371758209675451,99789.074441226461,null,119691.69966436637,1.9207914088241564,229902.7884228761,null,329691.86286410259]
[null,"October",null,106547.82,3.4273233525003137,365173.83164400002,null,109704.82179109158,0.82197057639497551,90174.135600931622,null,109704.82179109158,1.8886710609103017,207196.32215915652,null,297370.45776008815]
[null,"November",null,110880.97999999998,3.3750319767736543,374226.85311599995,null,118476.98181304893,0.813316726196749,96359.310977860732,null,118476.98181304893,1.8650084624389893,220960.57368556649,null,317319.88466342725]
[null,"December",null,121029.19,3.3813102219224969,409237.23729800002,null,123847.8375156838,0.81231693457588239,100603.69572459222,null,123847.8375156838,1.862274688784761,230638.69306618569,null,331242.38879077788]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1336655.9999999998},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4281363842304975},{"$f":"SUM(F100:F111)","v":4582239.0667999992},null,{"$f":"SUM(H100:H111)","v":1406936.0372315608},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82321730661817172},{"$f":"SUM(J100:J111)","v":1158214.0951538093},null,{"$f":"SUM(L100:L111)","v":1406945.9891491663},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8920809543418233},{"$f":"SUM(N100:N111)","v":2662055.7098567551},null,{"$f":"SUM(P100:P111)","v":3820269.8050105646}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":3820269.8050105646}]

{"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 2018 Uniform Transmission Rates are applied against historical 2016 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,{"$f":"'6. Historical Wholesale'!D24","v":69694},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.52},{"$f":"D24*E24","v":245322.88},null,{"$f":"'6. Historical Wholesale'!H24","v":70071},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.88},{"$f":"H24*I24","v":61662.48},null,{"$f":"'6. Historical Wholesale'!L24","v":70071},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.13},{"$f":"L24*M24","v":149251.22999999998},null,{"$f":"J24+N24","v":210913.71}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":68122},{"$f":"E24","v":3.52},239789.44,null,{"$f":"'6. Historical Wholesale'!H25","v":68122},{"$f":"I24","v":0.88},59947.360000000001,null,{"$f":"'6. Historical Wholesale'!L25","v":68122},{"$f":"M24","v":2.13},145099.85999999999,null,205047.21999999997]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":53424},3.52,188052.48000000001,null,{"$f":"'6. Historical Wholesale'!H26","v":56325},0.88,49566,null,{"$f":"'6. Historical Wholesale'!L26","v":56325},2.13,119972.25,null,169538.25]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":50205.999999999993},3.52,176725.11999999997,null,{"$f":"'6. Historical Wholesale'!H27","v":60724.954022988502},0.88,53437.95954022988,null,{"$f":"'6. Historical Wholesale'!L27","v":60734.905940594057},2.13,129365.34965346534,null,182803.30919369523]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":49702},3.52,174951.04000000001,null,{"$f":"'6. Historical Wholesale'!H28","v":51366},0.88,45202.080000000002,null,{"$f":"'6. Historical Wholesale'!L28","v":51366},2.13,109409.58,null,154611.66]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":47245.999999999993},3.52,166305.91999999998,null,{"$f":"'6. Historical Wholesale'!H29","v":55583},0.88,48913.04,null,{"$f":"'6. Historical Wholesale'!L29","v":55583},2.13,118391.79,null,167304.82999999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":59602},3.52,209799.04000000001,null,{"$f":"'6. Historical Wholesale'!H30","v":70120},0.88,61705.599999999999,null,{"$f":"'6. Historical Wholesale'!L30","v":70120},2.13,149355.6,null,211061.2]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":63866},3.52,224808.32000000001,null,{"$f":"'6. Historical Wholesale'!H31","v":75136},0.88,66119.680000000008,null,{"$f":"'6. Historical Wholesale'!L31","v":75136},2.13,160039.67999999999,null,226159.35999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":64452},3.52,226871.04000000001,null,{"$f":"'6. Historical Wholesale'!H32","v":75826},0.88,66726.880000000005,null,{"$f":"'6. Historical Wholesale'!L32","v":75826},2.13,161509.38,null,228236.26]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":53325},3.52,187704,null,{"$f":"'6. Historical Wholesale'!H33","v":56481.999999999993},0.88,49704.159999999996,null,{"$f":"'6. Historical Wholesale'!L33","v":56482},2.13,120306.65999999999,null,170010.81999999998]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":43045.999999999993},3.52,151521.91999999998,null,{"$f":"'6. Historical Wholesale'!H34","v":50642},0.88,44564.959999999999,null,{"$f":"'6. Historical Wholesale'!L34","v":50642},2.13,107867.45999999999,null,152432.41999999998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":48617},3.52,171131.84,null,{"$f":"'6. Historical Wholesale'!H35","v":51687},0.88,45484.56,null,{"$f":"'6. Historical Wholesale'!L35","v":51687},2.13,110093.31,null,155577.87]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":671302},{"$f":"IF(D37<>0,F37/D37,0)","v":3.52},{"$f":"SUM(F24:F35)","v":2362983.04},null,{"$f":"SUM(H24:H35)","v":742084.95402298844},{"$f":"IF(H37<>0,J37/H37,0)","v":0.88},{"$f":"SUM(J24:J35)","v":653034.7595402298},null,{"$f":"SUM(L24:L35)","v":742094.90594059404},{"$f":"IF(L37<>0,N37/L37,0)","v":2.13},{"$f":"SUM(N24:N35)","v":1580662.1496534653},null,{"$f":"SUM(P24:P35)","v":2233696.9091936951}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":53417.78},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":170627.07287599999},null,{"$f":"'6. Historical Wholesale'!H43","v":53166.201527267389},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":40991.141377523156},null,{"$f":"'6. Historical Wholesale'!L43","v":53166.201527267389},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":93003.636331648842},null,{"$f":"J43+N43","v":133994.77770917199}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":58172.86},{"$f":"E43","v":3.1941999999999999},185815.749412,null,{"$f":"'6. Historical Wholesale'!H44","v":58172.860000000008},{"$f":"I43","v":0.77100000000000002},44851.275060000007,null,{"$f":"'6. Historical Wholesale'!L44","v":58172.860000000008},{"$f":"M43","v":1.7493000000000001},101761.78399800001,null,146613.05905800001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":51033.990000000005},3.1941999999999999,163012.770858,null,{"$f":"'6. Historical Wholesale'!H45","v":51033.990000000005},0.77100000000000002,39347.206290000002,null,{"$f":"'6. Historical Wholesale'!L45","v":51033.990000000005},1.7493000000000001,89273.758707000015,null,128620.96499700002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":45819.820000000007},3.1941999999999999,146357.66904400001,null,{"$f":"'6. Historical Wholesale'!H46","v":45819.831762860726},0.77100000000000002,35327.090289165622,null,{"$f":"'6. Historical Wholesale'!L46","v":45819.831762860726},1.7493000000000001,80152.631702772269,null,115479.7219919379]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":45317.04},3.1941999999999999,144751.68916800001,null,{"$f":"'6. Historical Wholesale'!H47","v":45317.043920953576},0.77100000000000002,34939.440863055206,null,{"$f":"'6. Historical Wholesale'!L47","v":45317.043920953576},1.7493000000000001,79273.104930924092,null,114212.5457939793]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":53455.5},3.1941999999999999,170747.55809999999,null,{"$f":"'6. Historical Wholesale'!H48","v":53455.496079046425},0.77100000000000002,41214.187476944797,null,{"$f":"'6. Historical Wholesale'!L48","v":53455.496079046425},1.7493000000000001,93509.699291075915,null,134723.88676802072]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":64055.59},3.1941999999999999,204606.365578,null,{"$f":"'6. Historical Wholesale'!H49","v":64055.59},0.77100000000000002,49386.85989,null,{"$f":"'6. Historical Wholesale'!L49","v":64055.59},1.7493000000000001,112052.443587,null,161439.30347700001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":56745.729999999996},3.1941999999999999,181257.21076599997,null,{"$f":"'6. Historical Wholesale'!H50","v":56745.729134253452},0.77100000000000002,43750.95716250941,null,{"$f":"'6. Historical Wholesale'!L50","v":56745.729134253452},1.7493000000000001,99265.303974549563,null,143016.26113705896]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":43865.7},3.1941999999999999,140115.81894,null,{"$f":"'6. Historical Wholesale'!H51","v":43865.699664366373},0.77100000000000002,33820.454441226473,null,{"$f":"'6. Historical Wholesale'!L51","v":43865.699664366373},1.7493000000000001,76734.268422876106,null,110554.72286410257]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":53222.82},3.1941999999999999,170004.33164399999,null,{"$f":"'6. Historical Wholesale'!H52","v":53222.821791091592},0.77100000000000002,41034.795600931619,null,{"$f":"'6. Historical Wholesale'!L52","v":53222.821791091592},1.7493000000000001,93102.682159156524,null,134137.47776008814]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":67834.98},3.1941999999999999,216678.49311599997,null,{"$f":"'6. Historical Wholesale'!H53","v":67834.981813048929},0.77100000000000002,52300.770977860724,null,{"$f":"'6. Historical Wholesale'!L53","v":67834.981813048929},1.7493000000000001,118663.73368556649,null,170964.50466342721]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":72412.19},3.1941999999999999,231299.01729799999,null,{"$f":"'6. Historical Wholesale'!H54","v":72160.837515683801},0.77100000000000002,55636.005724592214,null,{"$f":"'6. Historical Wholesale'!L54","v":72160.837515683801},1.7493000000000001,126230.95306618568,null,181866.95879077789]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":665354},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999999},{"$f":"SUM(F43:F54)","v":2125273.7467999998},null,{"$f":"SUM(H43:H54)","v":664851.08320857235},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":512600.1851538092},null,{"$f":"SUM(L43:L54)","v":664851.08320857235},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7492999999999996},{"$f":"SUM(N43:N54)","v":1163023.9998567554},null,{"$f":"SUM(P43:P54)","v":1675624.1850105645}]
[]
[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,{"$f":"D24+D43+D62+D81","v":123111.78},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3786364950291512},{"$f":"F24+F43+F62+F81","v":415949.95287599997},null,{"$f":"H24+H43+H62+H81","v":123237.20152726739},{"$f":"IF(H100<>0,J100/H100,0)","v":0.83297592046351432},{"$f":"J24+J43+J62+J81","v":102653.62137752316},null,{"$f":"L24+L43+L62+L81","v":123237.20152726739},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9657608524812833},{"$f":"N24+N43+N62+N81","v":242254.86633164884},null,{"$f":"J100+N100","v":344908.48770917201}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":126294.86},3.3699327859581936,425605.18941200001,null,{"$f":"H25+H44+H63+H82","v":126294.86000000002},0.82979335073493876,{"$f":"J25+J44+J63+J82","v":104798.63506},null,{"$f":"L25+L44+L63+L82","v":126294.86000000002},1.9546452167412038,{"$f":"N25+N44+N63+N82","v":246861.64399800001},null,351660.27905800001]
[null,"March",null,104457.99,3.3608271694486942,351065.25085800001,null,{"$f":"H26+H45+H64+H83","v":107358.99},0.82818594222989617,{"$f":"J26+J45+J64+J83","v":88913.206290000002},null,{"$f":"L26+L45+L64+L83","v":107358.99},1.9490310844671694,{"$f":"N26+N45+N64+N83","v":209246.008707},null,298159.214997]
[null,"April",null,96025.82,3.3645407979228916,323082.78904399998,null,{"$f":"H27+H46+H65+H84","v":106544.78578584924},0.83312429768088048,{"$f":"J27+J46+J65+J84","v":88765.049829395502},null,{"$f":"L27+L46+L65+L84","v":106554.73770345478},1.966294374815438,{"$f":"N27+N46+N65+N84","v":209517.98135623761},null,298283.0311856331]
[null,"May",null,95019.040000000008,3.3646175457887177,319702.72916800005,null,{"$f":"H28+H47+H66+H85","v":96683.043920953583},0.82890978203559207,{"$f":"J28+J47+J66+J85","v":80141.520863055208},null,{"$f":"L28+L47+L66+L85","v":96683.043920953583},1.9515592112013753,{"$f":"N28+N47+N66+N85","v":188682.68493092409},null,268824.20579397929]
[null,"June",null,100701.5,3.3470551888502151,337053.47809999995,null,{"$f":"H29+H48+H67+H86","v":109038.49607904642},0.82656337640247646,{"$f":"J29+J48+J67+J86","v":90127.227476944798},null,{"$f":"L29+L48+L67+L86","v":109038.49607904642},1.943364012811218,{"$f":"N29+N48+N67+N86","v":211901.48929107591},null,302028.71676802071]
[null,"July",null,123657.59,3.3512330749612702,414405.40557800001,null,{"$f":"H30+H49+H68+H87","v":134175.59},0.82796326731263115,{"$f":"J30+J49+J68+J87","v":111092.45989},null,{"$f":"L30+L49+L68+L87","v":134175.59},1.9482533565680613,{"$f":"N30+N49+N68+N87","v":261408.04358699999},null,372500.50347699999]
[null,"August",null,120611.73,3.3667167427745213,406065.53076599998,null,{"$f":"H31+H50+H69+H88","v":131881.72913425346},0.8330997620653191,{"$f":"J31+J50+J69+J88","v":109870.63716250942},null,{"$f":"L31+L50+L69+L88","v":131881.72913425346},1.9661933891584127,{"$f":"N31+N50+N69+N88","v":259304.98397454957},null,369175.621137059]
[null,"September",null,108317.7,3.3880599287097124,366986.85894000001,null,{"$f":"H32+H51+H70+H89","v":119691.69966436637},0.84005269139945715,{"$f":"J32+J51+J70+J89","v":100547.33444122647},null,{"$f":"L32+L51+L70+L89","v":119691.69966436637},1.990477611153884,{"$f":"N32+N51+N70+N89","v":238243.64842287611},null,338790.98286410258]
[null,"October",null,106547.82,3.357256222079438,357708.33164400002,null,{"$f":"H33+H52+H71+H90","v":109704.82179109158},0.82711911946517502,{"$f":"J33+J52+J71+J90","v":90738.955600931615},null,{"$f":"L33+L52+L71+L90","v":109704.82179109158},1.9453050346824965,{"$f":"N33+N52+N71+N90","v":213409.34215915651},null,304148.29776008811]
[null,"November",null,110880.97999999998,3.3206814470434876,368200.41311599995,null,{"$f":"H34+H53+H72+H91","v":118476.98181304893},0.81759114298429936,{"$f":"J34+J53+J72+J91","v":96865.730977860716},null,{"$f":"L34+L53+L72+L91","v":118476.98181304893},1.9120270471020437,{"$f":"N34+N53+N72+N91","v":226531.19368556648},null,323396.92466342717]
[null,"December",null,121029.19,3.3250727142600889,402430.85729800002,null,{"$f":"H35+H54+H73+H92","v":123847.8375156838},0.81649036231081995,{"$f":"J35+J54+J73+J92","v":101120.56572459222},null,{"$f":"L35+L54+L73+L92","v":123847.8375156838},1.9081823938690745,{"$f":"N35+N54+N73+N92","v":236324.2630661857},null,337444.82879077794]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1336655.9999999998},{"$f":"IF(D113<>0,F113/D113,0)","v":3.357824890472942},{"$f":"SUM(F100:F111)","v":4488256.7867999999},null,{"$f":"SUM(H100:H111)","v":1406936.0372315608},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82849178203414853},{"$f":"SUM(J100:J111)","v":1165634.9446940389},null,{"$f":"SUM(L100:L111)","v":1406945.9891491663},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9501005515993062},{"$f":"SUM(N100:N111)","v":2743686.1495102206},null,{"$f":"SUM(P100:P111)","v":3909321.0942042596}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":3909321.0942042596}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.3000000000000001E-3,188962935.96046999,0,{"$f":"ROUND(D17*E17, 2)","v":1379429.43},{"$f":"G17/5270538.52","v":0.26172457041448588},{"$f":"H17*total_current_wholesale_network","v":1199284.5512947044},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.3466655256964686E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.4999999999999997E-3,91733650.914179981,0,{"$f":"ROUND(D18*E18, 2)","v":596268.73},0.11313241099317495,518399.75337419997,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.6511405379382641E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.871,null,755372.1,{"$f":"ROUND(D19*F19, 2)","v":2168673.2999999998},0.41147091360220245,1885458.0951598992,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.4960653102754247}]
["Large Use","RTSR - Network","kW",3.4592000000000001,null,319825.3,{"$f":"ROUND(D20*F20, 2)","v":1106339.68},0.20991017821078367,961858.61911640293,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":3.007450064508352}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.3000000000000001E-3,1243397.52614,0,{"$f":"ROUND(D21*E21, 2)","v":9076.7999999999993},1.7221769588736447E-3,7891.4265408936308,{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":6.3466641801932441E-3}]
["Standby Power","RTSR - Network",null,null,0,null,{"$f":"ROUND(D22*F22, 2)","v":0},0,0,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":0}]
["Street Lighting","RTSR - Network","kW",2.0737999999999999,null,5184,{"$f":"ROUND(D23*F23, 2)","v":10750.58},2.0397498204794452E-3,9346.6213138991989,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.8029747904898146}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.8999999999999999E-3,188962935.96046999,0,{"$f":"ROUND(D28*E28, 2)","v":1114881.32},{"$f":"G28/4295087.57","v":0.25957126643636746},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":991632.27141520684},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.2477607123052475E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.4000000000000003E-3,91733650.914179981,0,{"$f":"ROUND(D29*E29, 2)","v":495361.71},0.11533215607988175,440599.95341873786,{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.8030351896812045E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.3395000000000001,null,755372.1,{"$f":"ROUND(D30*F30, 2)","v":1767193.03},0.41144516874192621,1571831.5545622574,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":2.0808705465323083}]
["Large Use","RTSR - Connection","kW",2.8189000000000002,null,319825.3,{"$f":"ROUND(D31*F31, 2)","v":901555.54},0.20990387863034884,801889.44948612398,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.5072733441854789}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.8999999999999999E-3,1243397.52614,0,{"$f":"ROUND(D32*E32, 2)","v":7336.05},1.7080094131817665E-3,6525.056787852116,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":5.2477640100414913E-3}]
["Standby Power","RTSR - Connection",null,null,0,null,{"$f":"ROUND(D33*F33, 2)","v":0},0,0,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":0}]
["Street Lighting","RTSR - Connection","kW",1.6898,null,5184,{"$f":"ROUND(D34*F34, 2)","v":8759.92},2.0395206982939348E-3,7791.5193403863805,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.5029936999202123}]
[]
["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",6.3466655256964686E-3,188962935.96046999,0,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":1199284.55},{"$f":"G39/4582239.07","v":0.26172456994916243},{"$f":"H39*forecast_wholesale_network","v":1174687.0773466397},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":6.2164946335951186E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.6511405379382641E-3,91733650.914179981,0,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":518399.75},0.11313241017780418,507767.30778757099,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":5.5352349190004981E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4960653102754247,null,755372.1,{"$f":"ROUND(D41*F41, 2)","v":1885458.1},0.41147091437112643,1846787.1239970098,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.444870712059672}]
["Large Use","RTSR - Network","kW",3.007450064508352,null,319825.3,{"$f":"ROUND(D42*F42, 2)","v":961858.62},0.20991017825702402,942130.78218048578,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.9457668989304029}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.3466641801932441E-3,1243397.52614,0,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":7891.43},1.7221777125653113E-3,7729.5758064969577,{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.2164960473201462E-3}]
["Standby Power","RTSR - Network",null,0,0,null,{"$f":"ROUND(D44*F44, 2)","v":0},0,0,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":0}]
["Street Lighting","RTSR - Network","kW",1.8029747904898146,null,5184,{"$f":"ROUND(D45*F45, 2)","v":9346.6200000000008},2.0397495323176145E-3,9154.9196817966586,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":1.7659953089885529}]
[]
["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",5.2477607123052475E-3,188962935.96046999,0,{"$f":"ROUND(D50*E50, 2)","v":991632.27},{"$f":"G50/3820269.8","v":0.25957126640636746},{"$f":"H50*forecast_wholesale_lineplus","v":1014747.4272117259},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.3700871128717301E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.8030351896812045E-3,91733650.914179981,0,{"$f":"ROUND(D51*E51, 2)","v":440599.95},0.115332155336254,450870.42769606016,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":4.9149949141113454E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0808705465323083,null,755372.1,{"$f":"ROUND(D52*F52, 2)","v":1571831.55},0.41144516808734299,1608471.2747122671,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":2.1293760713590921}]
["Large Use","RTSR - Connection","kW",2.5072733441854789,null,319825.3,{"$f":"ROUND(D53*F53, 2)","v":801889.45},0.20990387904016622,820581.66208702116,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.5657184159196325}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.2477640100414913E-3,1243397.52614,0,{"$f":"ROUND(D54*E54, 2)","v":6525.06},1.7080102562389706E-3,6677.16052383223,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":5.3700931387251427E-3}]
["Standby Power","RTSR - Connection",null,0,0,null,{"$f":"ROUND(D55*F55, 2)","v":0},0,0,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":0}]
["Street Lighting","RTSR - Connection","kW",1.5029936999202123,null,5184,{"$f":"ROUND(D56*F56, 2)","v":7791.52},2.039520873630444E-3,7973.1419733533949,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.5380289300450221}]

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

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