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

{"sheet":"1. Info","index":0,"n_rows":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   ","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,"COLLUS PowerStream Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy + Inc."]
[null,null,"Assigned EB Number","EB-2017-0038",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","Graig Pettit",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","519-485-1820 Ext 254",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","gpettit@eriethamespower.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,"Date","2018-02-26",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",2012,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,6.3E-3,null,5.5999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.8999999999999999E-3,null,5.1999999999999998E-3,null,null,1,"C18",{"$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,2.6482000000000001,null,1.8703000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,000 to 4,999 kW",null,"kW",null,2.8748,null,2.0036,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use",null,"kW",null,3.1869000000000001,null,2.2726999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.8999999999999999E-3,null,5.1999999999999998E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,"kWh",null,5.8999999999999999E-3,null,5.1999999999999998E-3,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,"kW",null,2.0440999999999998,null,2.3780000000000001,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Embedded Distributor",null,"kW",null,3.8460000000000001,null,2.6423000000000001,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",6.3E-3,135812999,0,1.0450999999999999,{"$f":"F17*H17","v":141938165.25489998}]
[null,"Residential","RTSR - Connection","kWh",5.5999999999999999E-3,135812999,0,1.0450999999999999,{"$f":"F18*H18","v":141938165.25489998}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.8999999999999999E-3,47996002,0,1.0450999999999999,{"$f":"F19*H19","v":50160621.690199994}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.1999999999999998E-3,47996002,0,1.0450999999999999,{"$f":"F20*H20","v":50160621.690199994}]
[null,"General Service 50 to 999 kW","RTSR - Network","kW",2.6482000000000001,111817487,272810]
[null,"General Service 50 to 999 kW","RTSR - Connection","kW",1.8703000000000001,111817487,272810]
[null,"General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.8748,56559248,197271]
[null,"General Service 1,000 to 4,999 kW","RTSR - Connection","kW",2.0036,56559248,197271]
[null,"Large Use","RTSR - Network","kW",3.1869000000000001,107399719,177134]
[null,"Large Use","RTSR - Connection","kW",2.2726999999999999,107399719,177134]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.8999999999999999E-3,514359,null,1.0450999999999999,{"$f":"F27*H27","v":537556.59089999995}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.1999999999999998E-3,514359,null,1.0450999999999999,{"$f":"F28*H28","v":537556.59089999995}]
[null,"Sentinel Lighting","RTSR - Network","kWh",5.8999999999999999E-3,220514,574.06863825131552,1.0450999999999999,{"$f":"F29*H29","v":230459.18139999997}]
[null,"Sentinel Lighting","RTSR - Connection","kWh",5.1999999999999998E-3,220514,574.06863825131552,1.0450999999999999,{"$f":"F30*H30","v":230459.18139999997}]
[null,"Street Lighting","RTSR - Network","kW",2.0440999999999998,1928543,5395]
[null,"Street Lighting","RTSR - Connection","kW",2.3780000000000001,1928543,5395]
[null,"Embedded Distributor","RTSR - Network","kW",3.8460000000000001,16022325,36389]
[null,"Embedded Distributor","RTSR - Connection","kW",2.6423000000000001,16022325,36389]

{"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,3.61]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.87,null,0.95]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.02,null,2.34]
[]
[]
[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,8437,{"$f":"IF(D24<>0,F24/D24,0)","v":3.6599502192722531},30879,null,9926,{"$f":"IF(H24<>0,J24/H24,0)","v":0.87003828329639332},8636,null,9926,{"$f":"IF(L24<>0,N24/L24,0)","v":2.0200483578480757},20051,null,{"$f":"J24+N24","v":28687}]
[null,"February",null,9269,{"$f":"IF(D25<>0,F25/D25,0)","v":3.6600496277915631},33925,null,9948,{"$f":"IF(H25<>0,J25/H25,0)","v":0.87002412545235219},8655,null,9948,{"$f":"IF(L25<>0,N25/L25,0)","v":2.0200040209087256},20095,null,28750]
[null,"March",null,7672,3.6600625651720544,28080,null,9026,0.87004210059827169,7853,null,9026,2.0200531797030798,18233,null,26086]
[null,"April",null,7544,3.6599946977730649,27611,null,8875,0.86997183098591546,7721,null,8875,2.0200563380281689,17928,null,25649]
[null,"May",null,7449,3.6599543562894348,27263,null,9298,0.86997203699720371,8089,null,9298,2.0200043020004301,18782,null,26871]
[null,"June",null,11117,3.6599802104884409,40688,null,11117,0.87001888998830623,9672,null,11117,2.0199694162094088,22456,null,32128]
[null,"July",null,12804,3.6600281162136832,46863,null,15063,0.87001261368917215,13105,null,15063,2.0199827391621854,30427,null,43532]
[null,"August",null,9461,3.6599725187612302,34627,null,9660,0.86997929606625257,8404,null,9660,2.0199792960662526,19513,null,27917]
[null,"September",null,8342,3.6600335650923039,30532,null,9298,0.86997203699720371,8089,null,9298,2.0200043020004301,18782,null,26871]
[null,"October",null,5797,3.6599965499396241,21217,null,6820,0.86994134897360709,5933,null,6820,2.0199413489736071,13776,null,19709]
[null,"November",null,7442,3.6600376242945445,27238,null,8755,0.87001713306681894,7617,null,8755,2.0199885779554538,17685,null,25302]
[null,"December",null,8016,3.6600548902195609,29339,null,9430,0.86998939554612942,8204,null,9430,2.0200424178154823,19049,null,27253]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":103350},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600096758587326},{"$f":"SUM(F24:F35)","v":378262},null,{"$f":"SUM(H24:H35)","v":117216},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000068250068252},{"$f":"SUM(J24:J35)","v":101978},null,{"$f":"SUM(L24:L35)","v":117216},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0200058012558011},{"$f":"SUM(N24:N35)","v":236777},null,{"$f":"SUM(P24:P35)","v":338755}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,68762.210000000006,{"$f":"IF(D43<>0,F43/D43,0)","v":3.412099756537784},234623.52,null,68865,{"$f":"IF(H43<>0,J43/H43,0)","v":0.7879038698903652},54259,null,63569,{"$f":"IF(L43<>0,N43/L43,0)","v":1.8018077993990782},114539.12,null,{"$f":"J43+N43","v":168798.12}]
[null,"February",null,65777.61,{"$f":"IF(D44<>0,F44/D44,0)","v":3.3396000553987899},219670.91,null,66486,{"$f":"IF(H44<>0,J44/H44,0)","v":0.77911139187197309},51800,null,61713,{"$f":"IF(L44<>0,N44/L44,0)","v":1.7713018326770698},109312.35,null,161112.35]
[null,"March",null,64274.58,3.3396001965318169,214651.4,null,64475,0.77910818146568439,50233,null,59609,1.7712897381267929,105584.81,null,155817.81]
[null,"April",null,61818.3,3.3396000860586588,206448.4,null,62152,0.77910606255631354,48423,null,57738,1.7712908309951851,102270.79,null,150693.78999999998]
[null,"May",null,65438.9,3.3395999932761704,218539.75,null,67770,0.77909104323446954,52799,null,63359,1.7713107845767768,112228.48,null,165027.47999999998]
[null,"June",null,75043.81,3.3395998950479724,250616.3,null,{"$f":"75775+4747","v":80522},0.77910819403392861,{"$f":"59037+3698.35","v":62735.35},null,{"$f":"70645+4747","v":75392},1.771299342105263,{"$f":"125133.53+8408.27","v":133541.79999999999},null,196277.15]
[null,"July",null,76883.13,3.3396001177371417,256758.91,null,78090,0.7791010372646946,60840,null,72747,1.7712955860722779,128856.44,null,189696.44]
[null,"August",null,79677.62,3.3396377803453472,266094.39,null,79916,0.77909304770008514,62262,null,74580,1.7712893537141325,132102.76,null,194364.76]
[null,"September",null,79985.06,3.3395999202851132,267118.09999999998,null,81319,0.7791045143201466,63356,null,75624,1.7712892732465886,133951.98000000001,null,197307.98]
[null,"October",null,61859.5,3.3396047494725951,206586.28,null,{"$f":"62233","v":62233},0.77910433371362464,{"$f":"48486","v":48486},null,{"$f":"57356","v":57356},1.7713072738684708,{"$f":"101595.1","v":101595.1},null,150081.1]
[null,"November",null,65733.59,3.3395997388854011,219523.88,null,65957,0.77909850357050803,51387,null,60762,1.7713021296204865,107627.86,null,159014.85999999999]
[null,"December",null,84650.78,3.3395998241244791,{"$f":"236579.06+46120.67","v":282699.73},null,{"$f":"71043+13932.51","v":84975.51},0.77909294101324034,{"$f":"55349+10854.82","v":66203.820000000007},null,{"$f":"65696+13932.51","v":79628.509999999995},1.7713059053848932,{"$f":"116367.8+24678.65","v":141046.45000000001},null,207250.27000000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":849905.09},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3454695158961809},{"$f":"SUM(F43:F54)","v":2843331.57},null,{"$f":"SUM(H43:H54)","v":862760.51},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77980408491343667},{"$f":"SUM(J43:J54)","v":672784.16999999993},null,{"$f":"SUM(L43:L54)","v":802077.51},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7737162833552087},{"$f":"SUM(N43:N54)","v":1422657.9400000002},null,{"$f":"SUM(P43:P54)","v":2095442.1099999999}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":77199.210000000006},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4391870072245556},{"$f":"F24+F43+F62+F81","v":265502.52},null,{"$f":"H24+H43+H62+H81","v":78791},{"$f":"IF(H100<>0,J100/H100,0)","v":0.79825106928456291},{"$f":"J24+J43+J62+J81","v":62895},null,{"$f":"L24+L43+L62+L81","v":73495},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8312826722906319},{"$f":"N24+N43+N62+N81","v":134590.12},null,{"$f":"J100+N100","v":197485.12}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":75046.61},3.379178753044275,{"$f":"F25+F44+F63+F82","v":253595.91},null,{"$f":"H25+H44+H63+H82","v":76434},0.79094382081272729,{"$f":"J25+J44+J63+J82","v":60455},null,{"$f":"L25+L44+L63+L82","v":71661},1.8058267397887275,{"$f":"N25+N44+N63+N82","v":129407.35},null,189862.35]
[null,"March",null,71946.58,3.3737725962790726,242731.4,null,73501,0.79027496224541161,58086,null,68635,1.8040039338529905,123817.81,null,181903.81]
[null,"April",null,69362.3,3.3744469257795657,234059.4,null,71027,0.79045996592844969,56144,null,66613,1.8044344197078648,120198.79,null,176342.78999999998]
[null,"May",null,72887.899999999994,3.3723395789973374,245802.75,null,77068,0.79005553537136031,60888,null,72657,1.8031363805276848,131010.48,null,191898.47999999998]
[null,"June",null,86160.81,3.3809373426271176,291304.3,null,91639,0.79013684130119277,72407.350000000006,null,86509,1.8032551526430776,155997.79999999999,null,228405.15]
[null,"July",null,89687.13,3.3853453667209554,303621.91000000003,null,93153,0.79380159522505989,73945,null,87810,1.8139555859241545,159283.44,null,233228.44]
[null,"August",null,89138.62,3.3736374873203112,300721.39,null,89576,0.78889434670000891,70666,null,84240,1.7998072174738842,151615.76,null,222281.76]
[null,"September",null,88327.06,3.3698630974471468,297650.09999999998,null,90617,0.78842821987044376,71445,null,84922,1.7985207602270319,152733.98000000001,null,224178.98]
[null,"October",null,67656.5,3.367056823808503,227803.28,null,69053,0.78807582581495372,54419,null,64176,1.7977296808775867,115371.1,null,169790.1]
[null,"November",null,73175.59,3.372188457927022,246761.88,null,74712,0.78975265017667839,59004,null,69517,1.8026218047384093,125312.86,null,184316.86]
[null,"December",null,92666.78,3.3673203061550212,312038.73,null,94405.51,0.78817242764749651,74407.820000000007,null,89058.51,1.7976434817964058,160095.45000000001,null,234503.27000000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":953255.09},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3795713275446553},{"$f":"SUM(F100:F111)","v":3221593.57},null,{"$f":"SUM(H100:H111)","v":979976.51},{"$f":"IF(H113<>0,J113/H113,0)","v":0.79059259287755779},{"$f":"SUM(J100:J111)","v":774762.16999999993},null,{"$f":"SUM(L100:L111)","v":919293.51},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8051198251143967},{"$f":"SUM(N100:N111)","v":1659434.94},null,{"$f":"SUM(P100:P111)","v":2434197.11}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2434197.11}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":8437},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":30879.420000000002},null,{"$f":"'6. Historical Wholesale'!H24","v":9926},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":8635.6200000000008},null,{"$f":"'6. Historical Wholesale'!L24","v":9926},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":20050.52},null,{"$f":"J24+N24","v":28686.14}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":9269},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":33924.54},null,{"$f":"'6. Historical Wholesale'!H25","v":9948},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":8654.76},null,{"$f":"'6. Historical Wholesale'!L25","v":9948},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":20094.96},null,28749.72]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":7672},{"$f":"E25","v":3.66},28079.52,null,{"$f":"'6. Historical Wholesale'!H26","v":9026},{"$f":"I25","v":0.87},7852.62,null,{"$f":"'6. Historical Wholesale'!L26","v":9026},{"$f":"M25","v":2.02},18232.52,null,26085.14]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":7544},3.66,27611.040000000001,null,{"$f":"'6. Historical Wholesale'!H27","v":8875},0.87,7721.25,null,{"$f":"'6. Historical Wholesale'!L27","v":8875},2.02,17927.5,null,25648.75]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":7449},3.66,27263.34,null,{"$f":"'6. Historical Wholesale'!H28","v":9298},0.87,8089.26,null,{"$f":"'6. Historical Wholesale'!L28","v":9298},2.02,18781.96,null,26871.22]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":11117},3.66,40688.22,null,{"$f":"'6. Historical Wholesale'!H29","v":11117},0.87,9671.7899999999991,null,{"$f":"'6. Historical Wholesale'!L29","v":11117},2.02,22456.34,null,32128.129999999997]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":12804},3.66,46862.64,null,{"$f":"'6. Historical Wholesale'!H30","v":15063},0.87,13104.81,null,{"$f":"'6. Historical Wholesale'!L30","v":15063},2.02,30427.260000000002,null,43532.07]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":9461},3.66,34627.26,null,{"$f":"'6. Historical Wholesale'!H31","v":9660},0.87,8404.2000000000007,null,{"$f":"'6. Historical Wholesale'!L31","v":9660},2.02,19513.2,null,27917.4]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":8342},3.66,30531.72,null,{"$f":"'6. Historical Wholesale'!H32","v":9298},0.87,8089.26,null,{"$f":"'6. Historical Wholesale'!L32","v":9298},2.02,18781.96,null,26871.22]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":5797},3.66,21217.02,null,{"$f":"'6. Historical Wholesale'!H33","v":6820},0.87,5933.4,null,{"$f":"'6. Historical Wholesale'!L33","v":6820},2.02,13776.4,null,19709.8]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":7442},3.66,27237.72,null,{"$f":"'6. Historical Wholesale'!H34","v":8755},0.87,7616.85,null,{"$f":"'6. Historical Wholesale'!L34","v":8755},2.02,17685.099999999999,null,25301.949999999997]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":8016},3.66,29338.560000000001,null,{"$f":"'6. Historical Wholesale'!H35","v":9430},0.87,8204.1,null,{"$f":"'6. Historical Wholesale'!L35","v":9430},2.02,19048.599999999999,null,27252.699999999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":103350},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":378261.00000000006},null,{"$f":"SUM(H24:H35)","v":117216},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":101977.92},null,{"$f":"SUM(L24:L35)","v":117216},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":236776.32000000001},null,{"$f":"SUM(P24:P35)","v":338754.24000000005}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":68762.210000000006},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":219640.25118200001},null,{"$f":"'6. Historical Wholesale'!H43","v":68865},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":53094.915000000001},null,{"$f":"'6. Historical Wholesale'!L43","v":63569},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":111201.25170000001},null,{"$f":"J43+N43","v":164296.1667}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":65777.61},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":210106.841862},null,{"$f":"'6. Historical Wholesale'!H44","v":66486},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":51260.705999999998},null,{"$f":"'6. Historical Wholesale'!L44","v":61713},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":107954.5509},null,159215.25690000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":64274.58},3.1941999999999999,205305.86343600001,null,{"$f":"'6. Historical Wholesale'!H45","v":64475},0.77100000000000002,49710.224999999999,null,{"$f":"'6. Historical Wholesale'!L45","v":59609},{"$f":"M44","v":1.7493000000000001},104274.02370000001,null,153984.2487]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":61818.3},3.1941999999999999,197460.01386000001,null,{"$f":"'6. Historical Wholesale'!H46","v":62152},0.77100000000000002,47919.192000000003,null,{"$f":"'6. Historical Wholesale'!L46","v":57738},{"$f":"M45","v":1.7493000000000001},101001.0834,null,148920.27540000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":65438.9},3.1941999999999999,209024.93437999999,null,{"$f":"'6. Historical Wholesale'!H47","v":67770},0.77100000000000002,52250.67,null,{"$f":"'6. Historical Wholesale'!L47","v":63359},1.7493000000000001,110833.89870000001,null,163084.5687]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":75043.81},3.1941999999999999,239704.93790199998,null,{"$f":"'6. Historical Wholesale'!H48","v":80522},0.77100000000000002,62082.462,null,{"$f":"'6. Historical Wholesale'!L48","v":75392},1.7493000000000001,131883.22560000001,null,193965.6876]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":76883.13},3.1941999999999999,245580.093846,null,{"$f":"'6. Historical Wholesale'!H49","v":78090},0.77100000000000002,60207.39,null,{"$f":"'6. Historical Wholesale'!L49","v":72747},1.7493000000000001,127256.32710000001,null,187463.71710000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":79677.62},3.1941999999999999,254506.25380399998,null,{"$f":"'6. Historical Wholesale'!H50","v":79916},0.77100000000000002,61615.236000000004,null,{"$f":"'6. Historical Wholesale'!L50","v":74580},1.7493000000000001,130462.79400000001,null,192078.03000000003]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":79985.06},3.1941999999999999,255488.27865199998,null,{"$f":"'6. Historical Wholesale'!H51","v":81319},0.77100000000000002,62696.949000000001,null,{"$f":"'6. Historical Wholesale'!L51","v":75624},1.7493000000000001,132289.0632,null,194986.0122]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":61859.5},3.1941999999999999,197591.61489999999,null,{"$f":"'6. Historical Wholesale'!H52","v":62233},0.77100000000000002,47981.643000000004,null,{"$f":"'6. Historical Wholesale'!L52","v":57356},1.7493000000000001,100332.8508,null,148314.4938]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":65733.59},3.1941999999999999,209966.23317799999,null,{"$f":"'6. Historical Wholesale'!H53","v":65957},0.77100000000000002,50852.847000000002,null,{"$f":"'6. Historical Wholesale'!L53","v":60762},1.7493000000000001,106290.9666,null,157143.81359999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":84650.78},3.1941999999999999,270391.52147599997,null,{"$f":"'6. Historical Wholesale'!H54","v":84975.51},0.77100000000000002,65516.118210000001,null,{"$f":"'6. Historical Wholesale'!L54","v":79628.509999999995},1.7493000000000001,139294.152543,null,204810.27075299999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":849905.09},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":2714766.8384780004},null,{"$f":"SUM(H43:H54)","v":862760.51},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":665188.35320999997},null,{"$f":"SUM(L43:L54)","v":802077.51},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7492999999999999},{"$f":"SUM(N43:N54)","v":1403074.1882429998},null,{"$f":"SUM(P43:P54)","v":2068262.5414530002}]
[]
[null,{"$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":77199.210000000006},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2451066686045102},{"$f":"F24+F43+F62+F81","v":250519.67118200002},null,{"$f":"H24+H43+H62+H81","v":78791},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78347190668985045},{"$f":"J24+J43+J62+J81","v":61730.535000000003},null,{"$f":"L24+L43+L62+L81","v":73495},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7858598775426902},{"$f":"N24+N43+N62+N81","v":131251.77170000001},null,{"$f":"J100+N100","v":192982.30670000002}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":75046.61},3.2517309157868692,{"$f":"F25+F44+F63+F82","v":244031.38186200001},null,{"$f":"H25+H44+H63+H82","v":76434},0.7838849988225135,{"$f":"J25+J44+J63+J82","v":59915.466},null,{"$f":"L25+L44+L63+L82","v":71661},1.7868786494746096,{"$f":"N25+N44+N63+N82","v":128049.51089999999},null,187964.97690000001]
[null,"March",null,71946.58,3.2438704304777239,233385.383436,null,73501,0.7831573039822588,57562.845000000001,null,68635,1.7848990121658048,122506.54370000001,null,180069.38870000001]
[null,"April",null,69362.3,3.2448614573046166,225071.05386000001,null,71027,0.78337029580300455,55640.442000000003,null,66613,1.7853659706063381,118928.5834,null,174569.02540000001]
[null,"May",null,72887.899999999994,3.2418038437106844,236288.27437999999,null,77068,0.78294402345980174,60339.93,null,72657,1.7839417908804385,129615.85870000001,null,189955.7887]
[null,"June",null,86160.81,3.2543003936708583,280393.15790200001,null,91639,0.78300998483178552,71754.251999999993,null,86509,1.7840868071530129,154339.5656,null,226093.81760000001]
[null,"July",null,89687.13,3.2606989859749107,292442.73384599999,null,93153,0.78700846993655593,73312.2,null,87810,1.7957361018107278,157683.5871,null,230995.78710000002]
[null,"August",null,89138.62,3.243639107313979,289133.51380399999,null,89576,0.78167629722247034,70019.436000000002,null,84240,1.7803418091168093,149975.99400000001,null,219995.43]
[null,"September",null,88327.06,3.2381922216362686,286019.99865199998,null,90617,0.78115816016862183,70786.209000000003,null,84922,1.7789385930618684,151071.0232,null,221857.2322]
[null,"October",null,67656.5,3.2341110595434284,218808.63489999998,null,69053,0.78077770697869764,53915.043000000005,null,64176,1.7780673585140863,114109.25079999999,null,168024.29379999998]
[null,"November",null,73175.59,3.2415721305151077,237203.953178,null,74712,0.78260114840989403,58469.697,null,69517,1.7833920710042146,123976.06659999999,null,182445.76360000001]
[null,"December",null,92666.78,3.2344933262599604,299730.08147599996,null,94405.51,0.78088893550810767,73720.218210000006,null,89058.51,1.7779631900758279,158342.75254300001,null,232062.970753]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":953255.09},{"$f":"IF(D113<>0,F113/D113,0)","v":3.244701099343724},{"$f":"SUM(F100:F111)","v":3093027.8384780004},null,{"$f":"SUM(H100:H111)","v":979976.51},{"$f":"IF(H113<>0,J113/H113,0)","v":0.7828414919965786},{"$f":"SUM(J100:J111)","v":767166.27321000001},null,{"$f":"SUM(L100:L111)","v":919293.51},{"$f":"IF(L113<>0,N113/L113,0)","v":1.78381603960524},{"$f":"SUM(N100:N111)","v":1639850.5082430001},null,{"$f":"SUM(P100:P111)","v":2407016.7814530004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2407016.7814530004}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":8437},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.61},{"$f":"D24*E24","v":30457.57},null,{"$f":"'6. Historical Wholesale'!H24","v":9926},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.95},{"$f":"H24*I24","v":9429.6999999999989},null,{"$f":"'6. Historical Wholesale'!L24","v":9926},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.34},{"$f":"L24*M24","v":23226.84},null,{"$f":"J24+N24","v":32656.54}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":9269},{"$f":"E24","v":3.61},33461.089999999997,null,{"$f":"'6. Historical Wholesale'!H25","v":9948},{"$f":"I24","v":0.95},9450.6,null,{"$f":"'6. Historical Wholesale'!L25","v":9948},{"$f":"M24","v":2.34},23278.32,null,32728.92]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":7672},3.61,27695.919999999998,null,{"$f":"'6. Historical Wholesale'!H26","v":9026},0.95,8574.6999999999989,null,{"$f":"'6. Historical Wholesale'!L26","v":9026},2.34,21120.84,null,29695.54]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":7544},3.61,27233.84,null,{"$f":"'6. Historical Wholesale'!H27","v":8875},0.95,8431.25,null,{"$f":"'6. Historical Wholesale'!L27","v":8875},2.34,20767.5,null,29198.75]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":7449},3.61,26890.89,null,{"$f":"'6. Historical Wholesale'!H28","v":9298},0.95,8833.1,null,{"$f":"'6. Historical Wholesale'!L28","v":9298},2.34,21757.32,null,30590.42]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":11117},3.61,40132.369999999995,null,{"$f":"'6. Historical Wholesale'!H29","v":11117},0.95,10561.15,null,{"$f":"'6. Historical Wholesale'!L29","v":11117},2.34,26013.78,null,36574.93]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":12804},3.61,46222.439999999995,null,{"$f":"'6. Historical Wholesale'!H30","v":15063},0.95,14309.849999999999,null,{"$f":"'6. Historical Wholesale'!L30","v":15063},2.34,35247.42,null,49557.27]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":9461},3.61,34154.21,null,{"$f":"'6. Historical Wholesale'!H31","v":9660},0.95,9177,null,{"$f":"'6. Historical Wholesale'!L31","v":9660},2.34,22604.399999999998,null,31781.399999999998]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":8342},3.61,30114.62,null,{"$f":"'6. Historical Wholesale'!H32","v":9298},0.95,8833.1,null,{"$f":"'6. Historical Wholesale'!L32","v":9298},2.34,21757.32,null,30590.42]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":5797},3.61,20927.169999999998,null,{"$f":"'6. Historical Wholesale'!H33","v":6820},0.95,6479,null,{"$f":"'6. Historical Wholesale'!L33","v":6820},2.34,15958.8,null,22437.8]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":7442},3.61,26865.62,null,{"$f":"'6. Historical Wholesale'!H34","v":8755},0.95,8317.25,null,{"$f":"'6. Historical Wholesale'!L34","v":8755},2.34,20486.699999999997,null,28803.949999999997]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":8016},3.61,28937.759999999998,null,{"$f":"'6. Historical Wholesale'!H35","v":9430},0.95,8958.5,null,{"$f":"'6. Historical Wholesale'!L35","v":9430},2.34,22066.199999999997,null,31024.699999999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":103350},{"$f":"IF(D37<>0,F37/D37,0)","v":3.61},{"$f":"SUM(F24:F35)","v":373093.5},null,{"$f":"SUM(H24:H35)","v":117216},{"$f":"IF(H37<>0,J37/H37,0)","v":0.95000000000000007},{"$f":"SUM(J24:J35)","v":111355.20000000001},null,{"$f":"SUM(L24:L35)","v":117216},{"$f":"IF(L37<>0,N37/L37,0)","v":2.34},{"$f":"SUM(N24:N35)","v":274285.44},null,{"$f":"SUM(P24:P35)","v":385640.63999999996}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":68762.210000000006},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":219640.25118200001},null,{"$f":"'6. Historical Wholesale'!H43","v":68865},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":53094.915000000001},null,{"$f":"'6. Historical Wholesale'!L43","v":63569},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":111201.25170000001},null,{"$f":"J43+N43","v":164296.1667}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":65777.61},{"$f":"E43","v":3.1941999999999999},210106.841862,null,{"$f":"'6. Historical Wholesale'!H44","v":66486},{"$f":"I43","v":0.77100000000000002},51260.705999999998,null,{"$f":"'6. Historical Wholesale'!L44","v":61713},{"$f":"M43","v":1.7493000000000001},107954.5509,null,159215.25690000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":64274.58},3.1941999999999999,205305.86343600001,null,{"$f":"'6. Historical Wholesale'!H45","v":64475},0.77100000000000002,49710.224999999999,null,{"$f":"'6. Historical Wholesale'!L45","v":59609},1.7493000000000001,104274.02370000001,null,153984.2487]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":61818.3},3.1941999999999999,197460.01386000001,null,{"$f":"'6. Historical Wholesale'!H46","v":62152},0.77100000000000002,47919.192000000003,null,{"$f":"'6. Historical Wholesale'!L46","v":57738},1.7493000000000001,101001.0834,null,148920.27540000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":65438.9},3.1941999999999999,209024.93437999999,null,{"$f":"'6. Historical Wholesale'!H47","v":67770},0.77100000000000002,52250.67,null,{"$f":"'6. Historical Wholesale'!L47","v":63359},1.7493000000000001,110833.89870000001,null,163084.5687]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":75043.81},3.1941999999999999,239704.93790199998,null,{"$f":"'6. Historical Wholesale'!H48","v":80522},0.77100000000000002,62082.462,null,{"$f":"'6. Historical Wholesale'!L48","v":75392},1.7493000000000001,131883.22560000001,null,193965.6876]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":76883.13},3.1941999999999999,245580.093846,null,{"$f":"'6. Historical Wholesale'!H49","v":78090},0.77100000000000002,60207.39,null,{"$f":"'6. Historical Wholesale'!L49","v":72747},1.7493000000000001,127256.32710000001,null,187463.71710000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":79677.62},3.1941999999999999,254506.25380399998,null,{"$f":"'6. Historical Wholesale'!H50","v":79916},0.77100000000000002,61615.236000000004,null,{"$f":"'6. Historical Wholesale'!L50","v":74580},1.7493000000000001,130462.79400000001,null,192078.03000000003]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":79985.06},3.1941999999999999,255488.27865199998,null,{"$f":"'6. Historical Wholesale'!H51","v":81319},0.77100000000000002,62696.949000000001,null,{"$f":"'6. Historical Wholesale'!L51","v":75624},1.7493000000000001,132289.0632,null,194986.0122]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":61859.5},3.1941999999999999,197591.61489999999,null,{"$f":"'6. Historical Wholesale'!H52","v":62233},0.77100000000000002,47981.643000000004,null,{"$f":"'6. Historical Wholesale'!L52","v":57356},1.7493000000000001,100332.8508,null,148314.4938]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":65733.59},3.1941999999999999,209966.23317799999,null,{"$f":"'6. Historical Wholesale'!H53","v":65957},0.77100000000000002,50852.847000000002,null,{"$f":"'6. Historical Wholesale'!L53","v":60762},1.7493000000000001,106290.9666,null,157143.81359999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":84650.78},3.1941999999999999,270391.52147599997,null,{"$f":"'6. Historical Wholesale'!H54","v":84975.51},0.77100000000000002,65516.118210000001,null,{"$f":"'6. Historical Wholesale'!L54","v":79628.509999999995},1.7493000000000001,139294.152543,null,204810.27075299999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":849905.09},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":2714766.8384780004},null,{"$f":"SUM(H43:H54)","v":862760.51},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":665188.35320999997},null,{"$f":"SUM(L43:L54)","v":802077.51},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7492999999999999},{"$f":"SUM(N43:N54)","v":1403074.1882429998},null,{"$f":"SUM(P43:P54)","v":2068262.5414530002}]
[]
[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,{"$f":"D24+D43+D62+D81","v":77199.210000000006},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2396422344477358},{"$f":"F24+F43+F62+F81","v":250097.82118200001},null,{"$f":"H24+H43+H62+H81","v":78791},{"$f":"IF(H100<>0,J100/H100,0)","v":0.79355021512609303},{"$f":"J24+J43+J62+J81","v":62524.614999999998},null,{"$f":"L24+L43+L62+L81","v":73495},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8290780556500446},{"$f":"N24+N43+N62+N81","v":134428.09170000002},null,{"$f":"J100+N100","v":196952.70670000001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":75046.61},3.2455554203181194,243567.931862,null,{"$f":"H25+H44+H63+H82","v":76434},0.7942971190831305,{"$f":"J25+J44+J63+J82","v":60711.305999999997},null,{"$f":"L25+L44+L63+L82","v":71661},1.8313011386946876,{"$f":"N25+N44+N63+N82","v":131232.87090000001},null,191944.17690000002]
[null,"March",null,71946.58,3.2385386968498016,233001.783436,null,{"$f":"H26+H45+H64+H83","v":73501},0.7929813880083264,{"$f":"J26+J45+J64+J83","v":58284.924999999996},null,{"$f":"L26+L45+L64+L83","v":68635},1.8269813316820864,{"$f":"N26+N45+N64+N83","v":125394.8637},null,183679.7887]
[null,"April",null,69362.3,3.2394233446699432,224693.85386,null,{"$f":"H27+H46+H65+H84","v":71027},0.79336649443169505,{"$f":"J27+J46+J65+J84","v":56350.442000000003},null,{"$f":"L27+L46+L65+L84","v":66613},1.8280002912344437,{"$f":"N27+N46+N65+N84","v":121768.5834},null,178119.02540000001]
[null,"May",null,72887.899999999994,3.2366939420672023,235915.82438000001,null,{"$f":"H28+H47+H66+H85","v":77068},0.79259575958893436,{"$f":"J28+J47+J66+J85","v":61083.77},null,{"$f":"L28+L47+L66+L85","v":72657},1.8248925595606755,{"$f":"N28+N47+N66+N85","v":132591.2187},null,193674.98869999999]
[null,"June",null,86160.81,3.247849084775317,279837.30790199997,null,{"$f":"H29+H48+H67+H86","v":91639},0.7927150230796931,{"$f":"J29+J48+J67+J86","v":72643.611999999994},null,{"$f":"L29+L48+L67+L86","v":86509},1.8252090025315286,{"$f":"N29+N48+N67+N86","v":157897.0056},null,230540.6176]
[null,"July",null,89687.13,3.2535608380600425,291802.53384599998,null,{"$f":"H30+H49+H68+H87","v":93153},0.79994460725902539,{"$f":"J30+J49+J68+J87","v":74517.239999999991},null,{"$f":"L30+L49+L68+L87","v":87810},1.8506291663819612,{"$f":"N30+N49+N68+N87","v":162503.74710000001},null,237020.9871]
[null,"August",null,89138.62,3.2383322044249732,288660.463804,null,{"$f":"H31+H50+H69+H88","v":89576},0.79030360810931499,{"$f":"J31+J50+J69+J88","v":70792.236000000004},null,{"$f":"L31+L50+L69+L88","v":84240},1.8170369658119661,{"$f":"N31+N50+N69+N88","v":153067.19400000002},null,223859.43000000002]
[null,"September",null,88327.06,3.2334699994769442,285602.898652,null,{"$f":"H32+H51+H70+H89","v":90617},0.78936677444629599,{"$f":"J32+J51+J70+J89","v":71530.048999999999},null,{"$f":"L32+L51+L70+L89","v":84922},1.8139749793928548,{"$f":"N32+N51+N70+N89","v":154046.38320000001},null,225576.43220000001]
[null,"October",null,67656.5,3.2298269183300934,218518.78489999997,null,{"$f":"H33+H52+H71+H90","v":69053},0.78867888433522082,{"$f":"J33+J52+J71+J90","v":54460.643000000004},null,{"$f":"L33+L52+L71+L90","v":64176},1.8120738406881078,{"$f":"N33+N52+N71+N90","v":116291.6508},null,170752.29380000001]
[null,"November",null,73175.59,3.2364871014774188,236831.85317799999,null,{"$f":"H34+H53+H72+H91","v":74712},0.79197581379162652,{"$f":"J34+J53+J72+J91","v":59170.097000000002},null,{"$f":"L34+L53+L72+L91","v":69517},1.8236930045888056,{"$f":"N34+N53+N72+N91","v":126777.6666},null,185947.76360000001]
[null,"December",null,92666.78,3.2301681516936274,299329.28147599997,null,{"$f":"H35+H54+H73+H92","v":94405.51},0.78887999450455815,{"$f":"J35+J54+J73+J92","v":74474.618210000001},null,{"$f":"L35+L54+L73+L92","v":89058.51},1.8118465326109769,{"$f":"N35+N54+N73+N92","v":161360.35254300002},null,235834.970753]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":953255.09},{"$f":"IF(D113<>0,F113/D113,0)","v":3.2392801998864753},{"$f":"SUM(F100:F111)","v":3087860.3384779999},null,{"$f":"SUM(H100:H111)","v":979976.51},{"$f":"IF(H113<>0,J113/H113,0)","v":0.79241037441805628},{"$f":"SUM(J100:J111)","v":776543.55321000004},null,{"$f":"SUM(L100:L111)","v":919293.51},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8246181551341532},{"$f":"SUM(N100:N111)","v":1677359.6282430002},null,{"$f":"SUM(P100:P111)","v":2453903.1814530003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2453903.1814530003}]

{"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",6.3E-3,141938165.25489998,0,{"$f":"ROUND(D17*E17, 2)","v":894210.44},{"$f":"G17/3199747.86","v":0.27946278242061234},{"$f":"H17*total_current_wholesale_network","v":864386.16584547434},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.0898783938284993E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.8999999999999999E-3,50160621.690199994,0,{"$f":"ROUND(D18*E18, 2)","v":295947.67},9.2490934582576761E-2,286077.03547075752,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.7032194943199659E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.6482000000000001,null,272810,{"$f":"ROUND(D19*F19, 2)","v":722455.44},0.22578511545594096,698359.64761919482,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.5598755456881888}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.8748,null,197271,{"$f":"ROUND(D20*F20, 2)","v":567114.67000000004},0.17723729956647274,548199.90157576499,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.7789178418306038}]
["Large Use","RTSR - Network","kW",3.1869000000000001,null,177134,{"$f":"ROUND(D21*F21, 2)","v":564508.34},0.17642275726062989,545680.49954817502,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.0806084633564139}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.8999999999999999E-3,537556.59089999995,null,{"$f":"ROUND(D22*E22, 2)","v":3171.58},9.9119685011680894E-4,3065.7994508229963,{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":5.7032124667843907E-3}]
["Sentinel Lighting","RTSR - Network","kWh",5.8999999999999999E-3,230459.18139999997,574.06863825131552,{"$f":"ROUND(D23*E23, 2)","v":1359.71},4.2494285784130508E-4,1314.3600890655559,{"$f":"IF(ISERROR(I23/E23), 0, I23/E23)","v":5.7032229355369743E-3}]
["Street Lighting","RTSR - Network","kW",2.0440999999999998,null,5395,{"$f":"ROUND(D24*F24, 2)","v":11027.92},3.4464965623885128E-3,10660.1098126864,{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":1.9759239689872845}]
["Embedded Distributor","RTSR - Network","kW",3.8460000000000001,null,36389,{"$f":"ROUND(D25*F25, 2)","v":139952.09},4.3738474443420675E-2,135284.3190660587,{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":3.717725660668298}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.5999999999999999E-3,141938165.25489998,0,{"$f":"ROUND(D30*E30, 2)","v":794853.73},{"$f":"G30/2476723.76","v":0.32092950487138705},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":772482.70388883108},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":5.4423889621340827E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.1999999999999998E-3,50160621.690199994,0,{"$f":"ROUND(D31*E31, 2)","v":260835.23},0.10531462337971839,253494.06580738467,{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":5.0536468103008067E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",1.8703000000000001,null,272810,{"$f":"ROUND(D32*F32, 2)","v":510236.54},0.20601269638564779,495876.0173926361,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.8176607066919692}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",2.0036,null,197271,{"$f":"ROUND(D33*F33, 2)","v":395252.18},0.15958670336331737,384127.87309226691,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.9472090327126994}]
["Large Use","RTSR - Connection","kW",2.2726999999999999,null,177134,{"$f":"ROUND(D34*F34, 2)","v":402572.44},0.16254232567300927,391242.10559133219,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":2.2087352263898077}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.1999999999999998E-3,537556.59089999995,null,{"$f":"ROUND(D35*E35, 2)","v":2795.29},1.128624049700238E-3,2716.6170275799182,{"$f":"IF(ISERROR(I35/E35), 0, I35/E35)","v":5.0536391397073997E-3}]
["Sentinel Lighting","RTSR - Connection","kWh",5.1999999999999998E-3,230459.18139999997,574.06863825131552,{"$f":"ROUND(D36*E36, 2)","v":1198.3900000000001},4.8386098577259188E-4,1164.6615126450201,{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":5.05365638101247E-3}]
["Street Lighting","RTSR - Connection","kW",2.3780000000000001,null,5395,{"$f":"ROUND(D37*F37, 2)","v":12829.31},5.1799519216466838E-3,12468.231202523286,{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":2.3110715852684498}]
["Embedded Distributor","RTSR - Connection","kW",2.6423000000000001,null,36389,{"$f":"ROUND(D38*F38, 2)","v":96150.65},3.8821709369800693E-2,93444.505937801456,{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":2.5679327801753677}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",6.0898783938284993E-3,141938165.25489998,0,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":864386.17},{"$f":"G43/3093027.85","v":0.27946278272276148},{"$f":"H43*forecast_wholesale_network","v":862942.04285030998},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.0797040831167114E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.7032194943199659E-3,50160621.690199994,0,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":286077.03999999998},9.2490935702373309E-2,285599.09202407737,{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":5.6936912342909736E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.5598755456881888,null,272810,{"$f":"ROUND(D45*F45, 2)","v":698359.65},0.2257851153845899,697192.90281475405,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.5555987786912286}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.7789178418306038,null,197271,{"$f":"ROUND(D46*F46, 2)","v":548199.9},0.17723729839677971,547284.02421840641,{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":2.7742751048983703}]
["Large Use","RTSR - Network","kW",3.0806084633564139,null,177134,{"$f":"ROUND(D47*F47, 2)","v":545680.5},0.1764227567495068,544768.83337175392,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":3.0754617034095877}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.7032124667843907E-3,537556.59089999995,null,{"$f":"IF(ISERROR(D48*E48), 0, ROUND(D48*E48, 2))","v":3065.8},9.911970239776535E-4,3060.6779779580233,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":5.6936851482626361E-3}]
["Sentinel Lighting","RTSR - Network","kWh",5.7032229355369743E-3,230459.18139999997,574.06863825131552,{"$f":"IF(ISERROR(D49*E49), 0, ROUND(D49*E49, 2))","v":1314.36},4.2494282746274008E-4,1312.1641030428948,{"$f":"IF(ISERROR(I49/E49), 0, I49/E49)","v":5.6936941937905149E-3}]
["Street Lighting","RTSR - Network","kW",1.9759239689872845,null,5395,{"$f":"ROUND(D50*F50, 2)","v":10660.11},3.4464966101097343E-3,10642.300189056723,{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":1.9726228339308105}]
["Embedded Distributor","RTSR - Network","kW",3.717725660668298,null,36389,{"$f":"ROUND(D51*F51, 2)","v":135284.32},4.3738474582438694E-2,135058.30092864053,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":3.7115144941779254}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.4423889621340827E-3,141938165.25489998,0,{"$f":"ROUND(D56*E56, 2)","v":772482.7},{"$f":"G56/2407016.79","v":0.32092950211618587},{"$f":"H56*forecast_wholesale_lineplus","v":787529.92626503587},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":5.5484014806782122E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.0536468103008067E-3,50160621.690199994,0,{"$f":"ROUND(D57*E57, 2)","v":253494.07},0.10531462474759057,258431.89272164137,{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":5.152087115621453E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",1.8176607066919692,null,272810,{"$f":"ROUND(D58*F58, 2)","v":495876.02},0.20601269673735845,505535.21194351604,{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":1.8530670134654743}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.9472090327126994,null,197271,{"$f":"ROUND(D59*F59, 2)","v":384127.87},0.15958670151195745,391610.31455778272,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":1.9851387916002996}]
["Large Use","RTSR - Connection","kW",2.2087352263898077,null,177134,{"$f":"ROUND(D60*F60, 2)","v":391242.11},0.16254232692743284,398863.13316800114,{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":2.2517593074621538}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.0536391397073997E-3,537556.59089999995,null,{"$f":"ROUND(D61*E61, 2)","v":2716.62},1.1286252805905853E-3,2769.5371667095224,{"$f":"IF(ISERROR(I61/E61), 0, I61/E61)","v":5.1520848476113859E-3}]
["Sentinel Lighting","RTSR - Connection","kWh",5.05365638101247E-3,230459.18139999997,574.06863825131552,{"$f":"ROUND(D62*E62, 2)","v":1164.6600000000001},4.8386035562302833E-4,1187.3464660423294,{"$f":"IF(ISERROR(I62/E62), 0, I62/E62)","v":5.1520900960829738E-3}]
["Street Lighting","RTSR - Connection","kW",2.3110715852684498,null,5395,{"$f":"ROUND(D63*F63, 2)","v":12468.23},5.1799514036626219E-3,12711.099229219642,{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":2.3560888284003045}]
["Embedded Distributor","RTSR - Connection","kW",2.5679327801753677,null,36389,{"$f":"ROUND(D64*F64, 2)","v":93444.51},3.8821710919598525E-2,95264.7199350515,{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":2.6179537754555362}]

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