{"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   ","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,"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","London",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-2015-0087",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","Judith Nagy, Senior Regulatory Affairs Advisor",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","519-661-5800 Ext. 5587",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","nagyj@londonhydro.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",null,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",2013,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,7.3000000000000001E-3,null,5.8999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.7999999999999996E-3,null,5.1999999999999998E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.4079999999999999,null,1.9112,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 4,999 kW – Interval Metered",null,"kW",null,3.0878999999999999,null,2.6631999999999998,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"General Service 1,000 To 4,999 kW (co-generation)",null,"kW",null,3.5648,null,2.8170999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Large Use",null,"kW",null,3.1631,null,2.6631999999999998,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,"kW",null,2.1202000000000001,null,1.6829000000000001,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Sentinel Lighting",null,"kW",null,2.1231,null,1.6851,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.7999999999999996E-3,null,5.1999999999999998E-3,null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.3000000000000001E-3,1096195854,null,1.0349999999999999,{"$f":"F17*H17","v":1134562708.8899999}]
[null,"Residential","RTSR - Connection","kWh",5.8999999999999999E-3,1096195854,null,1.0349999999999999,{"$f":"F18*H18","v":1134562708.8899999}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.7999999999999996E-3,405335151,null,1.0349999999999999,{"$f":"F19*H19","v":419521881.28499997}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.1999999999999998E-3,405335151,null,1.0349999999999999,{"$f":"F20*H20","v":419521881.28499997}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.4079999999999999,399981895,1127784]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.9112,399981895,1127784]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",3.0878999999999999,1080602132,2619207]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.6631999999999998,1080602132,2619207]
[null,"General Service 1,000 To 4,999 kW (co-generation)","RTSR - Network","kW",3.5648,36488426,227631]
[null,"General Service 1,000 To 4,999 kW (co-generation)","RTSR - Connection","kW",2.8170999999999999,36488426,227631]
[null,"Large Use","RTSR - Network","kW",3.1631,174829076,377243]
[null,"Large Use","RTSR - Connection","kW",2.6631999999999998,174829076,377243]
[null,"Street Lighting","RTSR - Network","kW",2.1202000000000001,24599837,68713]
[null,"Street Lighting","RTSR - Connection","kW",1.6829000000000001,24599837,68713]
[null,"Sentinel Lighting","RTSR - Network","kW",2.1231,738785,2005]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.6851,738785,2005]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.7999999999999996E-3,5464453,null,1.0349999999999999,{"$f":"F33*H33","v":5655708.8549999995}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.1999999999999998E-3,5464453,null,1.0349999999999999,{"$f":"F34*H34","v":5655708.8549999995}]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[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,542544,{"$f":"IF(D24<>0,F24/D24,0)","v":3.8200000000000003},2072518.08,null,556318,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82000000000000006},456180.76,null,556318,{"$f":"IF(L24<>0,N24/L24,0)","v":1.9799999999999998},1101509.6399999999,null,{"$f":"J24+N24","v":1557690.4}]
[null,"February",null,504896,{"$f":"IF(D25<>0,F25/D25,0)","v":3.82},1928702.72,null,540014,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82},442811.48,null,540014,{"$f":"IF(L25<>0,N25/L25,0)","v":1.98},1069227.72,null,1512039.2]
[null,"March",null,491091,3.8200000000000003,1875967.62,null,528837,0.82000000000000006,433646.34,null,528837,1.98,1047097.26,null,1480743.6]
[null,"April",null,432159,3.82,1650847.38,null,547176,0.81999932380075147,448683.95,null,547506,1.9799999999999998,1084061.8799999999,null,1532745.8299999998]
[null,"May",null,514203,3.82,1964255.46,null,540383,0.82,443114.06,null,540383,1.9800000000000002,1069958.3400000001,null,1513072.4000000001]
[null,"June",null,582871,3.8200000000000003,2226567.2200000002,null,636348,0.82,521805.36,null,636348,1.98,1259969.04,null,1781774.4]
[null,"July",null,585672,3.8200000000000003,2237267.04,null,596830,0.82,489400.6,null,596830,1.9799999999999998,1181723.3999999999,null,1671124]
[null,"August",null,598524,3.8200000000000003,2286361.6800000002,null,631354,0.82000000000000006,517710.28,null,631354,1.98,1250080.92,null,1767791.2]
[null,"September",null,621150,3.82,2372793,null,648158,0.82000000000000006,531489.56000000006,null,648158,1.9800000000000002,1283352.8400000001,null,1814842.4000000001]
[null,"October",null,420910,3.82,1607876.2,null,464736,0.82000000000000006,381083.52,null,464736,1.98,920177.28,null,1301260.8]
[null,"November",null,492275,3.82,1880490.5,null,510011,0.82000000000000006,418209.02,null,510011,1.98,1009821.78,null,1428030.8]
[null,"December",null,480828,3.82,1836762.96,null,484255,0.82,397089.1,null,484255,1.98,958824.9,null,1355914]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":6267123},{"$f":"IF(D37<>0,F37/D37,0)","v":3.82},{"$f":"SUM(F24:F35)","v":23940409.859999999},null,{"$f":"SUM(H24:H35)","v":6684420},{"$f":"IF(H37<>0,J37/H37,0)","v":0.81999994464740389},{"$f":"SUM(J24:J35)","v":5481224.0299999993},null,{"$f":"SUM(L24:L35)","v":6684750},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9799999999999998},{"$f":"SUM(N24:N35)","v":13235804.999999998},null,{"$f":"SUM(P24:P35)","v":18717029.030000001}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D43<>0,F43/D43,0)","v":0},null,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":0}]
[null,"February",null,null,{"$f":"IF(D44<>0,F44/D44,0)","v":0},null,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D62<>0,F62/D62,0)","v":0},null,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,null,{"$f":"IF(L62<>0,N62/L62,0)","v":0},null,null,{"$f":"J62+N62","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D81<>0,F81/D81,0)","v":0},null,null,null,{"$f":"IF(H81<>0,J81/H81,0)","v":0},null,null,null,{"$f":"IF(L81<>0,N81/L81,0)","v":0},null,null,{"$f":"J81+N81","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":542544},{"$f":"IF(D100<>0,F100/D100,0)","v":3.8200000000000003},{"$f":"F24+F43+F62+F81","v":2072518.08},null,{"$f":"H24+H43+H62+H81","v":556318},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82000000000000006},{"$f":"J24+J43+J62+J81","v":456180.76},null,{"$f":"L24+L43+L62+L81","v":556318},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9799999999999998},{"$f":"N24+N43+N62+N81","v":1101509.6399999999},null,{"$f":"J100+N100","v":1557690.4}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":504896},3.82,{"$f":"F25+F44+F63+F82","v":1928702.72},null,{"$f":"H25+H44+H63+H82","v":540014},0.82,{"$f":"J25+J44+J63+J82","v":442811.48},null,{"$f":"L25+L44+L63+L82","v":540014},1.98,{"$f":"N25+N44+N63+N82","v":1069227.72},null,1512039.2]
[null,"March",null,491091,3.8200000000000003,1875967.62,null,528837,0.82000000000000006,433646.34,null,528837,1.98,1047097.26,null,1480743.6]
[null,"April",null,432159,3.82,1650847.38,null,547176,0.81999932380075147,448683.95,null,547506,1.9799999999999998,1084061.8799999999,null,1532745.8299999998]
[null,"May",null,514203,3.82,1964255.46,null,540383,0.82,443114.06,null,540383,1.9800000000000002,1069958.3400000001,null,1513072.4000000001]
[null,"June",null,582871,3.8200000000000003,2226567.2200000002,null,636348,0.82,521805.36,null,636348,1.98,1259969.04,null,1781774.4]
[null,"July",null,585672,3.8200000000000003,2237267.04,null,596830,0.82,489400.6,null,596830,1.9799999999999998,1181723.3999999999,null,1671124]
[null,"August",null,598524,3.8200000000000003,2286361.6800000002,null,631354,0.82000000000000006,517710.28,null,631354,1.98,1250080.92,null,1767791.2]
[null,"September",null,621150,3.82,2372793,null,648158,0.82000000000000006,531489.56000000006,null,648158,1.9800000000000002,1283352.8400000001,null,1814842.4000000001]
[null,"October",null,420910,3.82,1607876.2,null,464736,0.82000000000000006,381083.52,null,464736,1.98,920177.28,null,1301260.8]
[null,"November",null,492275,3.82,1880490.5,null,510011,0.82000000000000006,418209.02,null,510011,1.98,1009821.78,null,1428030.8]
[null,"December",null,480828,3.82,1836762.96,null,484255,0.82,397089.1,null,484255,1.98,958824.9,null,1355914]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":6267123},{"$f":"IF(D113<>0,F113/D113,0)","v":3.82},{"$f":"SUM(F100:F111)","v":23940409.859999999},null,{"$f":"SUM(H100:H111)","v":6684420},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81999994464740389},{"$f":"SUM(J100:J111)","v":5481224.0299999993},null,{"$f":"SUM(L100:L111)","v":6684750},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9799999999999998},{"$f":"SUM(N100:N111)","v":13235804.999999998},null,{"$f":"SUM(P100:P111)","v":18717029.030000001}]
[]
[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":18717029.030000001}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":542544},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":2050816.3199999998},null,{"$f":"'6. Historical Wholesale'!H24","v":556318},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":478433.48},null,{"$f":"'6. Historical Wholesale'!L24","v":556318},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":1112636},null,{"$f":"J24+N24","v":1591069.48}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":504896},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":1908506.88},null,{"$f":"'6. Historical Wholesale'!H25","v":540014},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":464412.04},null,{"$f":"'6. Historical Wholesale'!L25","v":540014},{"$f":"M24","v":2},{"$f":"L25*M25","v":1080028},null,1544440.04]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":491091},{"$f":"E25","v":3.78},1856323.98,null,{"$f":"'6. Historical Wholesale'!H26","v":528837},{"$f":"I25","v":0.86},454799.82,null,{"$f":"'6. Historical Wholesale'!L26","v":528837},{"$f":"M25","v":2},1057674,null,1512473.82]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":432159},3.78,1633561.02,null,{"$f":"'6. Historical Wholesale'!H27","v":547176},0.86,470571.36,null,{"$f":"'6. Historical Wholesale'!L27","v":547506},2,1095012,null,1565583.3599999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":514203},3.78,1943687.3399999999,null,{"$f":"'6. Historical Wholesale'!H28","v":540383},0.86,464729.38,null,{"$f":"'6. Historical Wholesale'!L28","v":540383},2,1080766,null,1545495.38]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":582871},3.78,2203252.38,null,{"$f":"'6. Historical Wholesale'!H29","v":636348},0.86,547259.28,null,{"$f":"'6. Historical Wholesale'!L29","v":636348},2,1272696,null,1819955.28]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":585672},3.78,2213840.1599999997,null,{"$f":"'6. Historical Wholesale'!H30","v":596830},0.86,513273.8,null,{"$f":"'6. Historical Wholesale'!L30","v":596830},2,1193660,null,1706933.8]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":598524},3.78,2262420.7199999997,null,{"$f":"'6. Historical Wholesale'!H31","v":631354},0.86,542964.43999999994,null,{"$f":"'6. Historical Wholesale'!L31","v":631354},2,1262708,null,1805672.44]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":621150},3.78,2347947,null,{"$f":"'6. Historical Wholesale'!H32","v":648158},0.86,557415.88,null,{"$f":"'6. Historical Wholesale'!L32","v":648158},2,1296316,null,1853731.88]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":420910},3.78,1591039.7999999998,null,{"$f":"'6. Historical Wholesale'!H33","v":464736},0.86,399672.96,null,{"$f":"'6. Historical Wholesale'!L33","v":464736},2,929472,null,1329144.96]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":492275},3.78,1860799.5,null,{"$f":"'6. Historical Wholesale'!H34","v":510011},0.86,438609.46,null,{"$f":"'6. Historical Wholesale'!L34","v":510011},2,1020022,null,1458631.46]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":480828},3.78,1817529.8399999999,null,{"$f":"'6. Historical Wholesale'!H35","v":484255},0.86,416459.3,null,{"$f":"'6. Historical Wholesale'!L35","v":484255},2,968510,null,1384969.3]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":6267123},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":23689724.939999998},null,{"$f":"SUM(H24:H35)","v":6684420},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":5748601.2000000002},null,{"$f":"SUM(L24:L35)","v":6684750},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":13369500},null,{"$f":"SUM(P24:P35)","v":19118101.200000003}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":0},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},{"$f":"E44","v":3.4121000000000001},0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},{"$f":"I44","v":0.78790000000000004},0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.8018000000000001},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.8018000000000001},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.8018000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.8018000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.8018000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.8018000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.8018000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.8018000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.8018000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.8018000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!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":542544},{"$f":"IF(D100<>0,F100/D100,0)","v":3.78},{"$f":"F24+F43+F62+F81","v":2050816.3199999998},null,{"$f":"H24+H43+H62+H81","v":556318},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86},{"$f":"J24+J43+J62+J81","v":478433.48},null,{"$f":"L24+L43+L62+L81","v":556318},{"$f":"IF(L100<>0,N100/L100,0)","v":2},{"$f":"N24+N43+N62+N81","v":1112636},null,{"$f":"J100+N100","v":1591069.48}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":504896},3.78,{"$f":"F25+F44+F63+F82","v":1908506.88},null,{"$f":"H25+H44+H63+H82","v":540014},0.86,{"$f":"J25+J44+J63+J82","v":464412.04},null,{"$f":"L25+L44+L63+L82","v":540014},2,{"$f":"N25+N44+N63+N82","v":1080028},null,1544440.04]
[null,"March",null,491091,3.78,1856323.98,null,528837,0.86,454799.82,null,528837,2,1057674,null,1512473.82]
[null,"April",null,432159,3.7800000000000002,1633561.02,null,547176,0.86,470571.36,null,547506,2,1095012,null,1565583.3599999999]
[null,"May",null,514203,3.78,1943687.3399999999,null,540383,0.86,464729.38,null,540383,2,1080766,null,1545495.38]
[null,"June",null,582871,3.78,2203252.38,null,636348,0.8600000000000001,547259.28,null,636348,2,1272696,null,1819955.28]
[null,"July",null,585672,3.7799999999999994,2213840.1599999997,null,596830,0.86,513273.8,null,596830,2,1193660,null,1706933.8]
[null,"August",null,598524,3.7799999999999994,2262420.7199999997,null,631354,0.85999999999999988,542964.43999999994,null,631354,2,1262708,null,1805672.44]
[null,"September",null,621150,3.78,2347947,null,648158,0.86,557415.88,null,648158,2,1296316,null,1853731.88]
[null,"October",null,420910,3.7799999999999994,1591039.7999999998,null,464736,0.8600000000000001,399672.96,null,464736,2,929472,null,1329144.96]
[null,"November",null,492275,3.78,1860799.5,null,510011,0.86,438609.46,null,510011,2,1020022,null,1458631.46]
[null,"December",null,480828,3.78,1817529.8399999999,null,484255,0.86,416459.3,null,484255,2,968510,null,1384969.3]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":6267123},{"$f":"IF(D113<>0,F113/D113,0)","v":3.78},{"$f":"SUM(F100:F111)","v":23689724.939999998},null,{"$f":"SUM(H100:H111)","v":6684420},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86},{"$f":"SUM(J100:J111)","v":5748601.2000000002},null,{"$f":"SUM(L100:L111)","v":6684750},{"$f":"IF(L113<>0,N113/L113,0)","v":2},{"$f":"SUM(N100:N111)","v":13369500},null,{"$f":"SUM(P100:P111)","v":19118101.200000003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":19118101.200000003}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":542544},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":2050816.3199999998},null,{"$f":"'6. Historical Wholesale'!H24","v":556318},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":478433.48},null,{"$f":"'6. Historical Wholesale'!L24","v":556318},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":1112636},null,{"$f":"J24+N24","v":1591069.48}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":504896},{"$f":"E24","v":3.78},1908506.88,null,{"$f":"'6. Historical Wholesale'!H25","v":540014},{"$f":"I24","v":0.86},464412.04,null,{"$f":"'6. Historical Wholesale'!L25","v":540014},{"$f":"M24","v":2},1080028,null,1544440.04]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":491091},3.78,1856323.98,null,{"$f":"'6. Historical Wholesale'!H26","v":528837},0.86,454799.82,null,{"$f":"'6. Historical Wholesale'!L26","v":528837},2,1057674,null,1512473.82]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":432159},3.78,1633561.02,null,{"$f":"'6. Historical Wholesale'!H27","v":547176},0.86,470571.36,null,{"$f":"'6. Historical Wholesale'!L27","v":547506},2,1095012,null,1565583.3599999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":514203},3.78,1943687.3399999999,null,{"$f":"'6. Historical Wholesale'!H28","v":540383},0.86,464729.38,null,{"$f":"'6. Historical Wholesale'!L28","v":540383},2,1080766,null,1545495.38]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":582871},3.78,2203252.38,null,{"$f":"'6. Historical Wholesale'!H29","v":636348},0.86,547259.28,null,{"$f":"'6. Historical Wholesale'!L29","v":636348},2,1272696,null,1819955.28]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":585672},3.78,2213840.1599999997,null,{"$f":"'6. Historical Wholesale'!H30","v":596830},0.86,513273.8,null,{"$f":"'6. Historical Wholesale'!L30","v":596830},2,1193660,null,1706933.8]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":598524},3.78,2262420.7199999997,null,{"$f":"'6. Historical Wholesale'!H31","v":631354},0.86,542964.43999999994,null,{"$f":"'6. Historical Wholesale'!L31","v":631354},2,1262708,null,1805672.44]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":621150},3.78,2347947,null,{"$f":"'6. Historical Wholesale'!H32","v":648158},0.86,557415.88,null,{"$f":"'6. Historical Wholesale'!L32","v":648158},2,1296316,null,1853731.88]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":420910},3.78,1591039.7999999998,null,{"$f":"'6. Historical Wholesale'!H33","v":464736},0.86,399672.96,null,{"$f":"'6. Historical Wholesale'!L33","v":464736},2,929472,null,1329144.96]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":492275},3.78,1860799.5,null,{"$f":"'6. Historical Wholesale'!H34","v":510011},0.86,438609.46,null,{"$f":"'6. Historical Wholesale'!L34","v":510011},2,1020022,null,1458631.46]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":480828},3.78,1817529.8399999999,null,{"$f":"'6. Historical Wholesale'!H35","v":484255},0.86,416459.3,null,{"$f":"'6. Historical Wholesale'!L35","v":484255},2,968510,null,1384969.3]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":6267123},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":23689724.939999998},null,{"$f":"SUM(H24:H35)","v":6684420},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":5748601.2000000002},null,{"$f":"SUM(L24:L35)","v":6684750},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":13369500},null,{"$f":"SUM(P24:P35)","v":19118101.200000003}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.4121000000000001},0,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.78790000000000004},0,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.8018000000000001},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.8018000000000001,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.8018000000000001,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.8018000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.8018000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.8018000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.8018000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.8018000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.8018000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.8018000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.4121000000000001,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.78790000000000004,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.8018000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$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,{"$f":"D24+D43+D62+D81","v":542544},{"$f":"IF(D100<>0,F100/D100,0)","v":3.78},{"$f":"F24+F43+F62+F81","v":2050816.3199999998},null,{"$f":"H24+H43+H62+H81","v":556318},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86},{"$f":"J24+J43+J62+J81","v":478433.48},null,{"$f":"L24+L43+L62+L81","v":556318},{"$f":"IF(L100<>0,N100/L100,0)","v":2},{"$f":"N24+N43+N62+N81","v":1112636},null,{"$f":"J100+N100","v":1591069.48}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":504896},3.78,1908506.88,null,{"$f":"H25+H44+H63+H82","v":540014},0.86,{"$f":"J25+J44+J63+J82","v":464412.04},null,{"$f":"L25+L44+L63+L82","v":540014},2,{"$f":"N25+N44+N63+N82","v":1080028},null,1544440.04]
[null,"March",null,491091,3.78,1856323.98,null,{"$f":"H26+H45+H64+H83","v":528837},0.86,{"$f":"J26+J45+J64+J83","v":454799.82},null,{"$f":"L26+L45+L64+L83","v":528837},2,{"$f":"N26+N45+N64+N83","v":1057674},null,1512473.82]
[null,"April",null,432159,3.7800000000000002,1633561.02,null,{"$f":"H27+H46+H65+H84","v":547176},0.86,{"$f":"J27+J46+J65+J84","v":470571.36},null,{"$f":"L27+L46+L65+L84","v":547506},2,{"$f":"N27+N46+N65+N84","v":1095012},null,1565583.3599999999]
[null,"May",null,514203,3.78,1943687.3399999999,null,{"$f":"H28+H47+H66+H85","v":540383},0.86,{"$f":"J28+J47+J66+J85","v":464729.38},null,{"$f":"L28+L47+L66+L85","v":540383},2,{"$f":"N28+N47+N66+N85","v":1080766},null,1545495.38]
[null,"June",null,582871,3.78,2203252.38,null,{"$f":"H29+H48+H67+H86","v":636348},0.8600000000000001,{"$f":"J29+J48+J67+J86","v":547259.28},null,{"$f":"L29+L48+L67+L86","v":636348},2,{"$f":"N29+N48+N67+N86","v":1272696},null,1819955.28]
[null,"July",null,585672,3.7799999999999994,2213840.1599999997,null,{"$f":"H30+H49+H68+H87","v":596830},0.86,{"$f":"J30+J49+J68+J87","v":513273.8},null,{"$f":"L30+L49+L68+L87","v":596830},2,{"$f":"N30+N49+N68+N87","v":1193660},null,1706933.8]
[null,"August",null,598524,3.7799999999999994,2262420.7199999997,null,{"$f":"H31+H50+H69+H88","v":631354},0.85999999999999988,{"$f":"J31+J50+J69+J88","v":542964.43999999994},null,{"$f":"L31+L50+L69+L88","v":631354},2,{"$f":"N31+N50+N69+N88","v":1262708},null,1805672.44]
[null,"September",null,621150,3.78,2347947,null,{"$f":"H32+H51+H70+H89","v":648158},0.86,{"$f":"J32+J51+J70+J89","v":557415.88},null,{"$f":"L32+L51+L70+L89","v":648158},2,{"$f":"N32+N51+N70+N89","v":1296316},null,1853731.88]
[null,"October",null,420910,3.7799999999999994,1591039.7999999998,null,{"$f":"H33+H52+H71+H90","v":464736},0.8600000000000001,{"$f":"J33+J52+J71+J90","v":399672.96},null,{"$f":"L33+L52+L71+L90","v":464736},2,{"$f":"N33+N52+N71+N90","v":929472},null,1329144.96]
[null,"November",null,492275,3.78,1860799.5,null,{"$f":"H34+H53+H72+H91","v":510011},0.86,{"$f":"J34+J53+J72+J91","v":438609.46},null,{"$f":"L34+L53+L72+L91","v":510011},2,{"$f":"N34+N53+N72+N91","v":1020022},null,1458631.46]
[null,"December",null,480828,3.78,1817529.8399999999,null,{"$f":"H35+H54+H73+H92","v":484255},0.86,{"$f":"J35+J54+J73+J92","v":416459.3},null,{"$f":"L35+L54+L73+L92","v":484255},2,{"$f":"N35+N54+N73+N92","v":968510},null,1384969.3]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":6267123},{"$f":"IF(D113<>0,F113/D113,0)","v":3.78},{"$f":"SUM(F100:F111)","v":23689724.939999998},null,{"$f":"SUM(H100:H111)","v":6684420},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86},{"$f":"SUM(J100:J111)","v":5748601.2000000002},null,{"$f":"SUM(L100:L111)","v":6684750},{"$f":"IF(L113<>0,N113/L113,0)","v":2},{"$f":"SUM(N100:N111)","v":13369500},null,{"$f":"SUM(P100:P111)","v":19118101.200000003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":19118101.200000003}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":64,"n_cols":10,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.3000000000000001E-3,1134562708.8899999,null,{"$f":"ROUND(D17*E17, 2)","v":8282307.7699999996},{"$f":"G17/24131726.99","v":0.34321239310523133},{"$f":"H17*total_current_wholesale_network","v":8130607.188662082},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.1662915808476261E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.7999999999999996E-3,419521881.28499997,null,{"$f":"ROUND(D18*E18, 2)","v":2852748.79},0.1182156913668946,2800497.2120736651,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.6754496892884648E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4079999999999999,null,1127784,{"$f":"ROUND(D19*F19, 2)","v":2715703.87},0.11253665645750786,2665962.437145636,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.3638945375582878}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",3.0878999999999999,null,2619207,8087849.2999999998,0.33515418533251029,7939710.4630169505,3.0313413422524262]
["General Service 1,000 To 4,999 kW (co-generation)","RTSR - Network","kW",3.5648,null,227631,811458.99,3.3626229500120827E-2,796596.127627176,3.4995063397655679]
["Large Use","RTSR - Network","kW",3.1631,null,377243,1193257.33,4.944765579746848E-2,1171401.3647698245,3.1051639520675653]
["Street Lighting","RTSR - Network","kW",2.1202000000000001,null,68713,145685.29999999999,6.0370855372419412E-3,143016.89581651369,2.0813659106211881]
["Sentinel Lighting","RTSR - Network","kW",2.1231,null,2005,4256.82,1.7639931040840936E-4,4178.8511431808965,2.0842150340054348]
["Unmetered Scattered Load","RTSR - Network","kWh",6.7999999999999996E-3,5655708.8549999995,null,{"$f":"ROUND(D25*E25, 2)","v":38458.82},1.5937035926163526E-3,37754.399744971204,{"$f":"IF(ISERROR(I25/E25), 0, I25/E25)","v":6.6754496585505743E-3}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.8999999999999999E-3,1134562708.8899999,null,{"$f":"ROUND(D30*E30, 2)","v":6693919.9800000004},{"$f":"G30/19800684.9","v":0.33806507268847052},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":6463162.2718435368},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":5.696610880298345E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.1999999999999998E-3,419521881.28499997,null,{"$f":"ROUND(D31*E31, 2)","v":2181513.7799999998},0.11017365262956132,2106311.0405455995,{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":5.0207417884710719E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.9112,null,1127784,{"$f":"ROUND(D32*F32, 2)","v":2155420.7799999998},0.10885586993003459,2081117.5375364386,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.8453157143002903}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.6631999999999998,null,2619207,6975472.0800000001,0.35228438385987348,6735008.5018127086,2.5713922197874046]
["General Service 1,000 To 4,999 kW (co-generation)","RTSR - Connection","kW",2.8170999999999999,null,227631,641259.29,3.2385712577043237E-2,619153.33048202551,2.7199868668240508]
["Large Use","RTSR - Connection","kW",2.6631999999999998,null,377243,1004673.56,5.0739333769207154E-2,970039.71782028,2.5713922268147589]
["Street Lighting","RTSR - Connection","kW",1.6829000000000001,null,68713,115637.11,5.8400560679595483E-3,111650.78292092474,1.6248858719736403]
["Sentinel Lighting","RTSR - Connection","kW",1.6851,null,2005,3378.63,1.7063197647269263E-4,3262.1593941609572,1.6270121666638191]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.1999999999999998E-3,5655708.8549999995,null,{"$f":"ROUND(D38*E38, 2)","v":29409.69},1.4852865013775358E-3,28395.857644329673,{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":5.0207424696598309E-3}]
[]
["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",7.1662915808476261E-3,1134562708.8899999,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":8130607.1900000004},{"$f":"G43/23689724.94","v":0.34321239316170804},{"$f":"H43*forecast_wholesale_network","v":8130607.1899999995},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":7.1662915820268625E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.6754496892884648E-3,419521881.28499997,null,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":2800497.21},0.1182156912793602,2800497.2099999995,{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":6.6754496843455385E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.3638945375582878,null,1127784,{"$f":"ROUND(D45*F45, 2)","v":2665962.44},0.11253665657799738,2665962.4399999995,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.3638945400892366}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",3.0313413422524262,null,2619207,7939710.46,0.33515418520515755,7939710.459999999,3.0313413411005694]
["General Service 1,000 To 4,999 kW (co-generation)","RTSR - Network","kW",3.4995063397655679,null,227631,796596.13,3.36262296002834E-2,796596.12999999977,3.4995063501895602]
["Large Use","RTSR - Network","kW",3.1051639520675653,null,377243,1171401.3600000001,4.9447655596122762E-2,1171401.3599999999,3.1051639394236603]
["Street Lighting","RTSR - Network","kW",2.0813659106211881,null,68713,143016.9,6.0370857138369117E-3,143016.89999999997,2.0813659715046637]
["Sentinel Lighting","RTSR - Network","kW",2.0842150340054348,null,2005,4178.8500000000004,1.7639926215200707E-4,4178.8499999999995,2.0842144638403988]
["Unmetered Scattered Load","RTSR - Network","kWh",6.6754496585505743E-3,5655708.8549999995,null,{"$f":"IF(ISERROR(D51*E51), 0, ROUND(D51*E51, 2))","v":37754.400000000001},1.5937036033817284E-3,37754.399999999994,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":6.6754497036428505E-3}]
[]
["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",5.696610880298345E-3,1134562708.8899999,null,{"$f":"ROUND(D56*E56, 2)","v":6463162.2699999996},{"$f":"G56/19118101.2","v":0.33806507259204172},{"$f":"H56*forecast_wholesale_lineplus","v":6463162.2700000005},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":5.6966108786734573E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.0207417884710719E-3,419521881.28499997,null,{"$f":"ROUND(D57*E57, 2)","v":2106311.04},0.11017365260102295,2106311.0400000005,{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":5.0207417871705462E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.8453157143002903,null,1127784,{"$f":"ROUND(D58*F58, 2)","v":2081117.54},0.10885587005889477,2081117.5400000005,{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":1.8453157164847174}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.5713922197874046,null,2619207,6735008.5,0.35228438376505716,6735008.5000000009,2.5713922190953218]
["General Service 1,000 To 4,999 kW (co-generation)","RTSR - Connection","kW",2.7199868668240508,null,227631,619153.32999999996,3.2385712551830197E-2,619153.33000000007,2.7199868647064771]
["Large Use","RTSR - Connection","kW",2.5713922268147589,null,377243,970039.72,5.0739333883220578E-2,970039.72000000009,2.5713922325927854]
["Street Lighting","RTSR - Connection","kW",1.6248858719736403,null,68713,111650.78,5.8400559151763464E-3,111650.78000000003,1.6248858294645849]
["Sentinel Lighting","RTSR - Connection","kW",1.6270121666638191,null,2005,3262.16,1.7063200816198212E-4,3262.1600000000008,1.6270124688279306]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.0207424696598309E-3,5655708.8549999995,null,{"$f":"ROUND(D64*E64, 2)","v":28395.86},1.4852866245942877E-3,28395.860000000004,{"$f":"IF(ISERROR(I64/E64), 0, I64/E64)","v":5.0207428861717826E-3}]

{"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":"General Service 50 to 4,999 kW – Interval Metered"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"General Service 1,000 To 4,999 kW (co-generation)"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Large Use"},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":"Sentinel Lighting"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Unmetered Scattered Load"},9]
[{"$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]