{"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   ","Entegrus Powerlines Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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-2015-0061",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","Andrya Eagen, Senior Regulatory Specialist",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","519-352-6300, Ext 243",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","regulatory@entegrus.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","2015-08-25",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",2010,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,7.4000000000000003E-3,null,5.3E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.4999999999999997E-3,null,4.7000000000000002E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.8271999999999999,null,1.9723999999999999,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Large Use",null,"kW",null,2.9998,null,2.1684000000000001,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.4999999999999997E-3,null,4.7000000000000002E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,"kW",null,2.0769000000000002,null,1.4823,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,"kW",null,2.0554999999999999,null,1.4478,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Embedded Distributor",null,"kW",null,0,null,0,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",7.4000000000000003E-3,289455443.32636017,0,1.0427999999999999,{"$f":"F17*H17","v":301844136.30072838}]
[null,"Residential","RTSR - Connection","kWh",5.3E-3,289455443.32636017,0,1.0427999999999999,{"$f":"F18*H18","v":301844136.30072838}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.4999999999999997E-3,109826277.30276015,0,1.0427999999999999,{"$f":"F19*H19","v":114526841.97131829}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.7000000000000002E-3,109826277.30276015,0,1.0427999999999999,{"$f":"F20*H20","v":114526841.97131829}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.8271999999999999,456387643.04211509,1201615]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.9723999999999999,456387643.04211509,1201615]
[null,"Large Use","RTSR - Network","kW",2.9998,64740617.007128164,147471]
[null,"Large Use","RTSR - Connection","kW",2.1684000000000001,64740617.007128164,147471]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.4999999999999997E-3,1249443.96,0,1.0427999999999999,{"$f":"F25*H25","v":1302920.1614879998}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.7000000000000002E-3,1249443.96,0,1.0427999999999999,{"$f":"F26*H26","v":1302920.1614879998}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.0769000000000002,408651.75332497479,1144.2638888888889]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.4823,408651.75332497479,1144.2638888888889]
[null,"Street Lighting","RTSR - Network","kW",2.0554999999999999,7533249.3300304115,22342.32]
[null,"Street Lighting","RTSR - Connection","kW",1.4478,7533249.3300304115,22342.32]
[null,"Embedded Distributor","RTSR - Network","kW",0,10685624.939999998,10054]
[null,"Embedded Distributor","RTSR - Connection","kW",0,10685624.939999998,10054]

{"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",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,3.23,null,3.4121000000000001,null,{"$f":"+G35","v":3.4121000000000001}]
[]
[null,"Line Connection Service Rate","kW",null,0.65,null,0.78790000000000004,null,{"$f":"+G37","v":0.78790000000000004}]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,null,1.8018000000000001,null,{"$f":"+G39","v":1.8018000000000001}]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E37,E39)","v":2.27},null,{"$f":"SUM(G37,G39)","v":2.5897000000000001},null,{"$f":"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":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,97249,{"$f":"IF(D24<>0,F24/D24,0)","v":3.82},371491.18,null,104976.00000000001,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82},86080.320000000007,null,104976,{"$f":"IF(L24<>0,N24/L24,0)","v":1.9800000000000002},207852.48,null,{"$f":"J24+N24","v":293932.80000000005}]
[null,"February",null,90964,{"$f":"IF(D25<>0,F25/D25,0)","v":3.82},347482.48,null,96965.000000000015,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82},79511.3,null,96965,{"$f":"IF(L25<>0,N25/L25,0)","v":1.9800000000000002},191990.7,null,271502]
[null,"March",null,89716,3.82,342715.12,null,91589,0.82,75102.98,null,91589,1.98,181346.22,null,256449.2]
[null,"April",null,74024,3.82,282771.68,null,76695,0.82000000000000006,62889.9,null,76695,1.98,151856.1,null,214746]
[null,"May",null,85352,3.8200000000000003,326044.64,null,89417.000000000015,0.81999999999999984,73321.94,null,89417,1.98,177045.66,null,250367.6]
[null,"June",null,102708,3.82,392344.56,null,110149,0.82,90322.18,null,110149,1.98,218095.02,null,308417.19999999995]
[null,"July",null,110219.00000000001,3.82,421036.58,null,113980.00000000001,0.82,93463.6,null,113980,1.98,225680.4,null,319144]
[null,"August",null,111182,3.82,424715.24,null,118272,0.82,96983.039999999994,null,118272,1.98,234178.56,null,331161.59999999998]
[null,"September",null,113359,3.82,433031.38,null,117209.00000000001,0.82,96111.38,null,117209,1.98,232073.82,null,328185.2]
[null,"October",null,75929.000000000015,3.82,290048.78000000003,null,82094,0.82000000000000006,67317.08,null,82094,1.98,162546.12,null,229863.2]
[null,"November",null,89278.000000000015,3.8199999999999994,341041.96,null,91894.000000000015,0.81999999999999984,75353.08,null,91894,1.98,181950.12,null,257303.2]
[null,"December",null,87856,3.82,335609.92,null,90595,0.82,74287.899999999994,null,90595,1.98,179378.1,null,253666]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1127836},{"$f":"IF(D37<>0,F37/D37,0)","v":3.8199999999999994},{"$f":"SUM(F24:F35)","v":4308333.5199999996},null,{"$f":"SUM(H24:H35)","v":1183835},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":970744.7},null,{"$f":"SUM(L24:L35)","v":1183835},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9800000000000002},{"$f":"SUM(N24:N35)","v":2343993.3000000003},null,{"$f":"SUM(P24:P35)","v":3314738.0000000005}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,61997.799999999996,{"$f":"IF(D43<>0,F43/D43,0)","v":3.23},200252.89399999997,null,55300.85,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65000000000000013},35945.552500000005,null,49967.409999999996,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6200000000000003},80947.204200000007,null,{"$f":"J43+N43","v":116892.75670000001}]
[null,"February",null,63917.69,{"$f":"IF(D44<>0,F44/D44,0)","v":3.23},206454.13870000001,null,54707.459999999992,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65000000000000013},35559.849000000002,null,52717.259999999995,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6200000000000003},85401.961200000005,null,120961.81020000001]
[null,"March",null,55014.130000000005,3.23,177695.63990000001,null,50214.420000000013,0.6499999999999998,32639.373,null,45065.760000000002,1.62,73006.531200000012,null,105645.90420000002]
[null,"April",null,50092.11,3.2300000000000004,161797.51530000003,null,46091.28,0.65,29959.332000000002,null,39881.97,1.62,64608.791400000002,null,94568.123400000011]
[null,"May",null,56959.770000000004,3.23,183980.05710000001,null,51211.090000000004,0.64999999999999991,33287.208500000001,null,44577.8,1.62,72216.036000000007,null,105503.2445]
[null,"June",null,66486.92,3.23,214752.75159999999,null,59643.22,0.64999999999999991,38768.092999999993,null,52609.919999999998,1.6199999999999999,85228.070399999997,null,123996.16339999999]
[null,"July",null,67893.829999999987,3.2300000000000009,219297.07090000002,null,60859.59,0.65,39558.733500000002,null,54196.909999999996,1.6200000000000003,87798.994200000016,null,127357.72770000002]
[null,"August",null,70512.62999999999,3.2300000000000009,227755.79490000004,null,63128.84,0.65000000000000013,41033.746000000006,null,56356.310000000005,1.6199999999999999,91297.222200000004,null,132330.9682]
[null,"September",null,69167.679999999993,3.2300000000000004,223411.60640000002,null,64233.81,0.65,41751.976499999997,null,54957.01999999999,1.6200000000000006,89030.372400000007,null,130782.34890000001]
[null,"October",null,51631.360000000001,3.23,166769.2928,null,47742.070000000007,0.65,31032.345500000003,null,41302.17,1.62,66909.515400000004,null,97941.8609]
[null,"November",null,58553.66,3.23,189128.32180000001,null,52826.36,0.65000000000000013,34337.134000000005,null,47028.83,1.6199999999999999,76186.704599999997,null,110523.8386]
[null,"December",null,57515.8,3.2299999999999995,185776.03399999999,null,51921.58,0.64999999999999991,33749.026999999995,null,46102.57,1.6199999999999999,74686.16339999999,null,108435.19039999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":729743.38000000012},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2299999999999991},{"$f":"SUM(F43:F54)","v":2357071.1173999999},null,{"$f":"SUM(H43:H54)","v":657880.56999999995},{"$f":"IF(H56<>0,J56/H56,0)","v":0.65000000000000013},{"$f":"SUM(J43:J54)","v":427622.37050000002},null,{"$f":"SUM(L43:L54)","v":584763.92999999993},{"$f":"IF(L56<>0,N56/L56,0)","v":1.62},{"$f":"SUM(N43:N54)","v":947317.56660000002},null,{"$f":"SUM(P43:P54)","v":1374939.9371}]
[]
[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,{"$f":"D24+D43+D62+D81","v":159246.79999999999},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5903018082623954},{"$f":"F24+F43+F62+F81","v":571744.07400000002},null,{"$f":"H24+H43+H62+H81","v":160276.85},{"$f":"IF(H100<>0,J100/H100,0)","v":0.76134433949756319},{"$f":"J24+J43+J62+J81","v":122025.87250000001},null,{"$f":"L24+L43+L62+L81","v":154943.41},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8639042744702727},{"$f":"N24+N43+N62+N81","v":288799.68420000002},null,{"$f":"J100+N100","v":410825.55670000002}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":154881.69},3.5765145557231457,{"$f":"F25+F44+F63+F82","v":553936.61869999999},null,{"$f":"H25+H44+H63+H82","v":151672.46000000002},0.75868189254660989,{"$f":"J25+J44+J63+J82","v":115071.149},null,{"$f":"L25+L44+L63+L82","v":149682.26},1.853210000971391,{"$f":"N25+N44+N63+N82","v":277392.66120000003},null,392463.81020000007]
[null,"March",null,144730.13,3.5957320006552886,520410.7599,null,141803.42000000001,0.75980080734301048,107742.353,null,136654.76,1.8612798500396179,254352.7512,null,362095.1042]
[null,"April",null,124116.11,3.5818814761435886,444569.19530000002,null,122786.28,0.75618572368183157,92849.232000000004,null,116576.97,1.8568409472299718,216464.89140000002,null,309314.12340000004]
[null,"May",null,142311.77000000002,3.5838546390084245,510024.69709999999,null,140628.09000000003,0.75809284261771592,106609.14850000001,null,133994.79999999999,1.8602340986366637,249261.696,null,355870.84450000001]
[null,"June",null,169194.91999999998,3.5881533062576589,607097.31160000002,null,169792.22,0.7602837927438606,129090.27299999999,null,162758.91999999998,1.8636342045032004,303323.09039999999,null,432413.36339999997]
[null,"July",null,178112.83000000002,3.5951012114062753,640333.65090000001,null,174839.59000000003,0.76082501394564006,133022.33350000001,null,168176.91,1.8639859312434743,313479.39419999998,null,446501.72769999999]
[null,"August",null,181694.63,3.5910309231483621,652471.03490000009,null,181400.84,0.76083873702018134,138016.78599999999,null,174628.31,1.8638202603002916,325475.78220000002,null,463492.56819999998]
[null,"September",null,182526.68,3.5964221033330586,656442.98640000005,null,181442.81,0.75981713742197887,137863.35649999999,null,172166.02,1.8650845991560938,321104.1924,null,458967.54889999999]
[null,"October",null,127560.36000000002,3.5811914673179031,456818.07280000002,null,129836.07,0.7574892362345842,98349.425500000012,null,123396.17,1.8595037058281469,229455.6354,null,327805.06090000004]
[null,"November",null,147831.66000000003,3.586310820023261,530170.2818,null,144720.36000000002,0.75794597249481688,109690.21400000001,null,138922.83000000002,1.8581310544854288,258136.82459999999,null,367827.03859999997]
[null,"December",null,145371.79999999999,3.5865687430436992,521385.95399999997,null,142516.58000000002,0.75806567207829423,108036.927,null,136697.57,1.8585865381513365,254064.2634,null,362101.19039999996]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1857579.3800000001},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5882206215058221},{"$f":"SUM(F100:F111)","v":6665404.6374000004},null,{"$f":"SUM(H100:H111)","v":1841715.5700000005},{"$f":"IF(H113<>0,J113/H113,0)","v":0.75927417527343788},{"$f":"SUM(J100:J111)","v":1398367.0704999999},null,{"$f":"SUM(L100:L111)","v":1768598.93},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8609707440001675},{"$f":"SUM(N100:N111)","v":3291310.8665999998},null,{"$f":"SUM(P100:P111)","v":4689677.9370999997}]
[]
[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":4689677.9370999997}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 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,{"$f":"'6. Historical Wholesale'!D24","v":97249},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":367601.22},null,{"$f":"'6. Historical Wholesale'!H24","v":104976.00000000001},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":90279.360000000015},null,{"$f":"'6. Historical Wholesale'!L24","v":104976},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":209952},null,{"$f":"J24+N24","v":300231.36}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":90964},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":343843.92},null,{"$f":"'6. Historical Wholesale'!H25","v":96965.000000000015},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":83389.900000000009},null,{"$f":"'6. Historical Wholesale'!L25","v":96965},{"$f":"M24","v":2},{"$f":"L25*M25","v":193930},null,277319.90000000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":89716},{"$f":"E25","v":3.78},339126.48,null,{"$f":"'6. Historical Wholesale'!H26","v":91589},{"$f":"I25","v":0.86},78766.539999999994,null,{"$f":"'6. Historical Wholesale'!L26","v":91589},{"$f":"M25","v":2},183178,null,261944.53999999998]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":74024},3.78,279810.71999999997,null,{"$f":"'6. Historical Wholesale'!H27","v":76695},0.86,65957.7,null,{"$f":"'6. Historical Wholesale'!L27","v":76695},2,153390,null,219347.7]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":85352},3.78,322630.56,null,{"$f":"'6. Historical Wholesale'!H28","v":89417.000000000015},0.86,76898.62000000001,null,{"$f":"'6. Historical Wholesale'!L28","v":89417},2,178834,null,255732.62]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":102708},3.78,388236.24,null,{"$f":"'6. Historical Wholesale'!H29","v":110149},0.86,94728.14,null,{"$f":"'6. Historical Wholesale'!L29","v":110149},2,220298,null,315026.14]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":110219.00000000001},3.78,416627.82,null,{"$f":"'6. Historical Wholesale'!H30","v":113980.00000000001},0.86,98022.800000000017,null,{"$f":"'6. Historical Wholesale'!L30","v":113980},2,227960,null,325982.80000000005]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":111182},3.78,420267.95999999996,null,{"$f":"'6. Historical Wholesale'!H31","v":118272},0.86,101713.92,null,{"$f":"'6. Historical Wholesale'!L31","v":118272},2,236544,null,338257.91999999998]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":113359},3.78,428497.01999999996,null,{"$f":"'6. Historical Wholesale'!H32","v":117209.00000000001},0.86,100799.74,null,{"$f":"'6. Historical Wholesale'!L32","v":117209},2,234418,null,335217.74]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":75929.000000000015},3.78,287011.62000000005,null,{"$f":"'6. Historical Wholesale'!H33","v":82094},0.86,70600.84,null,{"$f":"'6. Historical Wholesale'!L33","v":82094},2,164188,null,234788.84]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":89278.000000000015},3.78,337470.84,null,{"$f":"'6. Historical Wholesale'!H34","v":91894.000000000015},0.86,79028.840000000011,null,{"$f":"'6. Historical Wholesale'!L34","v":91894},2,183788,null,262816.84000000003]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":87856},3.78,332095.68,null,{"$f":"'6. Historical Wholesale'!H35","v":90595},0.86,77911.7,null,{"$f":"'6. Historical Wholesale'!L35","v":90595},2,181190,null,259101.7]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1127836},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000002},{"$f":"SUM(F24:F35)","v":4263220.08},null,{"$f":"SUM(H24:H35)","v":1183835},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":1018098.1},null,{"$f":"SUM(L24:L35)","v":1183835},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":2367670},null,{"$f":"SUM(P24:P35)","v":3385768.1000000006}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":61997.799999999996},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":211542.69337999998},null,{"$f":"'6. Historical Wholesale'!H43","v":55300.85},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":43571.539714999999},null,{"$f":"'6. Historical Wholesale'!L43","v":49967.409999999996},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":90031.279337999993},null,{"$f":"J43+N43","v":133602.81905299998}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":63917.69},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":218093.55004900001},null,{"$f":"'6. Historical Wholesale'!H44","v":54707.459999999992},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":43104.007733999999},null,{"$f":"'6. Historical Wholesale'!L44","v":52717.259999999995},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":94985.959067999996},null,138089.96680200001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":55014.130000000005},{"$f":"E44","v":3.4121000000000001},187713.71297300002,null,{"$f":"'6. Historical Wholesale'!H45","v":50214.420000000013},{"$f":"I44","v":0.78790000000000004},39563.941518000014,null,{"$f":"'6. Historical Wholesale'!L45","v":45065.760000000002},{"$f":"M44","v":1.8018000000000001},81199.486368000013,null,120763.42788600002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":50092.11},3.4121000000000001,170919.288531,null,{"$f":"'6. Historical Wholesale'!H46","v":46091.28},0.78790000000000004,36315.319512000002,null,{"$f":"'6. Historical Wholesale'!L46","v":39881.97},{"$f":"M45","v":1.8018000000000001},71859.333546000009,null,108174.65305800001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":56959.770000000004},3.4121000000000001,194352.43121700003,null,{"$f":"'6. Historical Wholesale'!H47","v":51211.090000000004},0.78790000000000004,40349.217811000002,null,{"$f":"'6. Historical Wholesale'!L47","v":44577.8},1.8018000000000001,80320.280040000012,null,120669.49785100002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":66486.92},3.4121000000000001,226860.01973200002,null,{"$f":"'6. Historical Wholesale'!H48","v":59643.22},0.78790000000000004,46992.893038000002,null,{"$f":"'6. Historical Wholesale'!L48","v":52609.919999999998},1.8018000000000001,94792.553855999999,null,141785.44689399999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":67893.829999999987},3.4121000000000001,231660.53734299997,null,{"$f":"'6. Historical Wholesale'!H49","v":60859.59},0.78790000000000004,47951.270961000002,null,{"$f":"'6. Historical Wholesale'!L49","v":54196.909999999996},1.8018000000000001,97651.992438000001,null,145603.26339899999]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":70512.62999999999},3.4121000000000001,240596.14482299998,null,{"$f":"'6. Historical Wholesale'!H50","v":63128.84},0.78790000000000004,49739.213036000001,null,{"$f":"'6. Historical Wholesale'!L50","v":56356.310000000005},1.8018000000000001,101542.79935800002,null,151282.01239400002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":69167.679999999993},3.4121000000000001,236007.04092799997,null,{"$f":"'6. Historical Wholesale'!H51","v":64233.81},0.78790000000000004,50609.818898999998,null,{"$f":"'6. Historical Wholesale'!L51","v":54957.01999999999},1.8018000000000001,99021.558635999987,null,149631.37753499998]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":51631.360000000001},3.4121000000000001,176171.36345600002,null,{"$f":"'6. Historical Wholesale'!H52","v":47742.070000000007},0.78790000000000004,37615.976953000005,null,{"$f":"'6. Historical Wholesale'!L52","v":41302.17},1.8018000000000001,74418.249905999997,null,112034.226859]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":58553.66},3.4121000000000001,199790.94328600002,null,{"$f":"'6. Historical Wholesale'!H53","v":52826.36},0.78790000000000004,41621.889044000003,null,{"$f":"'6. Historical Wholesale'!L53","v":47028.83},1.8018000000000001,84736.54589400001,null,126358.43493800002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":57515.8},3.4121000000000001,196249.66118000002,null,{"$f":"'6. Historical Wholesale'!H54","v":51921.58},0.78790000000000004,40909.012882000003,null,{"$f":"'6. Historical Wholesale'!L54","v":46102.57},1.8018000000000001,83067.610626000009,null,123976.62350800002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":729743.38000000012},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999992},{"$f":"SUM(F43:F54)","v":2489957.3868979998},null,{"$f":"SUM(H43:H54)","v":657880.56999999995},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000027},{"$f":"SUM(J43:J54)","v":518344.10110300011},null,{"$f":"SUM(L43:L54)","v":584763.92999999993},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000003},{"$f":"SUM(N43:N54)","v":1053627.6490740001},null,{"$f":"SUM(P43:P54)","v":1571971.7501770004}]
[]
[null,{"$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":159246.79999999999},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6367695512876868},{"$f":"F24+F43+F62+F81","v":579143.91337999993},null,{"$f":"H24+H43+H62+H81","v":160276.85},{"$f":"IF(H100<>0,J100/H100,0)","v":0.83512309928102535},{"$f":"J24+J43+J62+J81","v":133850.89971500001},null,{"$f":"L24+L43+L62+L81","v":154943.41},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9360828533333556},{"$f":"N24+N43+N62+N81","v":299983.27933799999},null,{"$f":"J100+N100","v":433834.179053}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":154881.69},3.628172381441602,{"$f":"F25+F44+F63+F82","v":561937.470049},null,{"$f":"H25+H44+H63+H82","v":151672.46000000002},0.83399390854476807,{"$f":"J25+J44+J63+J82","v":126493.90773400001},null,{"$f":"L25+L44+L63+L82","v":149682.26},1.9301950616459156,{"$f":"N25+N44+N63+N82","v":288915.95906799997},null,415409.86680199997]
[null,"March",null,144730.13,3.6401555983747129,526840.192973,null,141803.42000000001,0.83446846005547681,118330.48151800002,null,136654.76,1.9346379618829233,264377.48636800004,null,382707.96788600006]
[null,"April",null,124116.11,3.6315189747003833,450730.008531,null,122786.28,0.83293523927917679,102273.019512,null,116576.97,1.9321940992805011,225249.33354600001,null,327522.35305799998]
[null,"May",null,142311.77000000002,3.6327493587986432,516982.99121700006,null,140628.09000000003,0.83374408207492534,117247.837811,null,133994.79999999999,1.9340622176382967,259154.28004000001,null,376402.11785100005]
[null,"June",null,169194.91999999998,3.6354298328342254,615096.25973200006,null,169792.22,0.83467330268724915,141721.03303799999,null,162758.91999999998,1.9359341648125954,315090.55385600001,null,456811.58689400001]
[null,"July",null,178112.83000000002,3.6397622638582519,648288.35734300001,null,174839.59000000003,0.83490284414988614,145974.07096100002,null,168176.91,1.9361278099234907,325611.99243799999,null,471586.06339899998]
[null,"August",null,181694.63,3.6372241976716642,660864.10482299991,null,181400.84,0.83490866434797117,151453.13303600001,null,174628.31,1.9360365988653274,338086.79935800005,null,489539.93239400006]
[null,"September",null,182526.68,3.6405859183325964,664504.0609279999,null,181442.81,0.83447538593014514,151409.558899,null,172166.02,1.9367326876464936,333439.55863599997,null,484849.11753499997]
[null,"October",null,127560.36000000002,3.6310887132648424,463182.9834560001,null,129836.07,0.8334880819559618,108216.816953,null,123396.17,1.9336600958198296,238606.24990599998,null,346823.06685900001]
[null,"November",null,147831.66000000003,3.6342809333670467,537261.78328600002,null,144720.36000000002,0.83368179186397817,120650.72904400001,null,138922.83000000002,1.9329043749972552,268524.54589399998,null,389175.27493800002]
[null,"December",null,145371.79999999999,3.6344417636708086,528345.34117999999,null,142516.58000000002,0.83373255856967643,118820.71288199999,null,136697.57,1.9331551440599857,264257.61062599998,null,383078.323508]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1857579.3800000001},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6354718078847319},{"$f":"SUM(F100:F111)","v":6753177.4668979999},null,{"$f":"SUM(H100:H111)","v":1841715.5700000005},{"$f":"IF(H113<>0,J113/H113,0)","v":0.83424510610126379},{"$f":"SUM(J100:J111)","v":1536442.201103},null,{"$f":"SUM(L100:L111)","v":1768598.93},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9344677818356479},{"$f":"SUM(N100:N111)","v":3421297.6490740003},null,{"$f":"SUM(P100:P111)","v":4957739.8501770003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4957739.8501770003}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 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,{"$f":"'6. Historical Wholesale'!D24","v":97249},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":367601.22},null,{"$f":"'6. Historical Wholesale'!H24","v":104976.00000000001},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":90279.360000000015},null,{"$f":"'6. Historical Wholesale'!L24","v":104976},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":209952},null,{"$f":"J24+N24","v":300231.36}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":90964},{"$f":"E24","v":3.78},343843.92,null,{"$f":"'6. Historical Wholesale'!H25","v":96965.000000000015},{"$f":"I24","v":0.86},83389.900000000009,null,{"$f":"'6. Historical Wholesale'!L25","v":96965},{"$f":"M24","v":2},193930,null,277319.90000000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":89716},3.78,339126.48,null,{"$f":"'6. Historical Wholesale'!H26","v":91589},0.86,78766.539999999994,null,{"$f":"'6. Historical Wholesale'!L26","v":91589},2,183178,null,261944.53999999998]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":74024},3.78,279810.71999999997,null,{"$f":"'6. Historical Wholesale'!H27","v":76695},0.86,65957.7,null,{"$f":"'6. Historical Wholesale'!L27","v":76695},2,153390,null,219347.7]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":85352},3.78,322630.56,null,{"$f":"'6. Historical Wholesale'!H28","v":89417.000000000015},0.86,76898.62000000001,null,{"$f":"'6. Historical Wholesale'!L28","v":89417},2,178834,null,255732.62]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":102708},3.78,388236.24,null,{"$f":"'6. Historical Wholesale'!H29","v":110149},0.86,94728.14,null,{"$f":"'6. Historical Wholesale'!L29","v":110149},2,220298,null,315026.14]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":110219.00000000001},3.78,416627.82,null,{"$f":"'6. Historical Wholesale'!H30","v":113980.00000000001},0.86,98022.800000000017,null,{"$f":"'6. Historical Wholesale'!L30","v":113980},2,227960,null,325982.80000000005]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":111182},3.78,420267.95999999996,null,{"$f":"'6. Historical Wholesale'!H31","v":118272},0.86,101713.92,null,{"$f":"'6. Historical Wholesale'!L31","v":118272},2,236544,null,338257.91999999998]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":113359},3.78,428497.01999999996,null,{"$f":"'6. Historical Wholesale'!H32","v":117209.00000000001},0.86,100799.74,null,{"$f":"'6. Historical Wholesale'!L32","v":117209},2,234418,null,335217.74]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":75929.000000000015},3.78,287011.62000000005,null,{"$f":"'6. Historical Wholesale'!H33","v":82094},0.86,70600.84,null,{"$f":"'6. Historical Wholesale'!L33","v":82094},2,164188,null,234788.84]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":89278.000000000015},3.78,337470.84,null,{"$f":"'6. Historical Wholesale'!H34","v":91894.000000000015},0.86,79028.840000000011,null,{"$f":"'6. Historical Wholesale'!L34","v":91894},2,183788,null,262816.84000000003]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":87856},3.78,332095.68,null,{"$f":"'6. Historical Wholesale'!H35","v":90595},0.86,77911.7,null,{"$f":"'6. Historical Wholesale'!L35","v":90595},2,181190,null,259101.7]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1127836},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000002},{"$f":"SUM(F24:F35)","v":4263220.08},null,{"$f":"SUM(H24:H35)","v":1183835},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":1018098.1},null,{"$f":"SUM(L24:L35)","v":1183835},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":2367670},null,{"$f":"SUM(P24:P35)","v":3385768.1000000006}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":61997.799999999996},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":211542.69337999998},null,{"$f":"'6. Historical Wholesale'!H43","v":55300.85},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":43571.539714999999},null,{"$f":"'6. Historical Wholesale'!L43","v":49967.409999999996},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":90031.279337999993},null,{"$f":"J43+N43","v":133602.81905299998}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":63917.69},{"$f":"E43","v":3.4121000000000001},218093.55004900001,null,{"$f":"'6. Historical Wholesale'!H44","v":54707.459999999992},{"$f":"I43","v":0.78790000000000004},43104.007733999999,null,{"$f":"'6. Historical Wholesale'!L44","v":52717.259999999995},{"$f":"M43","v":1.8018000000000001},94985.959067999996,null,138089.96680200001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":55014.130000000005},3.4121000000000001,187713.71297300002,null,{"$f":"'6. Historical Wholesale'!H45","v":50214.420000000013},0.78790000000000004,39563.941518000014,null,{"$f":"'6. Historical Wholesale'!L45","v":45065.760000000002},1.8018000000000001,81199.486368000013,null,120763.42788600002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":50092.11},3.4121000000000001,170919.288531,null,{"$f":"'6. Historical Wholesale'!H46","v":46091.28},0.78790000000000004,36315.319512000002,null,{"$f":"'6. Historical Wholesale'!L46","v":39881.97},1.8018000000000001,71859.333546000009,null,108174.65305800001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":56959.770000000004},3.4121000000000001,194352.43121700003,null,{"$f":"'6. Historical Wholesale'!H47","v":51211.090000000004},0.78790000000000004,40349.217811000002,null,{"$f":"'6. Historical Wholesale'!L47","v":44577.8},1.8018000000000001,80320.280040000012,null,120669.49785100002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":66486.92},3.4121000000000001,226860.01973200002,null,{"$f":"'6. Historical Wholesale'!H48","v":59643.22},0.78790000000000004,46992.893038000002,null,{"$f":"'6. Historical Wholesale'!L48","v":52609.919999999998},1.8018000000000001,94792.553855999999,null,141785.44689399999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":67893.829999999987},3.4121000000000001,231660.53734299997,null,{"$f":"'6. Historical Wholesale'!H49","v":60859.59},0.78790000000000004,47951.270961000002,null,{"$f":"'6. Historical Wholesale'!L49","v":54196.909999999996},1.8018000000000001,97651.992438000001,null,145603.26339899999]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":70512.62999999999},3.4121000000000001,240596.14482299998,null,{"$f":"'6. Historical Wholesale'!H50","v":63128.84},0.78790000000000004,49739.213036000001,null,{"$f":"'6. Historical Wholesale'!L50","v":56356.310000000005},1.8018000000000001,101542.79935800002,null,151282.01239400002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":69167.679999999993},3.4121000000000001,236007.04092799997,null,{"$f":"'6. Historical Wholesale'!H51","v":64233.81},0.78790000000000004,50609.818898999998,null,{"$f":"'6. Historical Wholesale'!L51","v":54957.01999999999},1.8018000000000001,99021.558635999987,null,149631.37753499998]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":51631.360000000001},3.4121000000000001,176171.36345600002,null,{"$f":"'6. Historical Wholesale'!H52","v":47742.070000000007},0.78790000000000004,37615.976953000005,null,{"$f":"'6. Historical Wholesale'!L52","v":41302.17},1.8018000000000001,74418.249905999997,null,112034.226859]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":58553.66},3.4121000000000001,199790.94328600002,null,{"$f":"'6. Historical Wholesale'!H53","v":52826.36},0.78790000000000004,41621.889044000003,null,{"$f":"'6. Historical Wholesale'!L53","v":47028.83},1.8018000000000001,84736.54589400001,null,126358.43493800002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":57515.8},3.4121000000000001,196249.66118000002,null,{"$f":"'6. Historical Wholesale'!H54","v":51921.58},0.78790000000000004,40909.012882000003,null,{"$f":"'6. Historical Wholesale'!L54","v":46102.57},1.8018000000000001,83067.610626000009,null,123976.62350800002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":729743.38000000012},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999992},{"$f":"SUM(F43:F54)","v":2489957.3868979998},null,{"$f":"SUM(H43:H54)","v":657880.56999999995},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000027},{"$f":"SUM(J43:J54)","v":518344.10110300011},null,{"$f":"SUM(L43:L54)","v":584763.92999999993},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000003},{"$f":"SUM(N43:N54)","v":1053627.6490740001},null,{"$f":"SUM(P43:P54)","v":1571971.7501770004}]
[]
[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,{"$f":"D24+D43+D62+D81","v":159246.79999999999},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6367695512876868},{"$f":"F24+F43+F62+F81","v":579143.91337999993},null,{"$f":"H24+H43+H62+H81","v":160276.85},{"$f":"IF(H100<>0,J100/H100,0)","v":0.83512309928102535},{"$f":"J24+J43+J62+J81","v":133850.89971500001},null,{"$f":"L24+L43+L62+L81","v":154943.41},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9360828533333556},{"$f":"N24+N43+N62+N81","v":299983.27933799999},null,{"$f":"J100+N100","v":433834.179053}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":154881.69},3.628172381441602,561937.470049,null,{"$f":"H25+H44+H63+H82","v":151672.46000000002},0.83399390854476807,{"$f":"J25+J44+J63+J82","v":126493.90773400001},null,{"$f":"L25+L44+L63+L82","v":149682.26},1.9301950616459156,{"$f":"N25+N44+N63+N82","v":288915.95906799997},null,415409.86680199997]
[null,"March",null,144730.13,3.6401555983747129,526840.192973,null,{"$f":"H26+H45+H64+H83","v":141803.42000000001},0.83446846005547681,{"$f":"J26+J45+J64+J83","v":118330.48151800002},null,{"$f":"L26+L45+L64+L83","v":136654.76},1.9346379618829233,{"$f":"N26+N45+N64+N83","v":264377.48636800004},null,382707.96788600006]
[null,"April",null,124116.11,3.6315189747003833,450730.008531,null,{"$f":"H27+H46+H65+H84","v":122786.28},0.83293523927917679,{"$f":"J27+J46+J65+J84","v":102273.019512},null,{"$f":"L27+L46+L65+L84","v":116576.97},1.9321940992805011,{"$f":"N27+N46+N65+N84","v":225249.33354600001},null,327522.35305799998]
[null,"May",null,142311.77000000002,3.6327493587986432,516982.99121700006,null,{"$f":"H28+H47+H66+H85","v":140628.09000000003},0.83374408207492534,{"$f":"J28+J47+J66+J85","v":117247.837811},null,{"$f":"L28+L47+L66+L85","v":133994.79999999999},1.9340622176382967,{"$f":"N28+N47+N66+N85","v":259154.28004000001},null,376402.11785100005]
[null,"June",null,169194.91999999998,3.6354298328342254,615096.25973200006,null,{"$f":"H29+H48+H67+H86","v":169792.22},0.83467330268724915,{"$f":"J29+J48+J67+J86","v":141721.03303799999},null,{"$f":"L29+L48+L67+L86","v":162758.91999999998},1.9359341648125954,{"$f":"N29+N48+N67+N86","v":315090.55385600001},null,456811.58689400001]
[null,"July",null,178112.83000000002,3.6397622638582519,648288.35734300001,null,{"$f":"H30+H49+H68+H87","v":174839.59000000003},0.83490284414988614,{"$f":"J30+J49+J68+J87","v":145974.07096100002},null,{"$f":"L30+L49+L68+L87","v":168176.91},1.9361278099234907,{"$f":"N30+N49+N68+N87","v":325611.99243799999},null,471586.06339899998]
[null,"August",null,181694.63,3.6372241976716642,660864.10482299991,null,{"$f":"H31+H50+H69+H88","v":181400.84},0.83490866434797117,{"$f":"J31+J50+J69+J88","v":151453.13303600001},null,{"$f":"L31+L50+L69+L88","v":174628.31},1.9360365988653274,{"$f":"N31+N50+N69+N88","v":338086.79935800005},null,489539.93239400006]
[null,"September",null,182526.68,3.6405859183325964,664504.0609279999,null,{"$f":"H32+H51+H70+H89","v":181442.81},0.83447538593014514,{"$f":"J32+J51+J70+J89","v":151409.558899},null,{"$f":"L32+L51+L70+L89","v":172166.02},1.9367326876464936,{"$f":"N32+N51+N70+N89","v":333439.55863599997},null,484849.11753499997]
[null,"October",null,127560.36000000002,3.6310887132648424,463182.9834560001,null,{"$f":"H33+H52+H71+H90","v":129836.07},0.8334880819559618,{"$f":"J33+J52+J71+J90","v":108216.816953},null,{"$f":"L33+L52+L71+L90","v":123396.17},1.9336600958198296,{"$f":"N33+N52+N71+N90","v":238606.24990599998},null,346823.06685900001]
[null,"November",null,147831.66000000003,3.6342809333670467,537261.78328600002,null,{"$f":"H34+H53+H72+H91","v":144720.36000000002},0.83368179186397817,{"$f":"J34+J53+J72+J91","v":120650.72904400001},null,{"$f":"L34+L53+L72+L91","v":138922.83000000002},1.9329043749972552,{"$f":"N34+N53+N72+N91","v":268524.54589399998},null,389175.27493800002]
[null,"December",null,145371.79999999999,3.6344417636708086,528345.34117999999,null,{"$f":"H35+H54+H73+H92","v":142516.58000000002},0.83373255856967643,{"$f":"J35+J54+J73+J92","v":118820.71288199999},null,{"$f":"L35+L54+L73+L92","v":136697.57},1.9331551440599857,{"$f":"N35+N54+N73+N92","v":264257.61062599998},null,383078.323508]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1857579.3800000001},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6354718078847319},{"$f":"SUM(F100:F111)","v":6753177.4668979999},null,{"$f":"SUM(H100:H111)","v":1841715.5700000005},{"$f":"IF(H113<>0,J113/H113,0)","v":0.83424510610126379},{"$f":"SUM(J100:J111)","v":1536442.201103},null,{"$f":"SUM(L100:L111)","v":1768598.93},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9344677818356479},{"$f":"SUM(N100:N111)","v":3421297.6490740003},null,{"$f":"SUM(P100:P111)","v":4957739.8501770003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4957739.8501770003}]

{"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",7.4000000000000003E-3,301844136.30072838,0,{"$f":"ROUND(D17*E17, 2)","v":2233646.61},{"$f":"G17/6874430.66","v":0.3249209600726411},{"$f":"H17*total_current_wholesale_network","v":2194248.9060854246},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.2694766675847787E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.4999999999999997E-3,114526841.97131829,0,{"$f":"ROUND(D18*E18, 2)","v":744424.47},{"$f":"G18/6874430.66","v":0.10828889064683649},{"$f":"H18*total_current_wholesale_network","v":731294.09623159771},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.3853510988693858E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.8271999999999999,null,1201615,{"$f":"ROUND(D19*F19, 2)","v":3397205.93},{"$f":"G19/6874430.66","v":0.49417996893432919},{"$f":"H19*total_current_wholesale_network","v":3337285.0307996655},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.7773330316279887}]
["Large Use","RTSR - Network","kW",2.9998,null,147471,{"$f":"ROUND(D20*F20, 2)","v":442383.51},{"$f":"G20/6874430.66","v":6.435202155344745E-2},{"$f":"H20*total_current_wholesale_network","v":434580.62190407573},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.946888689329263}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.4999999999999997E-3,1302920.1614879998,0,{"$f":"ROUND(D21*E21, 2)","v":8468.98},{"$f":"G21/6874430.66","v":1.231953658253933E-3},{"$f":"H21*total_current_wholesale_network","v":8319.6016851830191},{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":6.3853503315825727E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.0769000000000002,null,1144.2638888888889,{"$f":"ROUND(D22*F22, 2)","v":2376.52},{"$f":"G22/6874430.66","v":3.4570426520237824E-4},{"$f":"H22*total_current_wholesale_network","v":2334.6022539752312},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.0402656036294151}]
["Street Lighting","RTSR - Network","kW",2.0554999999999999,null,22342.32,{"$f":"ROUND(D23*F23, 2)","v":45924.639999999999},{"$f":"G23/6874430.66","v":6.6805008692894432E-3},{"$f":"H23*total_current_wholesale_network","v":45114.60793807797},{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.0192445519569127}]
["Embedded Distributor","RTSR - Network","kW",0,null,10054,{"$f":"ROUND(D24*F24, 2)","v":0},{"$f":"G24/6874430.66","v":0},{"$f":"H24*total_current_wholesale_network","v":0},{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":0}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.3E-3,301844136.30072838,0,{"$f":"ROUND(D29*E29, 2)","v":1599773.92},{"$f":"G29/4868058.7","v":0.32862667001118945},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":1629245.5377454408},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":5.3976385220291896E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.7000000000000002E-3,114526841.97131829,0,{"$f":"ROUND(D30*E30, 2)","v":538276.16},{"$f":"G30/4868058.7","v":0.1105730627282699},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":548192.4794440649},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":4.7865851359225669E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.9723999999999999,null,1201615,{"$f":"ROUND(D31*F31, 2)","v":2370065.4300000002},{"$f":"G31/4868058.7","v":0.48686048711779095},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":2413727.6384604583},{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.008736274480976}]
["Large Use","RTSR - Connection","kW",2.1684000000000001,null,147471,{"$f":"ROUND(D32*F32, 2)","v":319776.12},{"$f":"G32/4868058.7","v":6.5688632719239803E-2},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":325667.15213581594},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":2.2083470793296032}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.7000000000000002E-3,1302920.1614879998,0,{"$f":"ROUND(D33*E33, 2)","v":6123.72},{"$f":"G33/4868058.7","v":1.2579388165553549E-3},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":6236.5333999209779},{"$f":"IF(ISERROR(I33/E33), 0, I33/E33)","v":4.7865813917550753E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.4823,null,1144.2638888888889,{"$f":"ROUND(D34*F34, 2)","v":1696.14},{"$f":"G34/4868058.7","v":3.4842225711041654E-4},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":1727.3869087649289},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.509605367728827}]
["Street Lighting","RTSR - Connection","kW",1.4478,null,22342.32,{"$f":"ROUND(D35*F35, 2)","v":32347.21},{"$f":"G35/4868058.7","v":6.6447863498441378E-3},{"$f":"H35*Total_Current_Wholesale_Lineplus","v":32943.12208253445},{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":1.4744718580046499}]
["Embedded Distributor","RTSR - Connection","kW",0,null,10054,{"$f":"ROUND(D36*F36, 2)","v":0},{"$f":"G36/4868058.7","v":0},{"$f":"H36*Total_Current_Wholesale_Lineplus","v":0},{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":0}]
[]
["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",7.2694766675847787E-3,301844136.30072838,0,{"$f":"IF(ISERROR(D41*E41), 0, ROUND(D41*E41, 2))","v":2194248.91},{"$f":"G41/6753177.47","v":0.32492096050305641},{"$f":"H41*forecast_wholesale_network","v":2194248.9089920954},{"$f":"IF(ISERROR(I41/E41), 0, I41/E41)","v":7.2694766772144863E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.3853510988693858E-3,114526841.97131829,0,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":731294.1},{"$f":"G42/6753177.47","v":0.10828889115511428},{"$f":"H42*forecast_wholesale_network","v":731294.09966408787},{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":6.3853511288404392E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.7773330316279887,null,1201615,{"$f":"ROUND(D43*F43, 2)","v":3337285.03},{"$f":"G43/6753177.47","v":0.49417996858891966},{"$f":"H43*forecast_wholesale_network","v":3337285.0284670535},{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":2.777333029686758}]
["Large Use","RTSR - Network","kW",2.946888689329263,null,147471,{"$f":"ROUND(D44*F44, 2)","v":434580.62},{"$f":"G44/6753177.47","v":6.4352021241935467E-2},{"$f":"H44*forecast_wholesale_network","v":434580.61980038002},{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.9468886750641143}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.3853503315825727E-3,1302920.1614879998,0,{"$f":"IF(ISERROR(D45*E45), 0, ROUND(D45*E45, 2))","v":8319.6},{"$f":"G45/6753177.47","v":1.231953408148772E-3},{"$f":"H45*forecast_wholesale_network","v":8319.5999961784819},{"$f":"IF(ISERROR(I45/E45), 0, I45/E45)","v":6.3853490352602143E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.0402656036294151,null,1144.2638888888889,{"$f":"ROUND(D46*F46, 2)","v":2334.6},{"$f":"G46/6753177.47","v":3.4570393127844156E-4},{"$f":"H46*forecast_wholesale_network","v":2334.5999989276261},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":2.0402636328885513}]
["Street Lighting","RTSR - Network","kW",2.0192445519569127,null,22342.32,{"$f":"ROUND(D47*F47, 2)","v":45114.61},{"$f":"G47/6753177.47","v":6.6805011715470293E-3},{"$f":"H47*forecast_wholesale_network","v":45114.609979277091},{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.0192446433171258}]
["Embedded Distributor","RTSR - Network","kW",0,null,10054,{"$f":"ROUND(D48*F48, 2)","v":0},{"$f":"G48/6753177.47","v":0},{"$f":"H48*forecast_wholesale_network","v":0},{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":0}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.3976385220291896E-3,301844136.30072838,0,{"$f":"ROUND(D53*E53, 2)","v":1629245.54},{"$f":"G53/4957739.85","v":0.32862667047767746},{"$f":"H53*forecast_wholesale_lineplus","v":1629245.5400581672},{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":5.3976385296911787E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.7865851359225669E-3,114526841.97131829,0,{"$f":"ROUND(D54*E54, 2)","v":548192.48},{"$f":"G54/4957739.85","v":0.11057306284435235},{"$f":"H54*forecast_wholesale_lineplus","v":548192.48001957149},{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":4.7865851409476471E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.008736274480976,null,1201615,{"$f":"ROUND(D55*F55, 2)","v":2413727.64},{"$f":"G55/4957739.85","v":0.48686048744570581},{"$f":"H55*forecast_wholesale_lineplus","v":2413727.6400861749},{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":2.0087362758339191}]
["Large Use","RTSR - Connection","kW",2.2083470793296032,null,147471,{"$f":"ROUND(D56*F56, 2)","v":325667.15000000002},{"$f":"G56/4957739.85","v":6.568863229078066E-2},{"$f":"H56*forecast_wholesale_lineplus","v":325667.15001162695},{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":2.2083470649254902}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.7865813917550753E-3,1302920.1614879998,0,{"$f":"ROUND(D57*E57, 2)","v":6236.53},{"$f":"G57/4957739.85","v":1.2579381308198332E-3},{"$f":"H57*forecast_wholesale_lineplus","v":6236.5300002226559},{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":4.7865787824637141E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.509605367728827,null,1144.2638888888889,{"$f":"ROUND(D58*F58, 2)","v":1727.39},{"$f":"G58/4957739.85","v":3.4842288063985453E-4},{"$f":"H58*forecast_wholesale_lineplus","v":1727.3900000616713},{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":1.50960806928812}]
["Street Lighting","RTSR - Connection","kW",1.4744718580046499,null,22342.32,{"$f":"ROUND(D59*F59, 2)","v":32943.120000000003},{"$f":"G59/4957739.85","v":6.644785930024143E-3},{"$f":"H59*forecast_wholesale_lineplus","v":32943.120001176132},{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":1.4744717648469869}]
["Embedded Distributor","RTSR - Connection","kW",0,null,10054,{"$f":"ROUND(D60*F60, 2)","v":0},{"$f":"G60/4957739.85","v":0},{"$f":"H60*forecast_wholesale_lineplus","v":0},{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":0}]

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