{"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,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Utility Name   ","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,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,"Assigned EB Number","EB-2015-0004",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,"Name and Title","April Barrie; Manager, Rates and Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","613-738-5499, ext 106",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,"Email Address","RegulatoryAffairs@HydroOttawa.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date","2015-08-10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.7000000000000002E-3,null,4.1999999999999997E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,7.0000000000000001E-3,null,4.0000000000000001E-3,null,null,1,"C18",{"$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 1,499 kW",null,"kW",null,2.9072,null,1.6232,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,500 to 4,999 kW",null,"kW",null,3.0186000000000002,null,1.7346999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use > 5000 kW",null,"kW",null,3.3462000000000001,null,1.9535,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.0000000000000001E-3,null,4.0000000000000001E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,"kW",null,2.1461000000000001,null,1.2058,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,"kW",null,2.157,null,1.2310000000000001,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.7000000000000002E-3,2241029046.2613235,null,1.0334000000000001,{"$f":"F17*H17","v":2315879416.4064517}]
[null,"Residential","RTSR - Connection","kWh",4.1999999999999997E-3,2241029046.2613235,null,1.0334000000000001,{"$f":"F18*H18","v":2315879416.4064517}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",7.0000000000000001E-3,714938853.70213521,null,1.0334000000000001,{"$f":"F19*H19","v":738817811.41578662}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.0000000000000001E-3,714938853.70213521,null,1.0334000000000001,{"$f":"F20*H20","v":738817811.41578662}]
[null,"General Service 50 to 1,499 kW","RTSR - Network","kW",2.9072,2925639577.8800001,7052271.6000000006]
[null,"General Service 50 to 1,499 kW","RTSR - Connection","kW",1.6232,2925639577.8800001,7052271.6000000006]
[null,"General Service 1,500 to 4,999 kW","RTSR - Network","kW",3.0186000000000002,872269483.63999987,1874997.5400000003]
[null,"General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.7346999999999999,872269483.63999987,1874997.5400000003]
[null,"Large Use > 5000 kW","RTSR - Network","kW",3.3462000000000001,607320658.55999994,1117859.77]
[null,"Large Use > 5000 kW","RTSR - Connection","kW",1.9535,607320658.55999994,1117859.77]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.0000000000000001E-3,16412499.300000001,null,1.0334000000000001,{"$f":"F27*H27","v":16960676.776620001}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.0000000000000001E-3,16412499.300000001,null,1.0334000000000001,{"$f":"F28*H28","v":16960676.776620001}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.1461000000000001,50344.4,175]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.2058,50344.4,175]
[null,"Street Lighting","RTSR - Network","kW",2.157,44363899.5,122869.84999999999]
[null,"Street Lighting","RTSR - Connection","kW",1.2310000000000001,44363899.5,122869.84999999999]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,1152521,{"$f":"IF(D24<>0,F24/D24,0)","v":3.82},4402630.22,null,1156981,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82000000000000006},948724.42,null,952321,{"$f":"IF(L24<>0,N24/L24,0)","v":1.98},1885595.58,null,{"$f":"J24+N24","v":2834320}]
[null,"February",null,1080203,{"$f":"IF(D25<>0,F25/D25,0)","v":3.82},4126375.46,null,1074638,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82000000000000006},881203.16,null,896455,{"$f":"IF(L25<>0,N25/L25,0)","v":1.98},1774980.9,null,2656184.06]
[null,"March",null,1101110,3.8200000000000003,4206240.2,null,1081071,0.82,886478.22,null,880307,1.9800000000000002,1743007.86,null,2629486.08]
[null,"April",null,941605,3.8200000000000003,3596931.1,null,929880,0.82,762501.6,null,753412,1.98,1491755.76,null,2254257.36]
[null,"May",null,910523,3.82,3478197.86,null,969977,0.82000000000000006,795381.14,null,764830,1.98,1514363.4,null,2309744.54]
[null,"June",null,1234331,3.82,4715144.42,null,1190425,0.82,976148.5,null,899714,1.98,1781433.72,null,2757582.2199999997]
[null,"July",null,1241574,3.82,4742812.68,null,1235769,0.82,1013330.58,null,915458,1.98,1812606.84,null,2825937.42]
[null,"August",null,1206709,3.82,4609628.38,null,1180164,0.82,967734.48,null,910292,1.98,1802378.16,null,2770112.6399999997]
[null,"September",null,1090453,3.82,4165530.46,null,1155978,0.82,947901.96,null,888941,1.98,1760103.18,null,2708005.1399999997]
[null,"October",null,915763,3.8200000000000003,3498214.66,null,935633,0.82000000000000006,767219.06,null,751912,1.98,1488785.76,null,2256004.8200000003]
[null,"November",null,1047714,3.82,4002267.48,null,1029096,0.82,843858.72,null,814386,1.98,1612484.28,null,2456343]
[null,"December",null,1110554,3.8200000000000003,4242316.28,null,1095072,0.82000000000000006,897959.04,null,860451,1.98,1703692.98,null,2601652.02]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13033060},{"$f":"IF(D37<>0,F37/D37,0)","v":3.82},{"$f":"SUM(F24:F35)","v":49786289.199999996},null,{"$f":"SUM(H24:H35)","v":13034684},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":10688440.879999999},null,{"$f":"SUM(L24:L35)","v":10288479},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9800000000000002},{"$f":"SUM(N24:N35)","v":20371188.420000002},null,{"$f":"SUM(P24:P35)","v":31059629.300000001}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,87232.43,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2300001272462548},281760.76,null,5239.5600000000004,{"$f":"IF(H43<>0,J43/H43,0)","v":0.64999923657711711},3405.71,null,87656.6,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6199999771836917},142003.69,null,{"$f":"J43+N43","v":145409.4}]
[null,"February",null,71350.080000000002,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2300000224246421},230460.76,null,4843.3900000000003,{"$f":"IF(H44<>0,J44/H44,0)","v":0.6500013420352273},3148.21,null,70609,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6199998583749948},114386.57,null,117534.78000000001]
[null,"March",null,63862.84,3.229999793307031,206276.96,null,4588.21,0.6499985833255234,2982.33,null,67054.600000000006,1.6200001193057598,108628.46,null,111610.79000000001]
[null,"April",null,60042.53,3.230000301452987,193937.39,null,3735.15,0.6500006693171626,2427.85,null,62243.24,1.6200000192792021,100834.05,null,103261.90000000001]
[null,"May",null,80006.100000000006,3.2300000874933281,258419.71,null,3567.6,0.65,2318.94,null,79868.88,1.6199999298850816,129387.58,null,131706.51999999999]
[null,"June",null,84573.33,3.2299999302380544,273171.84999999998,null,3989.13,0.64999887193448191,2592.9299999999998,null,83871.039999999994,1.6199998235386137,135871.07,null,138464]
[null,"July",null,84833.86,3.2299995544231987,274013.33,null,4004.37,0.64999987513641355,2602.84,null,84140.25,1.6199999405754084,136307.20000000001,null,138910.04]
[null,"August",null,83415.039999999994,3.2300002493555118,269430.59999999998,null,3794.47,0.65000118593637579,2466.41,null,83031.570000000007,1.6199999590517198,134511.14000000001,null,136977.55000000002]
[null,"September",null,65957.69,3.2299995648725721,213043.31,null,3332.49,0.64999744935468684,2166.11,null,68899.78,1.6200000928885403,111617.65,null,113783.76]
[null,"October",null,78684.33,3.2299999250168363,254150.38,null,5194.8100000000004,0.65000067374937676,3376.63,null,81459.56,1.6200001571331837,131964.5,null,135341.13]
[null,"November",null,83772.34,3.2299995440022329,270584.62,null,5589.42,0.65000125236607731,3633.13,null,83402.75,1.6199998201498151,135112.44,null,138745.57]
[null,"December",null,86655.18,3.2299999838440128,279896.23,null,5108.6099999999997,0.65000068511786968,3320.6,null,85862.31,1.6199999743775821,139096.94,null,142417.54]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":930385.75},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2299999220753333},{"$f":"SUM(F43:F54)","v":3005145.9000000004},null,{"$f":"SUM(H43:H54)","v":52987.209999999992},{"$f":"IF(H56<>0,J56/H56,0)","v":0.65000006605367611},{"$f":"SUM(J43:J54)","v":34441.69},null,{"$f":"SUM(L43:L54)","v":938099.58000000007},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6199999684468462},{"$f":"SUM(N43:N54)","v":1519721.2899999998},null,{"$f":"SUM(P43:P54)","v":1554162.9800000002}]
[]
[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,{"$f":"D24+D43+D62+D81","v":1239753.43},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7784860010429653},{"$f":"F24+F43+F62+F81","v":4684390.9799999995},null,{"$f":"H24+H43+H62+H81","v":1162220.56},{"$f":"IF(H100<>0,J100/H100,0)","v":0.81923359710655952},{"$f":"J24+J43+J62+J81","v":952130.13},null,{"$f":"L24+L43+L62+L81","v":1039977.6},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9496566752976219},{"$f":"N24+N43+N62+N81","v":2027599.27},null,{"$f":"J100+N100","v":2979729.4}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1151553.08},3.7834436776461917,{"$f":"F25+F44+F63+F82","v":4356836.22},null,{"$f":"H25+H44+H63+H82","v":1079481.3899999999},0.81923725428930283,{"$f":"J25+J44+J63+J82","v":884351.37},null,{"$f":"L25+L44+L63+L82","v":967064},1.9537150281677325,{"$f":"N25+N44+N63+N82","v":1889367.47},null,2773718.84]
[null,"March",null,1164972.8400000001,3.7876566804767737,4412517.16,null,1085659.21,0.81928154047530255,889460.54999999993,null,947361.6,1.9545190769817988,1851636.32,null,2741096.87]
[null,"April",null,1001647.53,3.7846331932750834,3790868.49,null,933615.15,0.81931987714638088,764929.45,null,815655.24,1.952528141669267,1592589.81,null,2357519.2599999998]
[null,"May",null,990529.1,3.7723450729514156,3736617.57,null,973544.6,0.8193770270000984,797700.08,null,844698.88,1.9459608849013745,1643750.98,null,2441451.06]
[null,"June",null,1318904.33,3.7821668763495526,4988316.2699999996,null,1194414.1299999999,0.81943222657622117,978741.43,null,983585.04,1.9493025127751027,1917304.79,null,2896046.22]
[null,"July",null,1326407.8600000001,3.7822649889906406,5016826.01,null,1239773.3700000001,0.81945091303259709,1015933.4199999999,null,999598.25,1.9496973309026902,1948914.04,null,2964847.46]
[null,"August",null,1290124.04,3.7818526193806909,4879058.9799999995,null,1183958.47,0.8194551705855021,970200.89,null,993323.57000000007,1.949907722415164,1936889.2999999998,null,2907090.19]
[null,"September",null,1156410.69,3.7863484036108312,4378573.7699999996,null,1159310.49,0.81951132004334748,950068.07,null,957840.78,1.9541043449830982,1871720.8299999998,null,2821788.9]
[null,"October",null,994447.33,3.7733170242409924,3752365.04,null,940827.81,0.8190613434354157,770595.69000000006,null,833371.56,1.9448110996252379,1620750.26,null,2391345.9500000002]
[null,"November",null,1131486.3400000001,3.7763178829008215,4272852.0999999996,null,1034685.42,0.81908165865524607,847491.85,null,897788.75,1.9465567150401473,1747596.72,null,2595088.5699999998]
[null,"December",null,1197209.18,3.7772952175324952,4522212.51,null,1100180.6100000001,0.81921062033623726,901279.64,null,946313.31,1.9473359409897761,1842789.92,null,2744069.56]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":13963445.75},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7806882373571726},{"$f":"SUM(F100:F111)","v":52791435.100000001},null,{"$f":"SUM(H100:H111)","v":13087671.210000001},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81931173223597509},{"$f":"SUM(J100:J111)","v":10722882.57},null,{"$f":"SUM(L100:L111)","v":11226578.580000002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.949918183354487},{"$f":"SUM(N100:N111)","v":21890909.710000001},null,{"$f":"SUM(P100:P111)","v":32613792.279999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":32613792.279999997}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":1152521},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":4356529.38},null,{"$f":"'6. Historical Wholesale'!H24","v":1156981},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":995003.66},null,{"$f":"'6. Historical Wholesale'!L24","v":952321},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":1904642},null,{"$f":"J24+N24","v":2899645.66}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":1080203},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":4083167.34},null,{"$f":"'6. Historical Wholesale'!H25","v":1074638},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":924188.67999999993},null,{"$f":"'6. Historical Wholesale'!L25","v":896455},{"$f":"M24","v":2},{"$f":"L25*M25","v":1792910},null,2717098.6799999997]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":1101110},{"$f":"E25","v":3.78},4162195.8,null,{"$f":"'6. Historical Wholesale'!H26","v":1081071},{"$f":"I25","v":0.86},929721.05999999994,null,{"$f":"'6. Historical Wholesale'!L26","v":880307},{"$f":"M25","v":2},1760614,null,2690335.06]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":941605},3.78,3559266.9,null,{"$f":"'6. Historical Wholesale'!H27","v":929880},0.86,799696.79999999993,null,{"$f":"'6. Historical Wholesale'!L27","v":753412},2,1506824,null,2306520.7999999998]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":910523},3.78,3441776.94,null,{"$f":"'6. Historical Wholesale'!H28","v":969977},0.86,834180.22,null,{"$f":"'6. Historical Wholesale'!L28","v":764830},2,1529660,null,2363840.2199999997]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1234331},3.78,4665771.18,null,{"$f":"'6. Historical Wholesale'!H29","v":1190425},0.86,1023765.5,null,{"$f":"'6. Historical Wholesale'!L29","v":899714},2,1799428,null,2823193.5]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1241574},3.78,4693149.72,null,{"$f":"'6. Historical Wholesale'!H30","v":1235769},0.86,1062761.3400000001,null,{"$f":"'6. Historical Wholesale'!L30","v":915458},2,1830916,null,2893677.34]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1206709},3.78,4561360.0199999996,null,{"$f":"'6. Historical Wholesale'!H31","v":1180164},0.86,1014941.04,null,{"$f":"'6. Historical Wholesale'!L31","v":910292},2,1820584,null,2835525.04]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1090453},3.78,4121912.34,null,{"$f":"'6. Historical Wholesale'!H32","v":1155978},0.86,994141.08,null,{"$f":"'6. Historical Wholesale'!L32","v":888941},2,1777882,null,2772023.08]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":915763},3.78,3461584.1399999997,null,{"$f":"'6. Historical Wholesale'!H33","v":935633},0.86,804644.38,null,{"$f":"'6. Historical Wholesale'!L33","v":751912},2,1503824,null,2308468.38]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":1047714},3.78,3960358.92,null,{"$f":"'6. Historical Wholesale'!H34","v":1029096},0.86,885022.55999999994,null,{"$f":"'6. Historical Wholesale'!L34","v":814386},2,1628772,null,2513794.56]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":1110554},3.78,4197894.12,null,{"$f":"'6. Historical Wholesale'!H35","v":1095072},0.86,941761.92,null,{"$f":"'6. Historical Wholesale'!L35","v":860451},2,1720902,null,2662663.92]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13033060},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":49264966.799999997},null,{"$f":"SUM(H24:H35)","v":13034684},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":11209828.24},null,{"$f":"SUM(L24:L35)","v":10288479},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":20576958},null,{"$f":"SUM(P24:P35)","v":31786786.239999995}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":87232.43},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":297645.77440299996},null,{"$f":"'6. Historical Wholesale'!H43","v":5239.5600000000004},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":4128.2493240000003},null,{"$f":"'6. Historical Wholesale'!L43","v":87656.6},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":157939.66188000003},null,{"$f":"J43+N43","v":162067.91120400003}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":71350.080000000002},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":243453.60796800003},null,{"$f":"'6. Historical Wholesale'!H44","v":4843.3900000000003},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":3816.1069810000004},null,{"$f":"'6. Historical Wholesale'!L44","v":70609},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":127223.29620000001},null,131039.40318100002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":63862.84},{"$f":"E44","v":3.4121000000000001},217906.39636399999,null,{"$f":"'6. Historical Wholesale'!H45","v":4588.21},{"$f":"I44","v":0.78790000000000004},3615.0506590000005,null,{"$f":"'6. Historical Wholesale'!L45","v":67054.600000000006},{"$f":"M44","v":1.8018000000000001},120818.97828000001,null,124434.02893900001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":60042.53},3.4121000000000001,204871.11661299999,null,{"$f":"'6. Historical Wholesale'!H46","v":3735.15},0.78790000000000004,2942.9246850000004,null,{"$f":"'6. Historical Wholesale'!L46","v":62243.24},{"$f":"M45","v":1.8018000000000001},112149.869832,null,115092.794517]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":80006.100000000006},3.4121000000000001,272988.81381000002,null,{"$f":"'6. Historical Wholesale'!H47","v":3567.6},0.78790000000000004,2810.9120400000002,null,{"$f":"'6. Historical Wholesale'!L47","v":79868.88},1.8018000000000001,143907.74798400002,null,146718.66002400001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":84573.33},3.4121000000000001,288572.659293,null,{"$f":"'6. Historical Wholesale'!H48","v":3989.13},0.78790000000000004,3143.0355270000005,null,{"$f":"'6. Historical Wholesale'!L48","v":83871.039999999994},1.8018000000000001,151118.83987199998,null,154261.87539899998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":84833.86},3.4121000000000001,289461.61370600003,null,{"$f":"'6. Historical Wholesale'!H49","v":4004.37},0.78790000000000004,3155.0431229999999,null,{"$f":"'6. Historical Wholesale'!L49","v":84140.25},1.8018000000000001,151603.90244999999,null,154758.945573]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":83415.039999999994},3.4121000000000001,284620.45798399998,null,{"$f":"'6. Historical Wholesale'!H50","v":3794.47},0.78790000000000004,2989.6629130000001,null,{"$f":"'6. Historical Wholesale'!L50","v":83031.570000000007},1.8018000000000001,149606.28282600001,null,152595.94573900002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":65957.69},3.4121000000000001,225054.23404900002,null,{"$f":"'6. Historical Wholesale'!H51","v":3332.49},0.78790000000000004,2625.6688709999999,null,{"$f":"'6. Historical Wholesale'!L51","v":68899.78},1.8018000000000001,124143.62360400001,null,126769.29247500001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":78684.33},3.4121000000000001,268478.80239299999,null,{"$f":"'6. Historical Wholesale'!H52","v":5194.8100000000004},0.78790000000000004,4092.9907990000006,null,{"$f":"'6. Historical Wholesale'!L52","v":81459.56},1.8018000000000001,146773.835208,null,150866.826007]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":83772.34},3.4121000000000001,285839.60131399997,null,{"$f":"'6. Historical Wholesale'!H53","v":5589.42},0.78790000000000004,4403.9040180000002,null,{"$f":"'6. Historical Wholesale'!L53","v":83402.75},1.8018000000000001,150275.07495000001,null,154678.97896800001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":86655.18},3.4121000000000001,295676.13967800001,null,{"$f":"'6. Historical Wholesale'!H54","v":5108.6099999999997},0.78790000000000004,4025.0738190000002,null,{"$f":"'6. Historical Wholesale'!L54","v":85862.31},1.8018000000000001,154706.710158,null,158731.78397700001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":930385.75},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":3174569.2175749997},null,{"$f":"SUM(H43:H54)","v":52987.209999999992},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000004},{"$f":"SUM(J43:J54)","v":41748.622758999998},null,{"$f":"SUM(L43:L54)","v":938099.58000000007},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8017999999999998},{"$f":"SUM(N43:N54)","v":1690267.8232440001},null,{"$f":"SUM(P43:P54)","v":1732016.446003}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":1239753.43},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7541135533724641},{"$f":"F24+F43+F62+F81","v":4654175.1544030001},null,{"$f":"H24+H43+H62+H81","v":1162220.56},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85967495646781533},{"$f":"J24+J43+J62+J81","v":999131.90932400001},null,{"$f":"L24+L43+L62+L81","v":1039977.6},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9832943150698632},{"$f":"N24+N43+N62+N81","v":2062581.66188},null,{"$f":"J100+N100","v":3061713.5712040002}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1151553.08},3.757204963550616,{"$f":"F25+F44+F63+F82","v":4326620.9479679996},null,{"$f":"H25+H44+H63+H82","v":1079481.3899999999},0.85967650353008873,{"$f":"J25+J44+J63+J82","v":928004.78698099998},null,{"$f":"L25+L44+L63+L82","v":967064},1.9855286684231861,{"$f":"N25+N44+N63+N82","v":1920133.2962},null,2848138.0831809998]
[null,"March",null,1164972.8400000001,3.7598320286711568,4380102.1963639995,null,1085659.21,0.85969529117613253,933336.110659,null,947361.6,1.9859713316224765,1881432.9782799999,null,2814769.0889389999]
[null,"April",null,1001647.53,3.7579466867082476,3764138.0166130001,null,933615.15,0.85971154675992556,802639.72468499991,null,815655.24,1.9848752149645972,1618973.869832,null,2421613.594517]
[null,"May",null,990529.1,3.7502843215913599,3714765.7538100001,null,973544.6,0.85973578615710056,836991.13203999994,null,844698.88,1.9812595797262096,1673567.747984,null,2510558.8800240001]
[null,"June",null,1318904.33,3.7564088058555387,4954343.8392929994,null,1194414.1299999999,0.8597591988693235,1026908.535527,null,983585.04,1.9830993361509444,1950546.839872,null,2977455.375399]
[null,"July",null,1326407.8600000001,3.7564699998882691,4982611.3337059999,null,1239773.3700000001,0.85976712269840094,1065916.3831230002,null,999598.25,1.9833166999341985,1982519.9024499999,null,3048436.2855730001]
[null,"August",null,1290124.04,3.7562128351503317,4845980.477984,null,1183958.47,0.85976892661868454,1017930.702913,null,993323.57000000007,1.983432531280819,1970190.2828259999,null,2988120.9857390001]
[null,"September",null,1156410.69,3.7590162488458145,4346966.5740489997,null,1159310.49,0.85979274531622663,996766.7488709999,null,957840.78,1.9857429995870504,1902025.6236040001,null,2898792.3724750001]
[null,"October",null,994447.33,3.7508903989847306,3730062.9423929998,null,940827.81,0.85960189760866013,808737.37079900003,null,833371.56,1.9806265469486382,1650597.8352079999,null,2459335.2060070001]
[null,"November",null,1131486.3400000001,3.7527616297285564,4246198.5213139998,null,1034685.42,0.85961051236036545,889426.46401799994,null,897788.75,1.9815876228678517,1779047.07495,null,2668473.5389680001]
[null,"December",null,1197209.18,3.7533710355261398,4493570.2596780006,null,1100180.6100000001,0.8596652088051252,945786.99381900008,null,946313.31,1.9820166221248647,1875608.710158,null,2821395.703977]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":13963445.75},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7554867871760798},{"$f":"SUM(F100:F111)","v":52439536.017574988},null,{"$f":"SUM(H100:H111)","v":13087671.210000001},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85970809338195464},{"$f":"SUM(J100:J111)","v":11251576.862759},null,{"$f":"SUM(L100:L111)","v":11226578.580000002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9834382901762038},{"$f":"SUM(N100:N111)","v":22267225.823243998},null,{"$f":"SUM(P100:P111)","v":33518802.686003003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":33518802.686003003}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":1152521},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":4356529.38},null,{"$f":"'6. Historical Wholesale'!H24","v":1156981},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":995003.66},null,{"$f":"'6. Historical Wholesale'!L24","v":952321},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":1904642},null,{"$f":"J24+N24","v":2899645.66}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":1080203},{"$f":"E24","v":3.78},4083167.34,null,{"$f":"'6. Historical Wholesale'!H25","v":1074638},{"$f":"I24","v":0.86},924188.67999999993,null,{"$f":"'6. Historical Wholesale'!L25","v":896455},{"$f":"M24","v":2},1792910,null,2717098.6799999997]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":1101110},3.78,4162195.8,null,{"$f":"'6. Historical Wholesale'!H26","v":1081071},0.86,929721.05999999994,null,{"$f":"'6. Historical Wholesale'!L26","v":880307},2,1760614,null,2690335.06]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":941605},3.78,3559266.9,null,{"$f":"'6. Historical Wholesale'!H27","v":929880},0.86,799696.79999999993,null,{"$f":"'6. Historical Wholesale'!L27","v":753412},2,1506824,null,2306520.7999999998]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":910523},3.78,3441776.94,null,{"$f":"'6. Historical Wholesale'!H28","v":969977},0.86,834180.22,null,{"$f":"'6. Historical Wholesale'!L28","v":764830},2,1529660,null,2363840.2199999997]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1234331},3.78,4665771.18,null,{"$f":"'6. Historical Wholesale'!H29","v":1190425},0.86,1023765.5,null,{"$f":"'6. Historical Wholesale'!L29","v":899714},2,1799428,null,2823193.5]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1241574},3.78,4693149.72,null,{"$f":"'6. Historical Wholesale'!H30","v":1235769},0.86,1062761.3400000001,null,{"$f":"'6. Historical Wholesale'!L30","v":915458},2,1830916,null,2893677.34]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1206709},3.78,4561360.0199999996,null,{"$f":"'6. Historical Wholesale'!H31","v":1180164},0.86,1014941.04,null,{"$f":"'6. Historical Wholesale'!L31","v":910292},2,1820584,null,2835525.04]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1090453},3.78,4121912.34,null,{"$f":"'6. Historical Wholesale'!H32","v":1155978},0.86,994141.08,null,{"$f":"'6. Historical Wholesale'!L32","v":888941},2,1777882,null,2772023.08]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":915763},3.78,3461584.1399999997,null,{"$f":"'6. Historical Wholesale'!H33","v":935633},0.86,804644.38,null,{"$f":"'6. Historical Wholesale'!L33","v":751912},2,1503824,null,2308468.38]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":1047714},3.78,3960358.92,null,{"$f":"'6. Historical Wholesale'!H34","v":1029096},0.86,885022.55999999994,null,{"$f":"'6. Historical Wholesale'!L34","v":814386},2,1628772,null,2513794.56]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":1110554},3.78,4197894.12,null,{"$f":"'6. Historical Wholesale'!H35","v":1095072},0.86,941761.92,null,{"$f":"'6. Historical Wholesale'!L35","v":860451},2,1720902,null,2662663.92]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13033060},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":49264966.799999997},null,{"$f":"SUM(H24:H35)","v":13034684},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":11209828.24},null,{"$f":"SUM(L24:L35)","v":10288479},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":20576958},null,{"$f":"SUM(P24:P35)","v":31786786.239999995}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":87232.43},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":297645.77440299996},null,{"$f":"'6. Historical Wholesale'!H43","v":5239.5600000000004},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":4128.2493240000003},null,{"$f":"'6. Historical Wholesale'!L43","v":87656.6},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":157939.66188000003},null,{"$f":"J43+N43","v":162067.91120400003}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":71350.080000000002},{"$f":"E43","v":3.4121000000000001},243453.60796800003,null,{"$f":"'6. Historical Wholesale'!H44","v":4843.3900000000003},{"$f":"I43","v":0.78790000000000004},3816.1069810000004,null,{"$f":"'6. Historical Wholesale'!L44","v":70609},{"$f":"M43","v":1.8018000000000001},127223.29620000001,null,131039.40318100002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":63862.84},3.4121000000000001,217906.39636399999,null,{"$f":"'6. Historical Wholesale'!H45","v":4588.21},0.78790000000000004,3615.0506590000005,null,{"$f":"'6. Historical Wholesale'!L45","v":67054.600000000006},1.8018000000000001,120818.97828000001,null,124434.02893900001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":60042.53},3.4121000000000001,204871.11661299999,null,{"$f":"'6. Historical Wholesale'!H46","v":3735.15},0.78790000000000004,2942.9246850000004,null,{"$f":"'6. Historical Wholesale'!L46","v":62243.24},1.8018000000000001,112149.869832,null,115092.794517]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":80006.100000000006},3.4121000000000001,272988.81381000002,null,{"$f":"'6. Historical Wholesale'!H47","v":3567.6},0.78790000000000004,2810.9120400000002,null,{"$f":"'6. Historical Wholesale'!L47","v":79868.88},1.8018000000000001,143907.74798400002,null,146718.66002400001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":84573.33},3.4121000000000001,288572.659293,null,{"$f":"'6. Historical Wholesale'!H48","v":3989.13},0.78790000000000004,3143.0355270000005,null,{"$f":"'6. Historical Wholesale'!L48","v":83871.039999999994},1.8018000000000001,151118.83987199998,null,154261.87539899998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":84833.86},3.4121000000000001,289461.61370600003,null,{"$f":"'6. Historical Wholesale'!H49","v":4004.37},0.78790000000000004,3155.0431229999999,null,{"$f":"'6. Historical Wholesale'!L49","v":84140.25},1.8018000000000001,151603.90244999999,null,154758.945573]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":83415.039999999994},3.4121000000000001,284620.45798399998,null,{"$f":"'6. Historical Wholesale'!H50","v":3794.47},0.78790000000000004,2989.6629130000001,null,{"$f":"'6. Historical Wholesale'!L50","v":83031.570000000007},1.8018000000000001,149606.28282600001,null,152595.94573900002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":65957.69},3.4121000000000001,225054.23404900002,null,{"$f":"'6. Historical Wholesale'!H51","v":3332.49},0.78790000000000004,2625.6688709999999,null,{"$f":"'6. Historical Wholesale'!L51","v":68899.78},1.8018000000000001,124143.62360400001,null,126769.29247500001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":78684.33},3.4121000000000001,268478.80239299999,null,{"$f":"'6. Historical Wholesale'!H52","v":5194.8100000000004},0.78790000000000004,4092.9907990000006,null,{"$f":"'6. Historical Wholesale'!L52","v":81459.56},1.8018000000000001,146773.835208,null,150866.826007]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":83772.34},3.4121000000000001,285839.60131399997,null,{"$f":"'6. Historical Wholesale'!H53","v":5589.42},0.78790000000000004,4403.9040180000002,null,{"$f":"'6. Historical Wholesale'!L53","v":83402.75},1.8018000000000001,150275.07495000001,null,154678.97896800001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":86655.18},3.4121000000000001,295676.13967800001,null,{"$f":"'6. Historical Wholesale'!H54","v":5108.6099999999997},0.78790000000000004,4025.0738190000002,null,{"$f":"'6. Historical Wholesale'!L54","v":85862.31},1.8018000000000001,154706.710158,null,158731.78397700001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":930385.75},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":3174569.2175749997},null,{"$f":"SUM(H43:H54)","v":52987.209999999992},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000004},{"$f":"SUM(J43:J54)","v":41748.622758999998},null,{"$f":"SUM(L43:L54)","v":938099.58000000007},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8017999999999998},{"$f":"SUM(N43:N54)","v":1690267.8232440001},null,{"$f":"SUM(P43:P54)","v":1732016.446003}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":1239753.43},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7541135533724641},{"$f":"F24+F43+F62+F81","v":4654175.1544030001},null,{"$f":"H24+H43+H62+H81","v":1162220.56},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85967495646781533},{"$f":"J24+J43+J62+J81","v":999131.90932400001},null,{"$f":"L24+L43+L62+L81","v":1039977.6},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9832943150698632},{"$f":"N24+N43+N62+N81","v":2062581.66188},null,{"$f":"J100+N100","v":3061713.5712040002}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1151553.08},3.757204963550616,4326620.9479679996,null,{"$f":"H25+H44+H63+H82","v":1079481.3899999999},0.85967650353008873,{"$f":"J25+J44+J63+J82","v":928004.78698099998},null,{"$f":"L25+L44+L63+L82","v":967064},1.9855286684231861,{"$f":"N25+N44+N63+N82","v":1920133.2962},null,2848138.0831809998]
[null,"March",null,1164972.8400000001,3.7598320286711568,4380102.1963639995,null,{"$f":"H26+H45+H64+H83","v":1085659.21},0.85969529117613253,{"$f":"J26+J45+J64+J83","v":933336.110659},null,{"$f":"L26+L45+L64+L83","v":947361.6},1.9859713316224765,{"$f":"N26+N45+N64+N83","v":1881432.9782799999},null,2814769.0889389999]
[null,"April",null,1001647.53,3.7579466867082476,3764138.0166130001,null,{"$f":"H27+H46+H65+H84","v":933615.15},0.85971154675992556,{"$f":"J27+J46+J65+J84","v":802639.72468499991},null,{"$f":"L27+L46+L65+L84","v":815655.24},1.9848752149645972,{"$f":"N27+N46+N65+N84","v":1618973.869832},null,2421613.594517]
[null,"May",null,990529.1,3.7502843215913599,3714765.7538100001,null,{"$f":"H28+H47+H66+H85","v":973544.6},0.85973578615710056,{"$f":"J28+J47+J66+J85","v":836991.13203999994},null,{"$f":"L28+L47+L66+L85","v":844698.88},1.9812595797262096,{"$f":"N28+N47+N66+N85","v":1673567.747984},null,2510558.8800240001]
[null,"June",null,1318904.33,3.7564088058555387,4954343.8392929994,null,{"$f":"H29+H48+H67+H86","v":1194414.1299999999},0.8597591988693235,{"$f":"J29+J48+J67+J86","v":1026908.535527},null,{"$f":"L29+L48+L67+L86","v":983585.04},1.9830993361509444,{"$f":"N29+N48+N67+N86","v":1950546.839872},null,2977455.375399]
[null,"July",null,1326407.8600000001,3.7564699998882691,4982611.3337059999,null,{"$f":"H30+H49+H68+H87","v":1239773.3700000001},0.85976712269840094,{"$f":"J30+J49+J68+J87","v":1065916.3831230002},null,{"$f":"L30+L49+L68+L87","v":999598.25},1.9833166999341985,{"$f":"N30+N49+N68+N87","v":1982519.9024499999},null,3048436.2855730001]
[null,"August",null,1290124.04,3.7562128351503317,4845980.477984,null,{"$f":"H31+H50+H69+H88","v":1183958.47},0.85976892661868454,{"$f":"J31+J50+J69+J88","v":1017930.702913},null,{"$f":"L31+L50+L69+L88","v":993323.57000000007},1.983432531280819,{"$f":"N31+N50+N69+N88","v":1970190.2828259999},null,2988120.9857390001]
[null,"September",null,1156410.69,3.7590162488458145,4346966.5740489997,null,{"$f":"H32+H51+H70+H89","v":1159310.49},0.85979274531622663,{"$f":"J32+J51+J70+J89","v":996766.7488709999},null,{"$f":"L32+L51+L70+L89","v":957840.78},1.9857429995870504,{"$f":"N32+N51+N70+N89","v":1902025.6236040001},null,2898792.3724750001]
[null,"October",null,994447.33,3.7508903989847306,3730062.9423929998,null,{"$f":"H33+H52+H71+H90","v":940827.81},0.85960189760866013,{"$f":"J33+J52+J71+J90","v":808737.37079900003},null,{"$f":"L33+L52+L71+L90","v":833371.56},1.9806265469486382,{"$f":"N33+N52+N71+N90","v":1650597.8352079999},null,2459335.2060070001]
[null,"November",null,1131486.3400000001,3.7527616297285564,4246198.5213139998,null,{"$f":"H34+H53+H72+H91","v":1034685.42},0.85961051236036545,{"$f":"J34+J53+J72+J91","v":889426.46401799994},null,{"$f":"L34+L53+L72+L91","v":897788.75},1.9815876228678517,{"$f":"N34+N53+N72+N91","v":1779047.07495},null,2668473.5389680001]
[null,"December",null,1197209.18,3.7533710355261398,4493570.2596780006,null,{"$f":"H35+H54+H73+H92","v":1100180.6100000001},0.8596652088051252,{"$f":"J35+J54+J73+J92","v":945786.99381900008},null,{"$f":"L35+L54+L73+L92","v":946313.31},1.9820166221248647,{"$f":"N35+N54+N73+N92","v":1875608.710158},null,2821395.703977]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":13963445.75},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7554867871760798},{"$f":"SUM(F100:F111)","v":52439536.017574988},null,{"$f":"SUM(H100:H111)","v":13087671.210000001},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85970809338195464},{"$f":"SUM(J100:J111)","v":11251576.862759},null,{"$f":"SUM(L100:L111)","v":11226578.580000002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9834382901762038},{"$f":"SUM(N100:N111)","v":22267225.823243998},null,{"$f":"SUM(P100:P111)","v":33518802.686003003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":33518802.686003003}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.7000000000000002E-3,2315879416.4064517,null,{"$f":"ROUND(D17*E17, 2)","v":17832271.510000002},{"$f":"G17/53290940.7","v":0.3346210683422971},{"$f":"H17*total_current_wholesale_network","v":17547373.565575309},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.5769806671556134E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.0000000000000001E-3,738817811.41578662,null,{"$f":"ROUND(D18*E18, 2)","v":5171724.68},9.7046976691856357E-2,5089098.4296293622,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.8881642415701801E-3}]
["General Service 50 to 1,499 kW","RTSR - Network","kW",2.9072,null,7052271.6000000006,{"$f":"ROUND(D19*F19, 2)","v":20502364},0.38472512833686945,20174807.224287424,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.8607530124460072}]
["General Service 1,500 to 4,999 kW","RTSR - Network","kW",3.0186000000000002,null,1874997.5400000003,{"$f":"ROUND(D20*F20, 2)","v":5659867.5700000003},0.10620693678240888,5569442.4867174402,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.9703732233789699}]
["Large Use > 5000 kW","RTSR - Network","kW",3.3462000000000001,null,1117859.77,{"$f":"ROUND(D21*F21, 2)","v":3740582.36},7.0191711965782569E-2,3680820.8077649041,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.2927393100164113}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.0000000000000001E-3,16960676.776620001,null,{"$f":"ROUND(D22*E22, 2)","v":118724.74},2.2278597157508987E-3,116827.92980622362,{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":6.8881643901892468E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.1461000000000001,null,175,{"$f":"ROUND(D23*F23, 2)","v":375.57},7.0475393203182838E-6,369.5696920231066,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.1118268115606091}]
["Street Lighting","RTSR - Network","kW",2.157,null,122869.84999999999,{"$f":"ROUND(D24*F24, 2)","v":265030.27},4.9732706257144378E-3,260796.00410229995,{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":2.1225386382607283}]
[]
["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",4.1999999999999997E-3,2315879416.4064517,null,{"$f":"ROUND(D29*E29, 2)","v":9726693.5500000007},{"$f":"G29/29784815.87","v":0.3265655088301877},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":10946084.854533233},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.7265348864831075E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.0000000000000001E-3,738817811.41578662,null,{"$f":"ROUND(D30*E30, 2)","v":2955271.25},9.9220732567181044E-2,3325760.1572800134,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":4.5014618027506724E-3}]
["General Service 50 to 1,499 kW","RTSR - Connection","kW",1.6232,null,7052271.6000000006,{"$f":"ROUND(D31*F31, 2)","v":11447247.26},0.38433164435070249,12882336.552978277,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.8266931966968312}]
["General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.7346999999999999,null,1874997.5400000003,{"$f":"ROUND(D32*F32, 2)","v":3252558.23},0.10920189146698928,3660316.6530203284,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.9521714428597745}]
["Large Use > 5000 kW","RTSR - Connection","kW",1.9535,null,1117859.77,{"$f":"ROUND(D33*F33, 2)","v":2183739.06},7.3317191871564186E-2,2457504.4878347833,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.1984014039925448}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.0000000000000001E-3,16960676.776620001,null,{"$f":"ROUND(D34*E34, 2)","v":67842.710000000006},2.277761604977147E-3,76347.841802982512,{"$f":"IF(ISERROR(I34/E34), 0, I34/E34)","v":4.5014619881340286E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.2058,null,175,{"$f":"ROUND(D35*F35, 2)","v":211.02},7.0848180133470137E-6,237.47461705561835,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":1.3569978117463906}]
["Street Lighting","RTSR - Connection","kW",1.2310000000000001,null,122869.84999999999,{"$f":"ROUND(D36*F36, 2)","v":151252.79},5.0781844903847644E-3,170214.66393632762,{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":1.3853249103529273}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.5769806671556134E-3,2315879416.4064517,null,{"$f":"IF(ISERROR(D41*E41), 0, ROUND(D41*E41, 2))","v":17547373.57},{"$f":"G41/52439536.02","v":0.33462106841119987},{"$f":"H41*forecast_wholesale_network","v":17547373.569188539},{"$f":"IF(ISERROR(I41/E41), 0, I41/E41)","v":7.5769806687158115E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.8881642415701801E-3,738817811.41578662,null,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":5089098.43},9.7046976694436418E-2,5089098.4297646591,{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":6.8881642417533062E-3}]
["General Service 50 to 1,499 kW","RTSR - Network","kW",2.8607530124460072,null,7052271.6000000006,{"$f":"ROUND(D43*F43, 2)","v":20174807.219999999},0.3847251282373188,20174807.219067037,{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":2.8607530117057651}]
["General Service 1,500 to 4,999 kW","RTSR - Network","kW",2.9703732233789699,null,1874997.5400000003,{"$f":"ROUND(D44*F44, 2)","v":5569442.4900000002},0.10620693684009448,5569442.4897424467,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.9703732249923092}]
["Large Use > 5000 kW","RTSR - Network","kW",3.2927393100164113,null,1117859.77,{"$f":"ROUND(D45*F45, 2)","v":3680820.81},7.019171200515896E-2,3680820.8098297841,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":3.2927393118635839}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.8881643901892468E-3,16960676.776620001,null,{"$f":"IF(ISERROR(D46*E46), 0, ROUND(D46*E46, 2))","v":116827.93},2.2278597193431077E-3,116827.92999459741,{"$f":"IF(ISERROR(I46/E46), 0, I46/E46)","v":6.8881644012957479E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.1118268115606091,null,175,{"$f":"ROUND(D47*F47, 2)","v":369.57},7.047545192982811E-6,369.56999998290956,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.111828571330912}]
["Street Lighting","RTSR - Network","kW",2.1225386382607283,null,122869.84999999999,{"$f":"ROUND(D48*F48, 2)","v":260796},4.9732705472553106E-3,260795.99998793972,{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":2.1225386047752135}]
[]
["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",4.7265348864831075E-3,2315879416.4064517,null,{"$f":"ROUND(D53*E53, 2)","v":10946084.85},{"$f":"G53/33518802.67","v":0.32656550885085656},{"$f":"H53*forecast_wholesale_lineplus","v":10946084.855226029},{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":4.7265348867822571E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.5014618027506724E-3,738817811.41578662,null,{"$f":"ROUND(D54*E54, 2)","v":3325760.16},9.9220732695700434E-2,3325760.1615878297,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":4.5014618085813607E-3}]
["General Service 50 to 1,499 kW","RTSR - Connection","kW",1.8266931966968312,null,7052271.6000000006,{"$f":"ROUND(D55*F55, 2)","v":12882336.550000001},0.3843316444453414,12882336.556150461,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.8266931971466414}]
["General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.9521714428597745,null,1874997.5400000003,{"$f":"ROUND(D56*F56, 2)","v":3660316.65},0.10920189142901743,3660316.6517475578,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.9521714421809626}]
["Large Use > 5000 kW","RTSR - Connection","kW",2.1984014039925448,null,1117859.77,{"$f":"ROUND(D57*F57, 2)","v":2457504.4900000002},7.331719197116536E-2,2457504.4911732953,{"$f":"IF(ISERROR(I57/F57), 0, I57/F57)","v":2.1984014069790661}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.5014619881340286E-3,16960676.776620001,null,{"$f":"ROUND(D58*E58, 2)","v":76347.839999999997},2.2777615522744446E-3,76347.840036451031,{"$f":"IF(ISERROR(I58/E58), 0, I58/E58)","v":4.5014618839794886E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.3569978117463906,null,175,{"$f":"ROUND(D59*F59, 2)","v":237.47},7.0846802714865588E-6,237.47000011337616,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":1.3569714292192923}]
["Street Lighting","RTSR - Connection","kW",1.3853249103529273,null,122869.84999999999,{"$f":"ROUND(D60*F60, 2)","v":170214.66},5.0781843753728564E-3,170214.66008126619,{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":1.3853248789777655}]

{"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]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 1,499 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 1,500 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Large Use > 5000 kW"},5]
[{"$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]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":""},9]
[{"$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]