{"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   ","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,"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","Hamilton & St. Catharines",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-2015-0075",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","Indy Butany-DeSouza",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","905-317-4765",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","indy.butany@horizonutilities.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date","2015-07-31",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",2015,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,7.9911436447223493E-3,null,5.8767041198229978E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.9922506891320563E-3,null,5.3116364159938641E-3,null,null,1,"C18",{"$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,2.7825828099560286,null,2.1171956727070014,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Large Use - Regular",null,"kW",null,3.178699360900668,null,2.4329555056067216,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use",null,"kW",null,{"$f":"+G20","v":3.178699360900668},null,{"$f":"+I20","v":2.4329555056067216},null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.1032387953087568E-3,null,5.4246499567596898E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Standby Power",null,"kW",null,null,null,null,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Sentinel Lighting",null,"kW",null,2.3122152159791769,null,1.7036791270448404,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Street Lighting",null,"kW",null,2.1905722516095145,null,1.6610730221761238,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",7.9911436447223493E-3,1605906183.8098218,null,1.0407,{"$f":"F17*H17","v":1671266565.4908814}]
[null,"Residential","RTSR - Connection","kWh",5.8767041198229978E-3,1605906183.8098218,null,1.0407,{"$f":"F18*H18","v":1671266565.4908814}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.9922506891320563E-3,600073699.22028553,null,1.0407,{"$f":"F19*H19","v":624496698.7785511}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.3116364159938641E-3,600073699.22028553,null,1.0407,{"$f":"F20*H20","v":624496698.7785511}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.7825828099560286,1862697982.4198828,4971638.835516613]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1171956727070014,1862697982.4198828,4971638.835516613]
[null,"Large Use - Regular","RTSR - Network","kW",3.178699360900668,216965539.23999998,516539.52207000001]
[null,"Large Use - Regular","RTSR - Connection","kW",2.4329555056067216,216965539.23999998,516539.52207000001]
[null,"Large Use","RTSR - Network","kW",3.178699360900668,379292173.435,1963579.22976]
[null,"Large Use","RTSR - Connection","kW",2.4329555056067216,379292173.435,1963579.22976]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.1032387953087568E-3,11637434.470718576,null,1.0407,{"$f":"F27*H27","v":12111078.053676821}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.4246499567596898E-3,11637434.470718576,null,1.0407,{"$f":"F28*H28","v":12111078.053676821}]
[null,"Standby Power","RTSR - Network","kW"]
[null,"Standby Power","RTSR - Connection","kW"]
[null,"Sentinel Lighting","RTSR - Network","kW",2.3122152159791769,454623.81781822053,1253.4381404121302]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.7036791270448404,454623.81781822053,1253.4381404121302]
[null,"Street Lighting","RTSR - Network","kW",2.1905722516095145,39461781.13808655,110284.83]
[null,"Street Lighting","RTSR - Connection","kW",1.6610730221761238,39461781.13808655,110284.83]

{"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,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0.14649999999999999,null,0,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,6.6699999999999995E-2,null,0,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,4.7500000000000001E-2,null,0,null,0.4723]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,4.19E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,-2.7E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,-5.9999999999999995E-4,null,0,null,0]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,0.27499999999999997,null,0,null,{"$f":"SUM(I79:I89)","v":0.4723}]
[]
[]
[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,818629,{"$f":"IF(D24<>0,F24/D24,0)","v":3.8199999999999994},3127162.7799999993,null,790046,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82},647837.72,null,850831,{"$f":"IF(L24<>0,N24/L24,0)","v":1.9799999999999998},1684645.38,null,{"$f":"J24+N24","v":2332483.0999999996}]
[null,"February",null,767039,3.82,2930088.98,null,741278,0.82000000000000006,607847.96000000008,null,800672,1.98,1585330.56,null,2193178.52]
[null,"March",null,771790,3.8200000000000003,2948237.8000000003,null,738164,0.82,605294.48,null,802719,1.9799999999999995,1589383.6199999996,null,2194678.0999999996]
[null,"April",null,661662,3.82,2527548.84,null,653443,0.81999999999999984,535823.25999999989,null,716968,1.9799999999999998,1419596.64,null,1955419.9]
[null,"May",null,731190,3.82,2793145.8,null,714048,0.82000000000000017,585519.3600000001,null,777679,1.9800000000000004,1539804.4200000004,null,2125323.7800000003]
[null,"June",null,898060,3.82,3430589.1999999997,null,876627,0.81999999999999973,718834.13999999978,null,940033,1.98,1861265.34,null,2580099.48]
[null,"July",null,891280,3.8200000000000007,3404689.6000000006,null,859904,0.82000000000000017,705121.28000000014,null,926167,1.9800000000000002,1833810.6600000001,null,2538931.9400000004]
[null,"August",null,898528,3.8200000000000003,3432376.9600000004,null,869383,0.82000000000000006,712894.06,null,935999,1.9800000000000002,1853278.0200000003,null,2566172.08]
[null,"September",null,906573,3.8200000000000003,3463108.8600000003,null,867460,0.82,711317.2,null,934185,1.98,1849686.3,null,2561003.5]
[null,"October",null,637018,3.8200000000000003,2433408.7600000002,null,649391,0.82,532500.62,null,701736,1.98,1389437.28,null,1921937.9]
[null,"November",null,744410,3.82,2843646.1999999997,null,712163,0.8200000000000004,583973.66000000027,null,769246,1.9800000000000002,1523107.08,null,2107080.7400000002]
[null,"December",null,744881,3.8200000000000007,2845445.4200000004,null,724013,0.82000000000000006,593690.66,null,783995,1.9800000000000002,1552310.1,null,2146000.7600000002]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":9471060},{"$f":"IF(D37<>0,F37/D37,0)","v":3.8200000000000003},{"$f":"SUM(F24:F35)","v":36179449.200000003},null,{"$f":"SUM(H24:H35)","v":9195920},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82000000000000006},{"$f":"SUM(J24:J35)","v":7540654.4000000004},null,{"$f":"SUM(L24:L35)","v":9940230},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9799999999999998},{"$f":"SUM(N24:N35)","v":19681655.399999999},null,{"$f":"SUM(P24:P35)","v":27222309.800000001}]
[]
[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,84841.520123839,{"$f":"IF(D43<>0,F43/D43,0)","v":3.23},274038.11,null,85702.519823788563,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65},55706.637885462565,null,85702.519823788563,{"$f":"IF(L43<>0,N43/L43,0)","v":1.62},138838.08211453748,null,{"$f":"J43+N43","v":194544.72000000003}]
[null,"February",null,64776.826625386995,3.23,209229.15,null,66041.321585903075,0.65,42926.859030837004,null,66041.321585903075,1.62,106986.94096916298,null,149913.79999999999]
[null,"March",null,59833.817337461296,3.23,193263.22999999998,null,62025.762114537436,0.65,40316.745374449332,null,62025.762114537436,1.62,100481.73462555066,null,140798.47999999998]
[null,"April",null,62710.789473684221,3.23,202555.85000000003,null,64602.537444933922,0.65,41991.649339207048,null,64602.537444933922,1.62,104656.11066079295,null,146647.76]
[null,"May",null,75075.430340557272,3.23,242493.63999999998,null,76443.916299559467,0.65,49688.545594713658,null,76443.916299559467,1.62,123839.14440528635,null,173527.69]
[null,"June",null,83159.690402476772,3.23,268605.8,null,83694.286343612344,0.65,54401.286123348029,null,83694.286343612344,1.62,135584.74387665201,null,189986.03000000003]
[null,"July",null,81433.650154798757,3.23,263030.69,null,82032.740088105726,0.65,53321.281057268723,null,82032.740088105726,1.62,132893.03894273128,null,186214.32]
[null,"August",null,81347.250773993801,3.2300000000000004,262751.62,null,81691.453744493396,0.65,53099.444933920706,null,81691.453744493396,1.62,132340.15506607931,null,185439.60000000003]
[null,"September",null,62734.362229102167,3.23,202631.99,null,65040.59911894273,0.65,42276.389427312773,null,65040.59911894273,1.62,105365.77057268722,null,147642.16]
[null,"October",null,57289.910216718265,3.23,185046.41,null,58289.960352422902,0.65,37888.474229074891,null,58289.960352422902,1.62,94429.735770925108,null,132318.21]
[null,"November",null,64284.767801857583,3.23,207639.8,null,64766.480176211451,0.65,42098.212114537448,null,64766.480176211451,1.62,104921.69788546256,null,147019.91]
[null,"December",null,66965.631578947359,3.2300000000000004,216298.99,null,67319.198237885474,0.65,43757.478854625559,null,67319.198237885474,1.62,109057.10114537447,null,152814.58000000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":844453.64705882338},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2300000000000009},{"$f":"SUM(F43:F54)","v":2727585.2800000003},null,{"$f":"SUM(H43:H54)","v":857650.77533039649},{"$f":"IF(H56<>0,J56/H56,0)","v":0.64999999999999991},{"$f":"SUM(J43:J54)","v":557473.00396475766},null,{"$f":"SUM(L43:L54)","v":857650.77533039649},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6199999999999999},{"$f":"SUM(N43:N54)","v":1389394.2560352422},null,{"$f":"SUM(P43:P54)","v":1946867.26}]
[]
[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,{"$f":"D24+D43+D62+D81","v":903470.52012383903},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7645953179897838},{"$f":"F24+F43+F62+F81","v":3401200.8899999992},null,{"$f":"H24+H43+H62+H81","v":875748.51982378855},{"$f":"IF(H100<>0,J100/H100,0)","v":0.80336345647152729},{"$f":"J24+J43+J62+J81","v":703544.35788546258},null,{"$f":"L24+L43+L62+L81","v":936533.51982378855},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9470562702951957},{"$f":"N24+N43+N62+N81","v":1823483.4621145374},null,{"$f":"J100+N100","v":2527027.8199999998}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":831815.82662538695},3.7740543393313071,{"$f":"F25+F44+F63+F82","v":3139318.13},null,{"$f":"H25+H44+H63+H82","v":807319.32158590306},0.80609345228162133,{"$f":"J25+J44+J63+J82","v":650774.81903083704},null,{"$f":"L25+L44+L63+L82","v":866713.32158590306},1.9525689277194656,{"$f":"N25+N44+N63+N82","v":1692317.5009691631},null,2343092.3200000003]
[null,"March",null,831623.81733746128,3.7775505757613761,3141501.0300000003,null,800189.76211453741,0.80682265125261365,645611.22537444928,null,864744.76211453741,1.9541781906760181,1689865.3546255503,null,2335476.5799999996]
[null,"April",null,724372.78947368427,3.7689222036952037,2730104.69,null,718045.5374449339,0.80470510463066414,577814.90933920699,null,781570.5374449339,1.9502433595357798,1524252.7506607929,null,2102067.66]
[null,"May",null,806265.43034055724,3.7650621318562312,3035639.44,null,790491.91629955941,0.80356027999405844,635207.90559471375,null,854122.91629955941,1.9477800357036794,1663643.5644052867,null,2298851.4700000007]
[null,"June",null,981219.69040247682,3.7699967053073133,3699194.9999999995,null,960321.28634361236,0.80518409528066692,773235.42612334783,null,1023727.2863436124,1.9505683891739238,1996850.0838766522,null,2770085.51]
[null,"July",null,972713.65015479876,3.7706063746677301,3667720.2900000005,null,941936.74008810567,0.80519479576338282,758442.56105726887,null,1008199.7400881057,1.9507083970988357,1966703.6989427314,null,2725146.2600000002]
[null,"August",null,979875.25077399379,3.7710193997462991,3695128.5800000005,null,951074.45374449342,0.8053980441994979,765993.50493392081,null,1017690.4537444934,1.9511022902496429,1985618.1750660795,null,2751611.68]
[null,"September",null,969307.36222910217,3.7818147192960025,3665740.8500000006,null,932500.59911894274,0.8081427402184328,753593.58942731272,null,999225.59911894274,1.9565672379656156,1955052.0705726873,null,2708645.66]
[null,"October",null,694307.91021671821,3.7713169207343284,2618455.1700000004,null,707680.9603524229,0.80599751326504943,570389.09422907489,null,760025.9603524229,1.9523899092642287,1483867.0157709252,null,2054256.11]
[null,"November",null,808694.76780185755,3.7730997175780057,3051285.9999999995,null,776929.48017621145,0.80582844143401733,626071.87211453775,null,834012.48017621145,1.9520436643124215,1628028.7778854626,null,2254100.6500000004]
[null,"December",null,811846.63157894742,3.7713335141210882,3061744.41,null,791332.19823788549,0.80553797794917958,637448.13885462563,null,851314.19823788549,1.9515323538409182,1661367.2011453747,null,2298815.3400000003]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":10315513.647058826},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7717011300831573},{"$f":"SUM(F100:F111)","v":38907034.480000004},null,{"$f":"SUM(H100:H111)","v":10053570.775330396},{"$f":"IF(H113<>0,J113/H113,0)","v":0.80549762715512641},{"$f":"SUM(J100:J111)","v":8098127.4039647589},null,{"$f":"SUM(L100:L111)","v":10797880.775330396},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9514060299846665},{"$f":"SUM(N100:N111)","v":21071049.656035241},null,{"$f":"SUM(P100:P111)","v":29169177.059999999}]
[]
[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":29169177.059999999}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":818629},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":3094417.6199999996},null,{"$f":"'6. Historical Wholesale'!H24","v":790046},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":679439.55999999994},null,{"$f":"'6. Historical Wholesale'!L24","v":850831},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":1701662},null,{"$f":"J24+N24","v":2381101.56}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":767039},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":2899407.42},null,{"$f":"'6. Historical Wholesale'!H25","v":741278},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":637499.07999999996},null,{"$f":"'6. Historical Wholesale'!L25","v":800672},{"$f":"M24","v":2},{"$f":"L25*M25","v":1601344},null,2238843.08]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":771790},{"$f":"E25","v":3.78},2917366.1999999997,null,{"$f":"'6. Historical Wholesale'!H26","v":738164},{"$f":"I25","v":0.86},634821.04,null,{"$f":"'6. Historical Wholesale'!L26","v":802719},{"$f":"M25","v":2},1605438,null,2240259.04]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":661662},3.78,2501082.36,null,{"$f":"'6. Historical Wholesale'!H27","v":653443},0.86,561960.98,null,{"$f":"'6. Historical Wholesale'!L27","v":716968},2,1433936,null,1995896.98]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":731190},3.78,2763898.1999999997,null,{"$f":"'6. Historical Wholesale'!H28","v":714048},0.86,614081.28000000003,null,{"$f":"'6. Historical Wholesale'!L28","v":777679},2,1555358,null,2169439.2800000003]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":898060},3.78,3394666.8,null,{"$f":"'6. Historical Wholesale'!H29","v":876627},0.86,753899.22,null,{"$f":"'6. Historical Wholesale'!L29","v":940033},2,1880066,null,2633965.2199999997]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":891280},3.78,3369038.4,null,{"$f":"'6. Historical Wholesale'!H30","v":859904},0.86,739517.43999999994,null,{"$f":"'6. Historical Wholesale'!L30","v":926167},2,1852334,null,2591851.44]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":898528},3.78,3396435.84,null,{"$f":"'6. Historical Wholesale'!H31","v":869383},0.86,747669.38,null,{"$f":"'6. Historical Wholesale'!L31","v":935999},2,1871998,null,2619667.38]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":906573},3.78,3426845.94,null,{"$f":"'6. Historical Wholesale'!H32","v":867460},0.86,746015.6,null,{"$f":"'6. Historical Wholesale'!L32","v":934185},2,1868370,null,2614385.6]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":637018},3.78,2407928.04,null,{"$f":"'6. Historical Wholesale'!H33","v":649391},0.86,558476.26,null,{"$f":"'6. Historical Wholesale'!L33","v":701736},2,1403472,null,1961948.26]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":744410},3.78,2813869.8,null,{"$f":"'6. Historical Wholesale'!H34","v":712163},0.86,612460.17999999993,null,{"$f":"'6. Historical Wholesale'!L34","v":769246},2,1538492,null,2150952.1799999997]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":744881},3.78,2815650.1799999997,null,{"$f":"'6. Historical Wholesale'!H35","v":724013},0.86,622651.17999999993,null,{"$f":"'6. Historical Wholesale'!L35","v":783995},2,1567990,null,2190641.1799999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":9471060},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":35800606.799999997},null,{"$f":"SUM(H24:H35)","v":9195920},{"$f":"IF(H37<>0,J37/H37,0)","v":0.85999999999999976},{"$f":"SUM(J24:J35)","v":7908491.1999999983},null,{"$f":"SUM(L24:L35)","v":9940230},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":19880460},null,{"$f":"SUM(P24:P35)","v":27788951.200000003}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":84841.520123839},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":289487.75081455108},null,{"$f":"'6. Historical Wholesale'!H43","v":85702.519823788563},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":67525.015369163011},null,{"$f":"'6. Historical Wholesale'!L43","v":85702.519823788563},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":154418.80021850223},null,{"$f":"J43+N43","v":221943.81558766525}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":64776.826625386995},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":221025.01012848297},null,{"$f":"'6. Historical Wholesale'!H44","v":66041.321585903075},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":52033.957277533038},null,{"$f":"'6. Historical Wholesale'!L44","v":66041.321585903075},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":118993.25323348017},null,171027.2105110132]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":59833.817337461296},{"$f":"E44","v":3.4121000000000001},204158.96813715171,null,{"$f":"'6. Historical Wholesale'!H45","v":62025.762114537436},{"$f":"I44","v":0.78790000000000004},48870.097970044051,null,{"$f":"'6. Historical Wholesale'!L45","v":62025.762114537436},{"$f":"M44","v":1.8018000000000001},111758.01817797356,null,160628.11614801761]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":62710.789473684221},3.4121000000000001,213975.48476315793,null,{"$f":"'6. Historical Wholesale'!H46","v":64602.537444933922},0.78790000000000004,50900.339252863443,null,{"$f":"'6. Historical Wholesale'!L46","v":64602.537444933922},{"$f":"M45","v":1.8018000000000001},116400.85196828195,null,167301.19122114539]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":75075.430340557272},3.4121000000000001,256164.87586501546,null,{"$f":"'6. Historical Wholesale'!H47","v":76443.916299559467},0.78790000000000004,60230.16165242291,null,{"$f":"'6. Historical Wholesale'!L47","v":76443.916299559467},1.8018000000000001,137736.64838854625,null,197966.81004096917]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":83159.690402476772},3.4121000000000001,283749.17962229101,null,{"$f":"'6. Historical Wholesale'!H48","v":83694.286343612344},0.78790000000000004,65942.728210132176,null,{"$f":"'6. Historical Wholesale'!L48","v":83694.286343612344},1.8018000000000001,150800.36513392071,null,216743.0933440529]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":81433.650154798757},3.4121000000000001,277859.75769318885,null,{"$f":"'6. Historical Wholesale'!H49","v":82032.740088105726},0.78790000000000004,64633.595915418504,null,{"$f":"'6. Historical Wholesale'!L49","v":82032.740088105726},1.8018000000000001,147806.5910907489,null,212440.1870061674]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":81347.250773993801},3.4121000000000001,277564.95436594426,null,{"$f":"'6. Historical Wholesale'!H50","v":81691.453744493396},0.78790000000000004,64364.696405286348,null,{"$f":"'6. Historical Wholesale'!L50","v":81691.453744493396},1.8018000000000001,147191.6613568282,null,211556.35776211455]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":62734.362229102167},3.4121000000000001,214055.91736191951,null,{"$f":"'6. Historical Wholesale'!H51","v":65040.59911894273},0.78790000000000004,51245.488045814978,null,{"$f":"'6. Historical Wholesale'!L51","v":65040.59911894273},1.8018000000000001,117190.15149251101,null,168435.63953832598]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":57289.910216718265},3.4121000000000001,195478.90265046438,null,{"$f":"'6. Historical Wholesale'!H52","v":58289.960352422902},0.78790000000000004,45926.659761674011,null,{"$f":"'6. Historical Wholesale'!L52","v":58289.960352422902},1.8018000000000001,105026.85056299559,null,150953.51032466959]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":64284.767801857583},3.4121000000000001,219346.05621671828,null,{"$f":"'6. Historical Wholesale'!H53","v":64766.480176211451},0.78790000000000004,51029.509730837002,null,{"$f":"'6. Historical Wholesale'!L53","v":64766.480176211451},1.8018000000000001,116696.2439814978,null,167725.75371233479]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":66965.631578947359},3.4121000000000001,228493.43151052628,null,{"$f":"'6. Historical Wholesale'!H54","v":67319.198237885474},0.78790000000000004,53040.796291629966,null,{"$f":"'6. Historical Wholesale'!L54","v":67319.198237885474},1.8018000000000001,121295.73138502205,null,174336.52767665201]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":844453.64705882338},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4121000000000001},{"$f":"SUM(F43:F54)","v":2881360.2891294113},null,{"$f":"SUM(H43:H54)","v":857650.77533039649},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000004},{"$f":"SUM(J43:J54)","v":675743.04588281945},null,{"$f":"SUM(L43:L54)","v":857650.77533039649},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000003},{"$f":"SUM(N43:N54)","v":1545315.1669903086},null,{"$f":"SUM(P43:P54)","v":2221058.2128731278}]
[]
[null,{"$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":903470.52012383903},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7454518940482058},{"$f":"F24+F43+F62+F81","v":3383905.3708145507},null,{"$f":"H24+H43+H62+H81","v":875748.51982378855},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85294414830351239},{"$f":"J24+J43+J62+J81","v":746964.57536916295},null,{"$f":"L24+L43+L62+L81","v":936533.51982378855},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9818626465902995},{"$f":"N24+N43+N62+N81","v":1856080.8002185023},null,{"$f":"J100+N100","v":2603045.3755876655}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":831815.82662538695},3.7513501549830308,{"$f":"F25+F44+F63+F82","v":3120432.4301284831},null,{"$f":"H25+H44+H63+H82","v":807319.32158590306},0.85410198770296986,{"$f":"J25+J44+J63+J82","v":689533.03727753297},null,{"$f":"L25+L44+L63+L82","v":866713.32158590306},1.9848976707611059,{"$f":"N25+N44+N63+N82","v":1720337.2532334803},null,2409870.290511013]
[null,"March",null,831623.81733746128,3.7535302658010337,3121525.1681371513,null,800189.76211453741,0.854411253854785,683691.13797004404,null,864744.76211453741,1.9857836594221858,1717196.0181779736,null,2400887.1561480174]
[null,"April",null,724372.78947368427,3.7481499639651954,2715057.8447631579,null,718045.5374449339,0.85351316496394636,612861.31925286341,null,781570.5374449339,1.9836173162777544,1550336.8519682819,null,2163198.1712211454]
[null,"May",null,806265.43034055724,3.7457429801862836,3020063.0758650154,null,790491.91629955941,0.85302762463277415,674311.44165242289,null,854122.91629955941,1.9822611196568589,1693094.6483885462,null,2367406.0900409692]
[null,"June",null,981219.69040247682,3.7488199794619672,3678415.9796222909,null,960321.28634361236,0.85371631335138887,819841.94821013219,null,1023727.2863436124,1.9837962631507546,2030866.3651339207,null,2850708.313344053]
[null,"July",null,972713.65015479876,3.7492001444750129,3646898.1576931886,null,941936.74008810567,0.85372085161494049,804151.03591541841,null,1008199.7400881057,1.9838733452916368,2000140.591090749,null,2804291.6270061675]
[null,"August",null,979875.25077399379,3.7494576901129886,3674000.7943659443,null,951074.45374449342,0.85380705286343406,812034.07640528632,null,1017690.4537444934,1.984090205354109,2019189.6613568282,null,2831223.7377621145]
[null,"September",null,969307.36222910217,3.7561892122525404,3640901.8573619192,null,932500.59911894274,0.85497112688087651,797261.08804581501,null,999225.59911894274,1.9870989626799582,1985560.1514925109,null,2782821.2395383259]
[null,"October",null,694307.91021671821,3.749643212098575,2603406.9426504644,null,707680.9603524229,0.85406129827300037,604402.91976167401,null,760025.9603524229,1.9847991111560279,1508498.8505629955,null,2112901.7703246698]
[null,"November",null,808694.76780185755,3.7507548916897431,3033215.856216718,null,776929.48017621145,0.85398959192583879,663489.68973083689,null,834012.48017621145,1.9846084840742275,1655188.2439814978,null,2318677.9337123348]
[null,"December",null,811846.63157894742,3.7496535590595728,3044143.6115105259,null,791332.19823788549,0.85386640123609314,675691.97629162995,null,851314.19823788549,1.9843269792535274,1689285.7313850219,null,2364977.7076766519]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":10315513.647058826},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7498827894196487},{"$f":"SUM(F100:F111)","v":38681967.089129403},null,{"$f":"SUM(H100:H111)","v":10053570.775330396},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85384928775226232},{"$f":"SUM(J100:J111)","v":8584234.2458828185},null,{"$f":"SUM(L100:L111)","v":10797880.775330396},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9842574309526697},{"$f":"SUM(N100:N111)","v":21425775.166990314},null,{"$f":"SUM(P100:P111)","v":30010009.41287313}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":30010009.41287313}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":818629},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":3094417.6199999996},null,{"$f":"'6. Historical Wholesale'!H24","v":790046},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":679439.55999999994},null,{"$f":"'6. Historical Wholesale'!L24","v":850831},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":1701662},null,{"$f":"J24+N24","v":2381101.56}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":767039},{"$f":"E24","v":3.78},2899407.42,null,{"$f":"'6. Historical Wholesale'!H25","v":741278},{"$f":"I24","v":0.86},637499.07999999996,null,{"$f":"'6. Historical Wholesale'!L25","v":800672},{"$f":"M24","v":2},1601344,null,2238843.08]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":771790},3.78,2917366.1999999997,null,{"$f":"'6. Historical Wholesale'!H26","v":738164},0.86,634821.04,null,{"$f":"'6. Historical Wholesale'!L26","v":802719},2,1605438,null,2240259.04]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":661662},3.78,2501082.36,null,{"$f":"'6. Historical Wholesale'!H27","v":653443},0.86,561960.98,null,{"$f":"'6. Historical Wholesale'!L27","v":716968},2,1433936,null,1995896.98]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":731190},3.78,2763898.1999999997,null,{"$f":"'6. Historical Wholesale'!H28","v":714048},0.86,614081.28000000003,null,{"$f":"'6. Historical Wholesale'!L28","v":777679},2,1555358,null,2169439.2800000003]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":898060},3.78,3394666.8,null,{"$f":"'6. Historical Wholesale'!H29","v":876627},0.86,753899.22,null,{"$f":"'6. Historical Wholesale'!L29","v":940033},2,1880066,null,2633965.2199999997]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":891280},3.78,3369038.4,null,{"$f":"'6. Historical Wholesale'!H30","v":859904},0.86,739517.43999999994,null,{"$f":"'6. Historical Wholesale'!L30","v":926167},2,1852334,null,2591851.44]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":898528},3.78,3396435.84,null,{"$f":"'6. Historical Wholesale'!H31","v":869383},0.86,747669.38,null,{"$f":"'6. Historical Wholesale'!L31","v":935999},2,1871998,null,2619667.38]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":906573},3.78,3426845.94,null,{"$f":"'6. Historical Wholesale'!H32","v":867460},0.86,746015.6,null,{"$f":"'6. Historical Wholesale'!L32","v":934185},2,1868370,null,2614385.6]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":637018},3.78,2407928.04,null,{"$f":"'6. Historical Wholesale'!H33","v":649391},0.86,558476.26,null,{"$f":"'6. Historical Wholesale'!L33","v":701736},2,1403472,null,1961948.26]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":744410},3.78,2813869.8,null,{"$f":"'6. Historical Wholesale'!H34","v":712163},0.86,612460.17999999993,null,{"$f":"'6. Historical Wholesale'!L34","v":769246},2,1538492,null,2150952.1799999997]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":744881},3.78,2815650.1799999997,null,{"$f":"'6. Historical Wholesale'!H35","v":724013},0.86,622651.17999999993,null,{"$f":"'6. Historical Wholesale'!L35","v":783995},2,1567990,null,2190641.1799999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":9471060},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":35800606.799999997},null,{"$f":"SUM(H24:H35)","v":9195920},{"$f":"IF(H37<>0,J37/H37,0)","v":0.85999999999999976},{"$f":"SUM(J24:J35)","v":7908491.1999999983},null,{"$f":"SUM(L24:L35)","v":9940230},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":19880460},null,{"$f":"SUM(P24:P35)","v":27788951.200000003}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":84841.520123839},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":289487.75081455108},null,{"$f":"'6. Historical Wholesale'!H43","v":85702.519823788563},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":67525.015369163011},null,{"$f":"'6. Historical Wholesale'!L43","v":85702.519823788563},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":154418.80021850223},null,{"$f":"J43+N43","v":221943.81558766525}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":64776.826625386995},{"$f":"E43","v":3.4121000000000001},221025.01012848297,null,{"$f":"'6. Historical Wholesale'!H44","v":66041.321585903075},{"$f":"I43","v":0.78790000000000004},52033.957277533038,null,{"$f":"'6. Historical Wholesale'!L44","v":66041.321585903075},{"$f":"M43","v":1.8018000000000001},118993.25323348017,null,171027.2105110132]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":59833.817337461296},3.4121000000000001,204158.96813715171,null,{"$f":"'6. Historical Wholesale'!H45","v":62025.762114537436},0.78790000000000004,48870.097970044051,null,{"$f":"'6. Historical Wholesale'!L45","v":62025.762114537436},1.8018000000000001,111758.01817797356,null,160628.11614801761]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":62710.789473684221},3.4121000000000001,213975.48476315793,null,{"$f":"'6. Historical Wholesale'!H46","v":64602.537444933922},0.78790000000000004,50900.339252863443,null,{"$f":"'6. Historical Wholesale'!L46","v":64602.537444933922},1.8018000000000001,116400.85196828195,null,167301.19122114539]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":75075.430340557272},3.4121000000000001,256164.87586501546,null,{"$f":"'6. Historical Wholesale'!H47","v":76443.916299559467},0.78790000000000004,60230.16165242291,null,{"$f":"'6. Historical Wholesale'!L47","v":76443.916299559467},1.8018000000000001,137736.64838854625,null,197966.81004096917]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":83159.690402476772},3.4121000000000001,283749.17962229101,null,{"$f":"'6. Historical Wholesale'!H48","v":83694.286343612344},0.78790000000000004,65942.728210132176,null,{"$f":"'6. Historical Wholesale'!L48","v":83694.286343612344},1.8018000000000001,150800.36513392071,null,216743.0933440529]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":81433.650154798757},3.4121000000000001,277859.75769318885,null,{"$f":"'6. Historical Wholesale'!H49","v":82032.740088105726},0.78790000000000004,64633.595915418504,null,{"$f":"'6. Historical Wholesale'!L49","v":82032.740088105726},1.8018000000000001,147806.5910907489,null,212440.1870061674]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":81347.250773993801},3.4121000000000001,277564.95436594426,null,{"$f":"'6. Historical Wholesale'!H50","v":81691.453744493396},0.78790000000000004,64364.696405286348,null,{"$f":"'6. Historical Wholesale'!L50","v":81691.453744493396},1.8018000000000001,147191.6613568282,null,211556.35776211455]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":62734.362229102167},3.4121000000000001,214055.91736191951,null,{"$f":"'6. Historical Wholesale'!H51","v":65040.59911894273},0.78790000000000004,51245.488045814978,null,{"$f":"'6. Historical Wholesale'!L51","v":65040.59911894273},1.8018000000000001,117190.15149251101,null,168435.63953832598]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":57289.910216718265},3.4121000000000001,195478.90265046438,null,{"$f":"'6. Historical Wholesale'!H52","v":58289.960352422902},0.78790000000000004,45926.659761674011,null,{"$f":"'6. Historical Wholesale'!L52","v":58289.960352422902},1.8018000000000001,105026.85056299559,null,150953.51032466959]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":64284.767801857583},3.4121000000000001,219346.05621671828,null,{"$f":"'6. Historical Wholesale'!H53","v":64766.480176211451},0.78790000000000004,51029.509730837002,null,{"$f":"'6. Historical Wholesale'!L53","v":64766.480176211451},1.8018000000000001,116696.2439814978,null,167725.75371233479]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":66965.631578947359},3.4121000000000001,228493.43151052628,null,{"$f":"'6. Historical Wholesale'!H54","v":67319.198237885474},0.78790000000000004,53040.796291629966,null,{"$f":"'6. Historical Wholesale'!L54","v":67319.198237885474},1.8018000000000001,121295.73138502205,null,174336.52767665201]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":844453.64705882338},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4121000000000001},{"$f":"SUM(F43:F54)","v":2881360.2891294113},null,{"$f":"SUM(H43:H54)","v":857650.77533039649},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000004},{"$f":"SUM(J43:J54)","v":675743.04588281945},null,{"$f":"SUM(L43:L54)","v":857650.77533039649},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000003},{"$f":"SUM(N43:N54)","v":1545315.1669903086},null,{"$f":"SUM(P43:P54)","v":2221058.2128731278}]
[]
[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,{"$f":"D24+D43+D62+D81","v":903470.52012383903},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7454518940482058},{"$f":"F24+F43+F62+F81","v":3383905.3708145507},null,{"$f":"H24+H43+H62+H81","v":875748.51982378855},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85294414830351239},{"$f":"J24+J43+J62+J81","v":746964.57536916295},null,{"$f":"L24+L43+L62+L81","v":936533.51982378855},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9818626465902995},{"$f":"N24+N43+N62+N81","v":1856080.8002185023},null,{"$f":"J100+N100","v":2603045.3755876655}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":831815.82662538695},3.7513501549830308,3120432.4301284831,null,{"$f":"H25+H44+H63+H82","v":807319.32158590306},0.85410198770296986,{"$f":"J25+J44+J63+J82","v":689533.03727753297},null,{"$f":"L25+L44+L63+L82","v":866713.32158590306},1.9848976707611059,{"$f":"N25+N44+N63+N82","v":1720337.2532334803},null,2409870.290511013]
[null,"March",null,831623.81733746128,3.7535302658010337,3121525.1681371513,null,{"$f":"H26+H45+H64+H83","v":800189.76211453741},0.854411253854785,{"$f":"J26+J45+J64+J83","v":683691.13797004404},null,{"$f":"L26+L45+L64+L83","v":864744.76211453741},1.9857836594221858,{"$f":"N26+N45+N64+N83","v":1717196.0181779736},null,2400887.1561480174]
[null,"April",null,724372.78947368427,3.7481499639651954,2715057.8447631579,null,{"$f":"H27+H46+H65+H84","v":718045.5374449339},0.85351316496394636,{"$f":"J27+J46+J65+J84","v":612861.31925286341},null,{"$f":"L27+L46+L65+L84","v":781570.5374449339},1.9836173162777544,{"$f":"N27+N46+N65+N84","v":1550336.8519682819},null,2163198.1712211454]
[null,"May",null,806265.43034055724,3.7457429801862836,3020063.0758650154,null,{"$f":"H28+H47+H66+H85","v":790491.91629955941},0.85302762463277415,{"$f":"J28+J47+J66+J85","v":674311.44165242289},null,{"$f":"L28+L47+L66+L85","v":854122.91629955941},1.9822611196568589,{"$f":"N28+N47+N66+N85","v":1693094.6483885462},null,2367406.0900409692]
[null,"June",null,981219.69040247682,3.7488199794619672,3678415.9796222909,null,{"$f":"H29+H48+H67+H86","v":960321.28634361236},0.85371631335138887,{"$f":"J29+J48+J67+J86","v":819841.94821013219},null,{"$f":"L29+L48+L67+L86","v":1023727.2863436124},1.9837962631507546,{"$f":"N29+N48+N67+N86","v":2030866.3651339207},null,2850708.313344053]
[null,"July",null,972713.65015479876,3.7492001444750129,3646898.1576931886,null,{"$f":"H30+H49+H68+H87","v":941936.74008810567},0.85372085161494049,{"$f":"J30+J49+J68+J87","v":804151.03591541841},null,{"$f":"L30+L49+L68+L87","v":1008199.7400881057},1.9838733452916368,{"$f":"N30+N49+N68+N87","v":2000140.591090749},null,2804291.6270061675]
[null,"August",null,979875.25077399379,3.7494576901129886,3674000.7943659443,null,{"$f":"H31+H50+H69+H88","v":951074.45374449342},0.85380705286343406,{"$f":"J31+J50+J69+J88","v":812034.07640528632},null,{"$f":"L31+L50+L69+L88","v":1017690.4537444934},1.984090205354109,{"$f":"N31+N50+N69+N88","v":2019189.6613568282},null,2831223.7377621145]
[null,"September",null,969307.36222910217,3.7561892122525404,3640901.8573619192,null,{"$f":"H32+H51+H70+H89","v":932500.59911894274},0.85497112688087651,{"$f":"J32+J51+J70+J89","v":797261.08804581501},null,{"$f":"L32+L51+L70+L89","v":999225.59911894274},1.9870989626799582,{"$f":"N32+N51+N70+N89","v":1985560.1514925109},null,2782821.2395383259]
[null,"October",null,694307.91021671821,3.749643212098575,2603406.9426504644,null,{"$f":"H33+H52+H71+H90","v":707680.9603524229},0.85406129827300037,{"$f":"J33+J52+J71+J90","v":604402.91976167401},null,{"$f":"L33+L52+L71+L90","v":760025.9603524229},1.9847991111560279,{"$f":"N33+N52+N71+N90","v":1508498.8505629955},null,2112901.7703246698]
[null,"November",null,808694.76780185755,3.7507548916897431,3033215.856216718,null,{"$f":"H34+H53+H72+H91","v":776929.48017621145},0.85398959192583879,{"$f":"J34+J53+J72+J91","v":663489.68973083689},null,{"$f":"L34+L53+L72+L91","v":834012.48017621145},1.9846084840742275,{"$f":"N34+N53+N72+N91","v":1655188.2439814978},null,2318677.9337123348]
[null,"December",null,811846.63157894742,3.7496535590595728,3044143.6115105259,null,{"$f":"H35+H54+H73+H92","v":791332.19823788549},0.85386640123609314,{"$f":"J35+J54+J73+J92","v":675691.97629162995},null,{"$f":"L35+L54+L73+L92","v":851314.19823788549},1.9843269792535274,{"$f":"N35+N54+N73+N92","v":1689285.7313850219},null,2364977.7076766519]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":10315513.647058826},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7498827894196487},{"$f":"SUM(F100:F111)","v":38681967.089129403},null,{"$f":"SUM(H100:H111)","v":10053570.775330396},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85384928775226232},{"$f":"SUM(J100:J111)","v":8584234.2458828185},null,{"$f":"SUM(L100:L111)","v":10797880.775330396},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9842574309526697},{"$f":"SUM(N100:N111)","v":21425775.166990314},null,{"$f":"SUM(P100:P111)","v":30010009.41287313}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":30010009.41287313}]

{"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",7.9911436447223493E-3,1671266565.4908814,null,{"$f":"ROUND(D17*E17, 2)","v":13355331.189999999},{"$f":"G17/39770030.3","v":0.33581395561571903},{"$f":"H17*total_current_wholesale_network","v":12989944.379197605},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.7725149580684764E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.9922506891320563E-3,624496698.7785511,null,{"$f":"ROUND(D18*E18, 2)","v":4366637.47},0.10979718740621629,4247171.1897262316,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.8009505863413609E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.7825828099560286,null,4971638.835516613,{"$f":"ROUND(D19*F19, 2)","v":13833996.76},0.34784979180667108,13455514.198626166,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.7064544798592509}]
["Large Use - Regular","RTSR - Network","kW",3.178699360900668,null,516539.52207000001,{"$f":"ROUND(D20*F20, 2)","v":1641923.85},4.1285456350280934E-2,1597002.6638012556,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":3.0917337310441741}]
["Large Use","RTSR - Network","kW",3.178699360900668,null,1963579.22976,{"$f":"ROUND(D21*F21, 2)","v":6241628.04},0.15694300439092199,6070864.130718736,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.091733727220547}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.1032387953087568E-3,12111078.053676821,null,{"$f":"ROUND(D22*E22, 2)","v":86027.88},2.1631333783519902E-3,83674.254150808993,{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":6.9089022281881999E-3}]
["Standby Power","RTSR - Network","kW",null,null,null,{"$f":"ROUND(D23*F23, 2)","v":0},0,0,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":0}]
["Sentinel Lighting","RTSR - Network","kW",2.3122152159791769,null,1253.4381404121302,{"$f":"ROUND(D24*F24, 2)","v":2898.22},7.2874473017436954E-5,2818.9279668981449,{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":2.2489565906868623}]
["Street Lighting","RTSR - Network","kW",2.1905722516095145,null,110284.83,{"$f":"ROUND(D25*F25, 2)","v":241586.89},6.0745965788213145E-3,234977.34494170416,{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":2.1306406777949802}]
[]
["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",5.8767041198229978E-3,1671266565.4908814,null,{"$f":"ROUND(D30*E30, 2)","v":9821539.1099999994},{"$f":"G30/29949614.3","v":0.32793541217657679},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":9841344.8062334992},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":5.8885548298771339E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.3116364159938641E-3,624496698.7785511,null,{"$f":"ROUND(D31*E31, 2)","v":3317099.41},0.11075599761563541,3323788.5309773725,{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":5.3223476400729554E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1171956727070014,null,4971638.835516613,{"$f":"ROUND(D32*F32, 2)","v":10525932.23},0.35145468400906921,10547158.375310518,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":2.1214651193009559}]
["Large Use - Regular","RTSR - Connection","kW",2.4329555056067216,null,516539.52207000001,{"$f":"ROUND(D33*F33, 2)","v":1256717.67},4.1961063585383131E-2,1259251.9131715158,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.4378616918317153}]
["Large Use","RTSR - Connection","kW",2.4329555056067216,null,1963579.22976,{"$f":"ROUND(D34*F34, 2)","v":4777300.9000000004},0.15951126622689096,4786934.6009283094,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":2.4378617009069687}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.4246499567596898E-3,12111078.053676821,null,{"$f":"ROUND(D35*E35, 2)","v":65698.36},2.1936295854067143E-3,65830.844506412483,{"$f":"IF(ISERROR(I35/E35), 0, I35/E35)","v":5.4355891535540716E-3}]
["Standby Power","RTSR - Connection","kW",null,null,null,{"$f":"ROUND(D36*F36, 2)","v":0},0,0,{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":0}]
["Sentinel Lighting","RTSR - Connection","kW",1.7036791270448404,null,1253.4381404121302,{"$f":"ROUND(D37*F37, 2)","v":2135.46},7.1301752957800196E-5,2139.7662774179385,{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":1.7071175739988123}]
["Street Lighting","RTSR - Connection","kW",1.6610730221761238,null,110284.83,{"$f":"ROUND(D38*F38, 2)","v":183191.16},6.1166450480799684E-3,183560.57546808367,{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":1.6644227086180725}]
[]
["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",7.7725149580684764E-3,1671266565.4908814,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":12989944.380000001},{"$f":"G43/38681967.08","v":0.33581395571571854},{"$f":"H43*forecast_wholesale_network","v":12989944.383065782},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":7.7725149603829948E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.8009505863413609E-3,624496698.7785511,null,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":4247171.1900000004},0.10979718743920715,4247171.1910023829,{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":6.8009505883848487E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.7064544798592509,null,4971638.835516613,{"$f":"ROUND(D45*F45, 2)","v":13455514.199999999},0.34784979192428389,13455514.20317566,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.7064544807743403}]
["Large Use - Regular","RTSR - Network","kW",3.0917337310441741,null,516539.52207000001,{"$f":"ROUND(D46*F46, 2)","v":1597002.66},4.1285456261755345E-2,1597002.6603769118,{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":3.0917337244147802}]
["Large Use","RTSR - Network","kW",3.091733727220547,null,1963579.22976,{"$f":"ROUND(D47*F47, 2)","v":6070864.1299999999},0.15694300440938178,6070864.1314327968,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":3.0917337275841996}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.9089022281881999E-3,12111078.053676821,null,{"$f":"IF(ISERROR(D48*E48), 0, ROUND(D48*E48, 2))","v":83674.25},2.1631332715564681E-3,83674.250019748113,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":6.9089018870904986E-3}]
["Standby Power","RTSR - Network","kW",0,null,null,{"$f":"ROUND(D49*F49, 2)","v":0},0,0,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":0}]
["Sentinel Lighting","RTSR - Network","kW",2.2489565906868623,null,1253.4381404121302,{"$f":"ROUND(D50*F50, 2)","v":2818.93},7.2874525594058802E-5,2818.9300006653011,{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":2.2489582132377408}]
["Street Lighting","RTSR - Network","kW",2.1306406777949802,null,110284.83,{"$f":"ROUND(D51*F51, 2)","v":234977.34},6.0745964525028492E-3,234977.34005545743,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":2.1306406334892789}]
[]
["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",5.8885548298771339E-3,1671266565.4908814,null,{"$f":"ROUND(D56*E56, 2)","v":9841344.8100000005},{"$f":"G56/30010009.42","v":0.3279354122242058},{"$f":"H56*forecast_wholesale_lineplus","v":9841344.8076628465},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":5.888554830732382E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.3223476400729554E-3,624496698.7785511,null,{"$f":"ROUND(D57*E57, 2)","v":3323788.53},0.1107559975567645,3323788.5292106564,{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":5.3223476372439311E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1214651193009559,null,4971638.835516613,{"$f":"ROUND(D58*F58, 2)","v":10547158.380000001},0.35145468408186858,10547158.377495229,{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":2.1214651197403911}]
["Large Use - Regular","RTSR - Connection","kW",2.4378616918317153,null,516539.52207000001,{"$f":"ROUND(D59*F59, 2)","v":1259251.9099999999},4.1961063469736153E-2,1259251.9097009487,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":2.4378616851128352}]
["Large Use","RTSR - Connection","kW",2.4378617009069687,null,1963579.22976,{"$f":"ROUND(D60*F60, 2)","v":4786934.5999999996},0.15951126615807637,4786934.5988631835,{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":2.4378616998552536}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.4355891535540716E-3,12111078.053676821,null,{"$f":"ROUND(D61*E61, 2)","v":65830.84},2.1936294347221167E-3,65830.839984366292,{"$f":"IF(ISERROR(I61/E61), 0, I61/E61)","v":5.4355887801730918E-3}]
["Standby Power","RTSR - Connection","kW",0,null,null,{"$f":"ROUND(D62*F62, 2)","v":0},0,0,{"$f":"IF(ISERROR(I62/F62), 0, I62/F62)","v":0}]
["Sentinel Lighting","RTSR - Connection","kW",1.7071175739988123,null,1253.4381404121302,{"$f":"ROUND(D63*F63, 2)","v":2139.77},7.130187698554877E-5,2139.7699994918407,{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":1.7071205434903112}]
["Street Lighting","RTSR - Connection","kW",1.6644227086180725,null,110284.83,{"$f":"ROUND(D64*F64, 2)","v":183560.58},6.1166451976408598E-3,183560.57995640743,{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":1.6644227493156349}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 4,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"Large Use - Regular"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Large Use"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Unmetered Scattered Load"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Standby Power"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Sentinel Lighting"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Street Lighting"},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]