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

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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   ","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,"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","Oshawa, ON",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-2014-0101",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","David Savage",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","905-723-4626 Ext.5278",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","dsavage@opuc.on.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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","2017-06-26",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",2015,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,7.4000000000000003E-3,null,6.1999999999999998E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.8999999999999999E-3,null,5.7000000000000002E-3,null,null,1,"C18",{"$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 999 kW",null,"kW",null,2.4961000000000002,null,2.0068999999999999,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 999 kW - Interval Metered",null,"kW",null,3.1993,null,2.5493999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"General Service 1,000 to 4,999 kW - Interval Meters",null,"kW",null,3.1993,null,2.5493999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Large Use > 5000 kW",null,"kW",null,3.4089,null,2.7816999999999998,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.8999999999999999E-3,null,5.7000000000000002E-3,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Sentinel Lighting",null,"kW",null,1.7217,null,2.3559000000000001,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Street Lighting",null,"kW",null,1.6924999999999999,null,2.3159999999999998,null,null,1,"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":34,"n_cols":9,"rows_kept":34,"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",7.4000000000000003E-3,477527823,null,1.0486,{"$f":"F17*H17","v":500735675.19779998}]
[null,"Residential","RTSR - Connection","kWh",6.1999999999999998E-3,477527823,null,1.0486,{"$f":"F18*H18","v":500735675.19779998}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.8999999999999999E-3,131950149,null,1.0486,{"$f":"F19*H19","v":138362926.2414}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.7000000000000002E-3,131950149,null,1.0486,{"$f":"F20*H20","v":138362926.2414}]
[null,"General Service 50 to 999 kW","RTSR - Network","kW",2.4961000000000002,149397407,406106]
[null,"General Service 50 to 999 kW","RTSR - Connection","kW",2.0068999999999999,149397407,406106]
[null,"General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",3.1993,187922211.75999999,438369.86]
[null,"General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",2.5493999999999999,187922211.75999999,438369.86]
[null,"General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",3.1993,83295747,200065]
[null,"General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5493999999999999,83295747,200065]
[null,"Large Use > 5000 kW","RTSR - Network","kW",3.4089,41438246,94958]
[null,"Large Use > 5000 kW","RTSR - Connection","kW",2.7816999999999998,41438246,94958]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.8999999999999999E-3,819338,null,1.0486,{"$f":"F29*H29","v":859157.82680000004}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.7000000000000002E-3,819338,null,1.0486,{"$f":"F30*H30","v":859157.82680000004}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.7217,39745.85,126]
[null,"Sentinel Lighting","RTSR - Connection","kW",2.3559000000000001,39745.85,126]
[null,"Street Lighting","RTSR - Network","kW",1.6924999999999999,9356816.3000000007,26440]
[null,"Street Lighting","RTSR - Connection","kW",2.3159999999999998,9356816.3000000007,26440]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[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],[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,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":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,185858.99999999997,{"$f":"IF(D24<>0,F24/D24,0)","v":3.66},680243.94,null,190663.99999999997,{"$f":"IF(H24<>0,J24/H24,0)","v":0.87000000000000011},165877.68,null,190663.99999999997,{"$f":"IF(L24<>0,N24/L24,0)","v":2.0200000000000005},385141.28,null,{"$f":"J24+N24","v":551018.96}]
[null,"February",null,184535,{"$f":"IF(D25<>0,F25/D25,0)","v":3.6599999999999997},675398.1,null,215113,{"$f":"IF(H25<>0,J25/H25,0)","v":0.87},187148.31,null,215113,{"$f":"IF(L25<>0,N25/L25,0)","v":2.02},434528.26,null,621676.57000000007]
[null,"March",null,183297,3.66,670867.02,null,216716,0.87000000000000011,188542.92,null,216716,2.02,437766.32,null,626309.24]
[null,"April",null,158716,3.66,580900.56000000006,null,233736.60553633218,0.86996262110254852,203342.11,null,233736.60553633218,2.0200373788974515,472156.68,null,675498.79]
[null,"May",null,175476.99999999997,3.66,642245.81999999995,null,249333,0.87,216919.71,null,249333,2.02,503652.66,null,720572.37]
[null,"June",null,194916.99999999997,3.6600000000000006,713396.22,null,209985,0.87000000000000011,182686.95,null,209985,2.02,424169.7,null,606856.65]
[null,"July",null,213023.99999999997,3.66,779667.84,null,217295,0.87,189046.65,null,217295,2.02,438935.9,null,627982.55000000005]
[null,"August",null,220212.99999999997,3.66,805979.58,null,223709,0.87,194626.83,null,223709,2.02,451892.18,null,646519.01]
[null,"September",null,220437.99999999997,3.66,806803.08,null,231689.99999999997,0.87000000000000011,201570.3,null,231689.99999999997,2.02,468013.8,null,669584.1]
[null,"October",null,152350,3.66,557601,null,152350,0.87,132544.5,null,152350,2.02,307747,null,440291.5]
[null,"November",null,166619.99999999997,3.66,609829.19999999995,null,183436,0.87,159589.32,null,183436,2.02,370540.72,null,530130.04]
[null,"December",null,185787.99999999997,3.66,679984.08,null,188130.99999999997,0.87000000000000011,163673.97,null,188130.99999999997,2.0200000000000005,380024.62,null,543698.59]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2241234},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":8202916.4400000004},null,{"$f":"SUM(H24:H35)","v":2512158.6055363324},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86999652218749646},{"$f":"SUM(J24:J35)","v":2185569.25},null,{"$f":"SUM(L24:L35)","v":2512158.6055363324},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0200034778125033},{"$f":"SUM(N24:N35)","v":5074569.12},null,{"$f":"SUM(P24:P35)","v":7260138.3699999992}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D43<>0,F43/D43,0)","v":0},null,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":0}]
[null,"February",null,null,{"$f":"IF(D44<>0,F44/D44,0)","v":0},null,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D62<>0,F62/D62,0)","v":0},null,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,null,{"$f":"IF(L62<>0,N62/L62,0)","v":0},null,null,{"$f":"J62+N62","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D81<>0,F81/D81,0)","v":0},null,null,null,{"$f":"IF(H81<>0,J81/H81,0)","v":0},null,null,null,{"$f":"IF(L81<>0,N81/L81,0)","v":0},null,null,{"$f":"J81+N81","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":185858.99999999997},{"$f":"IF(D100<>0,F100/D100,0)","v":3.66},{"$f":"F24+F43+F62+F81","v":680243.94},null,{"$f":"H24+H43+H62+H81","v":190663.99999999997},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87000000000000011},{"$f":"J24+J43+J62+J81","v":165877.68},null,{"$f":"L24+L43+L62+L81","v":190663.99999999997},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0200000000000005},{"$f":"N24+N43+N62+N81","v":385141.28},null,{"$f":"J100+N100","v":551018.96}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":184535},3.6599999999999997,{"$f":"F25+F44+F63+F82","v":675398.1},null,{"$f":"H25+H44+H63+H82","v":215113},0.87,{"$f":"J25+J44+J63+J82","v":187148.31},null,{"$f":"L25+L44+L63+L82","v":215113},2.02,{"$f":"N25+N44+N63+N82","v":434528.26},null,621676.57000000007]
[null,"March",null,183297,3.66,670867.02,null,216716,0.87000000000000011,188542.92,null,216716,2.02,437766.32,null,626309.24]
[null,"April",null,158716,3.66,580900.56000000006,null,233736.60553633218,0.86996262110254852,203342.11,null,233736.60553633218,2.0200373788974515,472156.68,null,675498.79]
[null,"May",null,175476.99999999997,3.66,642245.81999999995,null,249333,0.87,216919.71,null,249333,2.02,503652.66,null,720572.37]
[null,"June",null,194916.99999999997,3.6600000000000006,713396.22,null,209985,0.87000000000000011,182686.95,null,209985,2.02,424169.7,null,606856.65]
[null,"July",null,213023.99999999997,3.66,779667.84,null,217295,0.87,189046.65,null,217295,2.02,438935.9,null,627982.55000000005]
[null,"August",null,220212.99999999997,3.66,805979.58,null,223709,0.87,194626.83,null,223709,2.02,451892.18,null,646519.01]
[null,"September",null,220437.99999999997,3.66,806803.08,null,231689.99999999997,0.87000000000000011,201570.3,null,231689.99999999997,2.02,468013.8,null,669584.1]
[null,"October",null,152350,3.66,557601,null,152350,0.87,132544.5,null,152350,2.02,307747,null,440291.5]
[null,"November",null,166619.99999999997,3.66,609829.19999999995,null,183436,0.87,159589.32,null,183436,2.02,370540.72,null,530130.04]
[null,"December",null,185787.99999999997,3.66,679984.08,null,188130.99999999997,0.87000000000000011,163673.97,null,188130.99999999997,2.0200000000000005,380024.62,null,543698.59]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2241234},{"$f":"IF(D113<>0,F113/D113,0)","v":3.66},{"$f":"SUM(F100:F111)","v":8202916.4400000004},null,{"$f":"SUM(H100:H111)","v":2512158.6055363324},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86999652218749646},{"$f":"SUM(J100:J111)","v":2185569.25},null,{"$f":"SUM(L100:L111)","v":2512158.6055363324},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0200034778125033},{"$f":"SUM(N100:N111)","v":5074569.12},null,{"$f":"SUM(P100:P111)","v":7260138.3699999992}]
[]
[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":7260138.3699999992}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 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,{"$f":"'6. Historical Wholesale'!D24","v":185858.99999999997},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":680243.94},null,{"$f":"'6. Historical Wholesale'!H24","v":190663.99999999997},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":165877.67999999996},null,{"$f":"'6. Historical Wholesale'!L24","v":190663.99999999997},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":385141.27999999997},null,{"$f":"J24+N24","v":551018.96}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":184535},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":675398.1},null,{"$f":"'6. Historical Wholesale'!H25","v":215113},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":187148.31},null,{"$f":"'6. Historical Wholesale'!L25","v":215113},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":434528.26},null,621676.57000000007]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":183297},{"$f":"E25","v":3.66},670867.02,null,{"$f":"'6. Historical Wholesale'!H26","v":216716},{"$f":"I25","v":0.87},188542.92,null,{"$f":"'6. Historical Wholesale'!L26","v":216716},{"$f":"M25","v":2.02},437766.32,null,626309.24]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":158716},3.66,580900.56000000006,null,{"$f":"'6. Historical Wholesale'!H27","v":233736.60553633218},0.87,203350.846816609,null,{"$f":"'6. Historical Wholesale'!L27","v":233736.60553633218},2.02,472147.94318339101,null,675498.79]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":175476.99999999997},3.66,642245.81999999995,null,{"$f":"'6. Historical Wholesale'!H28","v":249333},0.87,216919.71,null,{"$f":"'6. Historical Wholesale'!L28","v":249333},2.02,503652.66000000003,null,720572.37]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":194916.99999999997},3.66,713396.22,null,{"$f":"'6. Historical Wholesale'!H29","v":209985},0.87,182686.95,null,{"$f":"'6. Historical Wholesale'!L29","v":209985},2.02,424169.7,null,606856.65]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":213023.99999999997},3.66,779667.84,null,{"$f":"'6. Historical Wholesale'!H30","v":217295},0.87,189046.65,null,{"$f":"'6. Historical Wholesale'!L30","v":217295},2.02,438935.9,null,627982.55000000005]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":220212.99999999997},3.66,805979.58,null,{"$f":"'6. Historical Wholesale'!H31","v":223709},0.87,194626.83,null,{"$f":"'6. Historical Wholesale'!L31","v":223709},2.02,451892.18,null,646519.01]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":220437.99999999997},3.66,806803.08,null,{"$f":"'6. Historical Wholesale'!H32","v":231689.99999999997},0.87,201570.29999999996,null,{"$f":"'6. Historical Wholesale'!L32","v":231689.99999999997},2.02,468013.79999999993,null,669584.09999999986]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":152350},3.66,557601,null,{"$f":"'6. Historical Wholesale'!H33","v":152350},0.87,132544.5,null,{"$f":"'6. Historical Wholesale'!L33","v":152350},2.02,307747,null,440291.5]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":166619.99999999997},3.66,609829.19999999995,null,{"$f":"'6. Historical Wholesale'!H34","v":183436},0.87,159589.32,null,{"$f":"'6. Historical Wholesale'!L34","v":183436},2.02,370540.72000000003,null,530130.04]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":185787.99999999997},3.66,679984.08,null,{"$f":"'6. Historical Wholesale'!H35","v":188130.99999999997},0.87,163673.96999999997,null,{"$f":"'6. Historical Wholesale'!L35","v":188130.99999999997},2.02,380024.61999999994,null,543698.58999999985]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2241234},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":8202916.4400000004},null,{"$f":"SUM(H24:H35)","v":2512158.6055363324},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000000000000011},{"$f":"SUM(J24:J35)","v":2185577.9868166093},null,{"$f":"SUM(L24:L35)","v":2512158.6055363324},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":5074560.3831833918},null,{"$f":"SUM(P24:P35)","v":7260138.3699999992}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":0},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7493000000000001},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7493000000000001},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7493000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7493000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7493000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7493000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7493000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7493000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7493000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7493000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":185858.99999999997},{"$f":"IF(D100<>0,F100/D100,0)","v":3.66},{"$f":"F24+F43+F62+F81","v":680243.94},null,{"$f":"H24+H43+H62+H81","v":190663.99999999997},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87},{"$f":"J24+J43+J62+J81","v":165877.67999999996},null,{"$f":"L24+L43+L62+L81","v":190663.99999999997},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":385141.27999999997},null,{"$f":"J100+N100","v":551018.96}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":184535},3.6599999999999997,{"$f":"F25+F44+F63+F82","v":675398.1},null,{"$f":"H25+H44+H63+H82","v":215113},0.87,{"$f":"J25+J44+J63+J82","v":187148.31},null,{"$f":"L25+L44+L63+L82","v":215113},2.02,{"$f":"N25+N44+N63+N82","v":434528.26},null,621676.57000000007]
[null,"March",null,183297,3.66,670867.02,null,216716,0.87000000000000011,188542.92,null,216716,2.02,437766.32,null,626309.24]
[null,"April",null,158716,3.66,580900.56000000006,null,233736.60553633218,0.87,203350.846816609,null,233736.60553633218,2.02,472147.94318339101,null,675498.79]
[null,"May",null,175476.99999999997,3.66,642245.81999999995,null,249333,0.87,216919.71,null,249333,2.02,503652.66000000003,null,720572.37]
[null,"June",null,194916.99999999997,3.6600000000000006,713396.22,null,209985,0.87000000000000011,182686.95,null,209985,2.02,424169.7,null,606856.65]
[null,"July",null,213023.99999999997,3.66,779667.84,null,217295,0.87,189046.65,null,217295,2.02,438935.9,null,627982.55000000005]
[null,"August",null,220212.99999999997,3.66,805979.58,null,223709,0.87,194626.83,null,223709,2.02,451892.18,null,646519.01]
[null,"September",null,220437.99999999997,3.66,806803.08,null,231689.99999999997,0.86999999999999988,201570.29999999996,null,231689.99999999997,2.02,468013.79999999993,null,669584.09999999986]
[null,"October",null,152350,3.66,557601,null,152350,0.87,132544.5,null,152350,2.02,307747,null,440291.5]
[null,"November",null,166619.99999999997,3.66,609829.19999999995,null,183436,0.87,159589.32,null,183436,2.02,370540.72000000003,null,530130.04]
[null,"December",null,185787.99999999997,3.66,679984.08,null,188130.99999999997,0.87,163673.96999999997,null,188130.99999999997,2.02,380024.61999999994,null,543698.58999999985]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2241234},{"$f":"IF(D113<>0,F113/D113,0)","v":3.66},{"$f":"SUM(F100:F111)","v":8202916.4400000004},null,{"$f":"SUM(H100:H111)","v":2512158.6055363324},{"$f":"IF(H113<>0,J113/H113,0)","v":0.87000000000000011},{"$f":"SUM(J100:J111)","v":2185577.9868166093},null,{"$f":"SUM(L100:L111)","v":2512158.6055363324},{"$f":"IF(L113<>0,N113/L113,0)","v":2.02},{"$f":"SUM(N100:N111)","v":5074560.3831833918},null,{"$f":"SUM(P100:P111)","v":7260138.3699999992}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":7260138.3699999992}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 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,{"$f":"'6. Historical Wholesale'!D24","v":185858.99999999997},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.52},{"$f":"D24*E24","v":654223.67999999993},null,{"$f":"'6. Historical Wholesale'!H24","v":190663.99999999997},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.88},{"$f":"H24*I24","v":167784.31999999998},null,{"$f":"'6. Historical Wholesale'!L24","v":190663.99999999997},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.13},{"$f":"L24*M24","v":406114.31999999989},null,{"$f":"J24+N24","v":573898.6399999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":184535},{"$f":"E24","v":3.52},649563.19999999995,null,{"$f":"'6. Historical Wholesale'!H25","v":215113},{"$f":"I24","v":0.88},189299.44,null,{"$f":"'6. Historical Wholesale'!L25","v":215113},{"$f":"M24","v":2.13},458190.69,null,647490.13]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":183297},3.52,645205.44000000006,null,{"$f":"'6. Historical Wholesale'!H26","v":216716},0.88,190710.08,null,{"$f":"'6. Historical Wholesale'!L26","v":216716},2.13,461605.07999999996,null,652315.15999999992]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":158716},3.52,558680.31999999995,null,{"$f":"'6. Historical Wholesale'!H27","v":233736.60553633218},0.88,205688.21287197233,null,{"$f":"'6. Historical Wholesale'!L27","v":233736.60553633218},2.13,497858.96979238751,null,703547.1826643598]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":175476.99999999997},3.52,617679.03999999992,null,{"$f":"'6. Historical Wholesale'!H28","v":249333},0.88,219413.04,null,{"$f":"'6. Historical Wholesale'!L28","v":249333},2.13,531079.28999999992,null,750492.33]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":194916.99999999997},3.52,686107.83999999985,null,{"$f":"'6. Historical Wholesale'!H29","v":209985},0.88,184786.8,null,{"$f":"'6. Historical Wholesale'!L29","v":209985},2.13,447268.05,null,632054.85]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":213023.99999999997},3.52,749844.47999999986,null,{"$f":"'6. Historical Wholesale'!H30","v":217295},0.88,191219.6,null,{"$f":"'6. Historical Wholesale'!L30","v":217295},2.13,462838.35,null,654057.94999999995]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":220212.99999999997},3.52,775149.75999999989,null,{"$f":"'6. Historical Wholesale'!H31","v":223709},0.88,196863.92,null,{"$f":"'6. Historical Wholesale'!L31","v":223709},2.13,476500.17,null,673364.09]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":220437.99999999997},3.52,775941.75999999989,null,{"$f":"'6. Historical Wholesale'!H32","v":231689.99999999997},0.88,203887.19999999998,null,{"$f":"'6. Historical Wholesale'!L32","v":231689.99999999997},2.13,493499.6999999999,null,697386.89999999991]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":152350},3.52,536272,null,{"$f":"'6. Historical Wholesale'!H33","v":152350},0.88,134068,null,{"$f":"'6. Historical Wholesale'!L33","v":152350},2.13,324505.5,null,458573.5]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":166619.99999999997},3.52,586502.39999999991,null,{"$f":"'6. Historical Wholesale'!H34","v":183436},0.88,161423.67999999999,null,{"$f":"'6. Historical Wholesale'!L34","v":183436},2.13,390718.68,null,552142.36]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":185787.99999999997},3.52,653973.75999999989,null,{"$f":"'6. Historical Wholesale'!H35","v":188130.99999999997},0.88,165555.27999999997,null,{"$f":"'6. Historical Wholesale'!L35","v":188130.99999999997},2.13,400719.02999999991,null,566274.30999999982]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2241234},{"$f":"IF(D37<>0,F37/D37,0)","v":3.5199999999999991},{"$f":"SUM(F24:F35)","v":7889143.6799999978},null,{"$f":"SUM(H24:H35)","v":2512158.6055363324},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87999999999999989},{"$f":"SUM(J24:J35)","v":2210699.5728719723},null,{"$f":"SUM(L24:L35)","v":2512158.6055363324},{"$f":"IF(L37<>0,N37/L37,0)","v":2.1299999999999994},{"$f":"SUM(N24:N35)","v":5350897.8297923869},null,{"$f":"SUM(P24:P35)","v":7561597.4026643597}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.1941999999999999},0,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.77100000000000002},0,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7493000000000001},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.7493000000000001,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.7493000000000001,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7493000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7493000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7493000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7493000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7493000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7493000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7493000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7493000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":185858.99999999997},{"$f":"IF(D100<>0,F100/D100,0)","v":3.52},{"$f":"F24+F43+F62+F81","v":654223.67999999993},null,{"$f":"H24+H43+H62+H81","v":190663.99999999997},{"$f":"IF(H100<>0,J100/H100,0)","v":0.88},{"$f":"J24+J43+J62+J81","v":167784.31999999998},null,{"$f":"L24+L43+L62+L81","v":190663.99999999997},{"$f":"IF(L100<>0,N100/L100,0)","v":2.13},{"$f":"N24+N43+N62+N81","v":406114.31999999989},null,{"$f":"J100+N100","v":573898.6399999999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":184535},3.5199999999999996,649563.19999999995,null,{"$f":"H25+H44+H63+H82","v":215113},0.88,{"$f":"J25+J44+J63+J82","v":189299.44},null,{"$f":"L25+L44+L63+L82","v":215113},2.13,{"$f":"N25+N44+N63+N82","v":458190.69},null,647490.13]
[null,"March",null,183297,3.5200000000000005,645205.44000000006,null,{"$f":"H26+H45+H64+H83","v":216716},0.87999999999999989,{"$f":"J26+J45+J64+J83","v":190710.08},null,{"$f":"L26+L45+L64+L83","v":216716},2.13,{"$f":"N26+N45+N64+N83","v":461605.07999999996},null,652315.15999999992]
[null,"April",null,158716,3.5199999999999996,558680.31999999995,null,{"$f":"H27+H46+H65+H84","v":233736.60553633218},0.88,{"$f":"J27+J46+J65+J84","v":205688.21287197233},null,{"$f":"L27+L46+L65+L84","v":233736.60553633218},2.13,{"$f":"N27+N46+N65+N84","v":497858.96979238751},null,703547.1826643598]
[null,"May",null,175476.99999999997,3.52,617679.03999999992,null,{"$f":"H28+H47+H66+H85","v":249333},0.88,{"$f":"J28+J47+J66+J85","v":219413.04},null,{"$f":"L28+L47+L66+L85","v":249333},2.13,{"$f":"N28+N47+N66+N85","v":531079.28999999992},null,750492.33]
[null,"June",null,194916.99999999997,3.5199999999999996,686107.83999999985,null,{"$f":"H29+H48+H67+H86","v":209985},0.87999999999999989,{"$f":"J29+J48+J67+J86","v":184786.8},null,{"$f":"L29+L48+L67+L86","v":209985},2.13,{"$f":"N29+N48+N67+N86","v":447268.05},null,632054.85]
[null,"July",null,213023.99999999997,3.52,749844.47999999986,null,{"$f":"H30+H49+H68+H87","v":217295},0.88,{"$f":"J30+J49+J68+J87","v":191219.6},null,{"$f":"L30+L49+L68+L87","v":217295},2.13,{"$f":"N30+N49+N68+N87","v":462838.35},null,654057.94999999995]
[null,"August",null,220212.99999999997,3.52,775149.75999999989,null,{"$f":"H31+H50+H69+H88","v":223709},0.88,{"$f":"J31+J50+J69+J88","v":196863.92},null,{"$f":"L31+L50+L69+L88","v":223709},2.13,{"$f":"N31+N50+N69+N88","v":476500.17},null,673364.09]
[null,"September",null,220437.99999999997,3.52,775941.75999999989,null,{"$f":"H32+H51+H70+H89","v":231689.99999999997},0.88,{"$f":"J32+J51+J70+J89","v":203887.19999999998},null,{"$f":"L32+L51+L70+L89","v":231689.99999999997},2.13,{"$f":"N32+N51+N70+N89","v":493499.6999999999},null,697386.89999999991]
[null,"October",null,152350,3.52,536272,null,{"$f":"H33+H52+H71+H90","v":152350},0.88,{"$f":"J33+J52+J71+J90","v":134068},null,{"$f":"L33+L52+L71+L90","v":152350},2.13,{"$f":"N33+N52+N71+N90","v":324505.5},null,458573.5]
[null,"November",null,166619.99999999997,3.52,586502.39999999991,null,{"$f":"H34+H53+H72+H91","v":183436},0.88,{"$f":"J34+J53+J72+J91","v":161423.67999999999},null,{"$f":"L34+L53+L72+L91","v":183436},2.13,{"$f":"N34+N53+N72+N91","v":390718.68},null,552142.36]
[null,"December",null,185787.99999999997,3.52,653973.75999999989,null,{"$f":"H35+H54+H73+H92","v":188130.99999999997},0.88,{"$f":"J35+J54+J73+J92","v":165555.27999999997},null,{"$f":"L35+L54+L73+L92","v":188130.99999999997},2.13,{"$f":"N35+N54+N73+N92","v":400719.02999999991},null,566274.30999999982]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2241234},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5199999999999991},{"$f":"SUM(F100:F111)","v":7889143.6799999978},null,{"$f":"SUM(H100:H111)","v":2512158.6055363324},{"$f":"IF(H113<>0,J113/H113,0)","v":0.87999999999999989},{"$f":"SUM(J100:J111)","v":2210699.5728719723},null,{"$f":"SUM(L100:L111)","v":2512158.6055363324},{"$f":"IF(L113<>0,N113/L113,0)","v":2.1299999999999994},{"$f":"SUM(N100:N111)","v":5350897.8297923869},null,{"$f":"SUM(P100:P111)","v":7561597.4026643597}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":7561597.4026643597}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":64,"n_cols":10,"rows_kept":64,"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",7.4000000000000003E-3,500735675.19779998,null,{"$f":"ROUND(D17*E17, 2)","v":3705444},{"$f":"G17/8090971.17","v":0.45797271083342644},{"$f":"H17*total_current_wholesale_network","v":3756711.8787668799},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.5023851202191821E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.8999999999999999E-3,138362926.2414,null,{"$f":"ROUND(D18*E18, 2)","v":954704.19},0.11799624172928551,967913.3111393702,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.9954671922062735E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.4961000000000002,null,406106,{"$f":"ROUND(D19*F19, 2)","v":1013681.19},0.12528547793601888,1027706.3066546266,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.5306356139890243}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",3.1993,null,438369.86,{"$f":"ROUND(D20*F20, 2)","v":1402476.69},0.17333848564436299,1421881.1135768492,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":3.2435649512419702}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",3.1993,null,200065,{"$f":"ROUND(D21*F21, 2)","v":640067.94999999995},7.9108914931407426E-2,648923.81884140347,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.2435649356029463}]
["Large Use > 5000 kW","RTSR - Network","kW",3.4089,null,94958,{"$f":"ROUND(D22*F22, 2)","v":323702.33},4.0007846178000905E-2,328181.01914251479,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":3.4560649881264851}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.8999999999999999E-3,859157.82680000004,null,{"$f":"ROUND(D23*E23, 2)","v":5928.19},7.3269201872585578E-4,6010.2114058631105,{"$f":"IF(ISERROR(I23/E23), 0, I23/E23)","v":6.9954683742434248E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.7217,null,126,{"$f":"ROUND(D24*F24, 2)","v":216.93},2.6811367318220221E-5,219.93140575350736,{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":1.7454873472500585}]
["Street Lighting","RTSR - Network","kW",1.6924999999999999,null,26440,{"$f":"ROUND(D25*F25, 2)","v":44749.7},5.5308193614537369E-3,45368.84906673916,{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":1.7159171356557927}]
[]
["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",6.1999999999999998E-3,500735675.19779998,null,{"$f":"ROUND(D30*E30, 2)","v":3104561.19},{"$f":"G30/6666443.58","v":0.46569976221114284},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":3381044.7125289938},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":6.7521546396577753E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.7000000000000002E-3,138362926.2414,null,{"$f":"ROUND(D31*E31, 2)","v":788668.68},0.11830426081547968,858905.30328095146,{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":6.2076260354773831E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.0068999999999999,null,406106,{"$f":"ROUND(D32*F32, 2)","v":815014.13},0.12225621055957396,887597.00525436201,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":2.1856288881581705}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",2.5493999999999999,null,438369.86,{"$f":"ROUND(D33*F33, 2)","v":1117580.1200000001},0.16764262782525494,1217108.6747217628,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.7764424194714548}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5493999999999999,null,200065,{"$f":"ROUND(D34*F34, 2)","v":510045.71},7.6509416734612187E-2,555468.952101278,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":2.7764424167209558}]
["Large Use > 5000 kW","RTSR - Connection","kW",2.7816999999999998,null,94958,{"$f":"ROUND(D35*F35, 2)","v":264144.67},3.96230264053326E-2,287668.65434087836,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":3.029430425460502}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.7000000000000002E-3,859157.82680000004,null,{"$f":"ROUND(D36*E36, 2)","v":4897.2},7.3460458207312985E-4,5333.3309130869438,{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":6.2076265230002602E-3}]
["Sentinel Lighting","RTSR - Connection","kW",2.3559000000000001,null,126,{"$f":"ROUND(D37*F37, 2)","v":296.83999999999997},4.4527490023398651E-5,323.2757388386687,{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":2.5656804669735611}]
["Street Lighting","RTSR - Connection","kW",2.3159999999999998,null,26440,{"$f":"ROUND(D38*F38, 2)","v":61235.040000000001},9.1855633765072688E-3,66688.461119847168,{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":2.5222564720063225}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.5023851202191821E-3,500735675.19779998,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":3756711.88},{"$f":"G43/8202916.44","v":0.45797271098375342},{"$f":"H43*forecast_wholesale_network","v":3613012.5184699437},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":7.2154086425792133E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.9954671922062735E-3,138362926.2414,null,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":967913.31},0.11799624159038734,930889.30360655719,{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":6.7278810075355492E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.5306356139890243,null,406106,{"$f":"ROUND(D45*F45, 2)","v":1027706.31},0.12528547834384621,988395.13967213093,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.4338353525240479}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",3.2435649512419702,null,438369.86,{"$f":"ROUND(D46*F46, 2)","v":1421881.11},0.17333848520831696,1367492.2150819669,{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":3.1194941529099811}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",3.2435649356029463,null,200065,{"$f":"ROUND(D47*F47, 2)","v":648923.81999999995},7.9108915072649444E-2,624101.59737704892,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":3.1194941512860765}]
["Large Use > 5000 kW","RTSR - Network","kW",3.4560649881264851,null,94958,{"$f":"ROUND(D48*F48, 2)","v":328181.02},4.0007846282535092E-2,315627.64765027311,{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":3.3238657896151258}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.9954683742434248E-3,859157.82680000004,null,{"$f":"IF(ISERROR(D49*E49), 0, ROUND(D49*E49, 2))","v":6010.21},7.3269184734009061E-4,5780.3112568305987,{"$f":"IF(ISERROR(I49/E49), 0, I49/E49)","v":6.7278805785426134E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.7454873472500585,null,126,{"$f":"ROUND(D50*F50, 2)","v":219.93},2.6811195945816557E-5,211.51737704918025,{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":1.6787093416601608}]
["Street Lighting","RTSR - Network","kW",1.7159171356557927,null,26440,{"$f":"ROUND(D51*F51, 2)","v":45368.85},5.5308194752255692E-3,43633.429508196707,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":1.6502809950150041}]
[]
["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",6.7521546396577753E-3,500735675.19779998,null,{"$f":"ROUND(D56*E56, 2)","v":3381044.71},{"$f":"G56/7260138.36","v":0.46569976250425066},{"$f":"H56*forecast_wholesale_lineplus","v":3521434.1145735509},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":7.032520926699537E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",6.2076260354773831E-3,138362926.2414,null,{"$f":"ROUND(D57*E57, 2)","v":858905.3},0.11830426052651702,894569.18912143877,{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":6.4653821180443629E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.1856288881581705,null,406106,{"$f":"ROUND(D58*F58, 2)","v":887597.01},0.1222562113816244,924452.25044287601,{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":2.2763816600662783}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",2.7764424194714548,null,438369.86,{"$f":"ROUND(D59*F59, 2)","v":1217108.67},0.16764262740579505,1267646.0559674888,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":2.8917272185808778}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.7764424167209558,null,200065,{"$f":"ROUND(D60*F60, 2)","v":555468.94999999995},7.6509416550568324E-2,578533.40546814306,{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":2.891727215995517}]
["Large Use > 5000 kW","RTSR - Connection","kW",3.029430425460502,null,94958,{"$f":"ROUND(D61*F61, 2)","v":287668.65000000002},3.9623025862002996E-2,299613.36944382463,{"$f":"IF(ISERROR(I61/F61), 0, I61/F61)","v":3.1552198808296787}]
["Unmetered Scattered Load","RTSR - Connection","kWh",6.2076265230002602E-3,859157.82680000004,null,{"$f":"ROUND(D62*E62, 2)","v":5333.33},7.3460445731780789E-4,5554.7831564399976,{"$f":"IF(ISERROR(I62/E62), 0, I62/E62)","v":6.4653815436090693E-3}]
["Sentinel Lighting","RTSR - Connection","kW",2.5656804669735611,null,126,{"$f":"ROUND(D63*F63, 2)","v":323.27999999999997},4.4528077010367055E-5,336.70339146723012,{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":2.6722491386288105}]
["Street Lighting","RTSR - Connection","kW",2.5222564720063225,null,26440,{"$f":"ROUND(D64*F64, 2)","v":66688.460000000006},9.1855632349133361E-3,69457.531099129919,{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":2.6269868040518123}]

{"sheet":"Sheet1","index":9,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[[7,2,7,4],[8,2,8,4],[9,2,9,4]]}
[]
[]
[null,"OPUC Billing","$ kW (RRR)","$ kW (Res/CI)","Total","kW","YTY Change",null,null,"RRR","kW (RRR)","$ kW (RRR)","kW (Res/CI)","$ kW (Res/CI)"]
[null,2016,{"$f":"E4*0.51","v":3606465},{"$f":"E4*0.49","v":3465035},7071500,{"$f":"E4/2.89","v":2446885.8131487886},{"$f":"(F4/F5)-1","v":0.11501829376843031},null,null,2016,{"$f":"SUM('4. RRR Data'!#REF!,'4. RRR Data'!#REF!,'4. RRR Data'!#REF!,'4. RRR Data'!#REF!,'4. RRR Data'!#REF!,'4. RRR Data'!#REF!)","v":{"$error":"#REF!"}},{"$f":"K4*2.89","v":{"$error":"#REF!"}},{"$f":"F4-K4","v":{"$error":"#REF!"}},{"$f":"M4*2.89","v":{"$error":"#REF!"}}]
[null,2015,{"$f":"E5*0.51","v":3200869.14},{"$f":"E5*0.49","v":3075344.86},6276214,{"$f":"E5/2.86","v":2194480.4195804195},null,null,null,2015,1134300,{"$f":"K5*2.86","v":3244098},{"$f":"F5-K5","v":1060180.4195804195},{"$f":"M5*2.86","v":3032116}]
[]
[]
[null,"IESO Billing","Total",null,null,"kW","YTY Change"]
[null,2016,7260138,null,null,{"$f":"C9/2.89","v":2512158.4775086506},{"$f":"(F9/F10)-1","v":0.10173688062526343}]
[null,2015,6521315,null,null,{"$f":"C10/2.86","v":2280180.0699300701}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"hidden1","index":10,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 50 to 999 kW - Interval Metered"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"General Service 1,000 to 4,999 kW - Interval Meters"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Large Use > 5000 kW"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Unmetered Scattered Load"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Sentinel Lighting"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Street Lighting"},9]
[{"$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]