{"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   ","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,"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","Town of Grimsby",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-2015-0072",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","Amy La Selva Financial & Regulatory Analyst",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","905-945-5437",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","amyl@grimsbypower.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","2015-12-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.6E-3,null,5.7000000000000002E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,7.1000000000000004E-3,null,5.0000000000000001E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.8216999999999999,null,2.0135000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 4,999 kW – Interval Metered",null,"kW",null,2.8578000000000001,null,2.1223000000000001,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.1000000000000004E-3,null,5.0000000000000001E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,2.1280999999999999,null,1.5565,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Embedded Distributor",null,"kW",null,null,null,null,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"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",7.6E-3,91767951,null,1.0526,{"$f":"F17*H17","v":96594945.222599998}]
[null,"Residential","RTSR - Connection","kWh",5.7000000000000002E-3,91767951,null,1.0526,{"$f":"F18*H18","v":96594945.222599998}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",7.1000000000000004E-3,18770642,null,1.0526,{"$f":"F19*H19","v":19757977.769200001}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.0000000000000001E-3,18770642,null,1.0526,{"$f":"F20*H20","v":19757977.769200001}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.8216999999999999,null,67558]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0135000000000001,null,67558]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.8578000000000001,null,156814]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.1223000000000001,null,156814]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.1000000000000004E-3,370711,null,1.0526,{"$f":"F25*H25","v":390210.39860000001}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.0000000000000001E-3,370711,null,1.0526,{"$f":"F26*H26","v":390210.39860000001}]
[null,"Street Lighting","RTSR - Network","kW",2.1280999999999999,null,6905]
[null,"Street Lighting","RTSR - Connection","kW",1.5565,null,6905]
[null,"Embedded Distributor","RTSR - Network","kW"]
[null,"Embedded Distributor","RTSR - Connection","kW"]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,18106.41,{"$f":"IF(D24<>0,F24/D24,0)","v":3.8200002098704275},69166.490000000005,null,18133,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82000937517233774},14869.23,null,18133,{"$f":"IF(L24<>0,N24/L24,0)","v":1.7700204047868526},32095.78,null,{"$f":"J24+N24","v":46965.009999999995}]
[null,"February",null,16368.73,{"$f":"IF(D25<>0,F25/D25,0)","v":3.8200000855289327},62528.55,null,16368.73,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82000008552893233},13422.36,null,16368.73,{"$f":"IF(L25<>0,N25/L25,0)","v":1.7699998717066017},28972.65,null,42395.01]
[null,"March",null,16058.37,3.8199997882724084,61342.97,null,16058.37,0.81999978827240871,13167.86,null,16058.37,1.7699996948631773,28423.31,null,41591.17]
[null,"April",null,13338.45,3.8200000749712295,50952.88,null,13517.12,0.8200001183684098,11084.04,null,13517.12,1.7699998224473852,23925.3,null,35009.339999999997]
[null,"May",null,15402.48,3.819999766271406,58837.47,null,15402.48,0.81999976627140569,12630.03,null,15402.48,1.7700000259698438,27262.39,null,39892.42]
[null,"June",null,21245.52,3.8200001694474883,81157.89,null,17391.22,0.81999997699988836,14260.8,null,17391.22,1.7700000345001672,30782.46,null,45043.259999999995]
[null,"July",null,20672.830000000002,3.8199999709763977,78970.210000000006,null,18607.349999999999,0.82000016122661212,15258.03,null,18607.349999999999,1.7700000268711022,32935.01,null,48193.04]
[null,"August",null,20722.18,3.8200001158179302,79158.73,null,17633.650000000001,0.81999982987073006,14459.59,null,17633.650000000001,1.7699999716451216,31211.56,null,45671.15]
[null,"September",null,20675.599999999999,3.81999990326762,78980.789999999994,null,19456.830000000002,0.81999688541247462,15954.54,null,19456.830000000002,1.77000004625625,34438.589999999997,null,50393.13]
[null,"October",null,13093.14,3.8199996333958088,50015.79,null,12840.9,0.82000015575232277,10529.54,null,12840.9,1.7699997663715161,22728.39,null,33257.93]
[null,"November",null,12559.6,3.8199998407592597,47977.67,null,14776,0.82,12116.32,null,14776,1.77,26153.52,null,38269.839999999997]
[null,"December",null,15506.42,3.8199997162465609,59234.52,null,15320.94,0.81999994778388274,12563.17,null,15320.94,1.7699997519734429,27118.06,null,39681.230000000003]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":203749.73000000004},{"$f":"IF(D37<>0,F37/D37,0)","v":3.8199999577913553},{"$f":"SUM(F24:F35)","v":778323.9600000002},null,{"$f":"SUM(H24:H35)","v":195506.59},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82000054320419591},{"$f":"SUM(J24:J35)","v":160315.51},null,{"$f":"SUM(L24:L35)","v":195506.59},{"$f":"IF(L37<>0,N37/L37,0)","v":1.7700018193760119},{"$f":"SUM(N24:N35)","v":346047.02},null,{"$f":"SUM(P24:P35)","v":506362.52999999991}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,15142.61,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2299999801883557},48910.63,null,15142.61,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65000023113584782},9842.7000000000007,null,15142.61,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6200040811986836},24531.09,null,{"$f":"J43+N43","v":34373.79}]
[null,"February",null,13804.81,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2300002680225228},44589.54,null,14098.7,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65000035464262662},9164.16,null,14098.7,{"$f":"IF(L44<>0,N44/L44,0)","v":1.620000425571152},22839.9,null,32004.06]
[null,"March",null,12466.34,3.2299993422287532,40266.269999999997,null,12933.22,0.64999976803920456,8406.59,null,12933.22,1.6200002783529548,20951.82,null,29358.41]
[null,"April",null,11373.15,3.2300004835951341,36735.279999999999,null,11969.95,0.6499993734309667,7780.46,null,11969.95,1.6199992481171601,19391.310000000001,null,27171.77]
[null,"May",null,15343.51,3.2299988724874553,49559.519999999997,null,15343.51,0.64999990223879678,9973.2800000000007,null,15343.51,1.6199995959203597,24856.48,null,34829.760000000002]
[null,"June",null,17836.580000000002,3.2300003700260924,57612.160000000003,null,18505.349999999999,0.6500001350960668,12028.48,null,18505.349999999999,1.6200001621152802,29978.67,null,42007.149999999994]
[null,"July",null,17744.490000000002,3.2300009749505336,57314.720000000001,null,17744.490000000002,0.65000008453328328,11533.92,null,17744.490000000002,1.6200003494042376,28746.080000000002,null,40280]
[null,"August",null,18265.689999999999,3.2300006186462165,58998.19,null,18265.689999999999,0.65000008212117921,11872.7,null,18265.689999999999,1.6200001204443961,29590.42,null,41463.119999999995]
[null,"September",null,13459.52,3.2299992867501959,43474.239999999998,null,14041.99,0.64999975074757932,9127.2900000000009,null,14041.99,1.6199997293830861,22748.02,null,31875.31]
[null,"October",null,11782.07,3.2299994822641525,38056.080000000002,null,12088.97,0.64999913143965116,7857.82,null,12088.97,1.6199998841919536,19584.13,null,27441.95]
[null,"November",null,13352.59,3.2300003220349014,43128.87,null,13352.59,0.64999973787856891,8679.18,null,13352.59,1.6200003145457174,21631.200000000001,null,30310.38]
[null,"December",null,14006.66,3.2299991575436255,45241.5,null,14006.66,0.65000007139460803,9104.33,null,14006.66,1.6199993431696065,22690.78,null,31795.11]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":174578.02000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2299999736507492},{"$f":"SUM(F43:F54)","v":563887},null,{"$f":"SUM(H43:H54)","v":177493.73},{"$f":"IF(H56<>0,J56/H56,0)","v":0.64999991830697335},{"$f":"SUM(J43:J54)","v":115370.90999999999},null,{"$f":"SUM(L43:L54)","v":177493.73},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6200003233917046},{"$f":"SUM(N43:N54)","v":287539.89999999991},null,{"$f":"SUM(P43:P54)","v":402910.81}]
[]
[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,{"$f":"D24+D43+D62+D81","v":33249.020000000004},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5512962487315409},{"$f":"F24+F43+F62+F81","v":118077.12},null,{"$f":"H24+H43+H62+H81","v":33275.61},{"$f":"IF(H100<>0,J100/H100,0)","v":0.74264393650484539},{"$f":"J24+J43+J62+J81","v":24711.93},null,{"$f":"L24+L43+L62+L81","v":33275.61},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7017530257146298},{"$f":"N24+N43+N62+N81","v":56626.869999999995},null,{"$f":"J100+N100","v":81338.799999999988}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":30173.54},3.5500670454974785,{"$f":"F25+F44+F63+F82","v":107118.09},null,{"$f":"H25+H44+H63+H82","v":30467.43},0.74133328606974724,{"$f":"J25+J44+J63+J82","v":22586.52},null,{"$f":"L25+L44+L63+L82","v":30467.43},1.7005881362491029,{"$f":"N25+N44+N63+N82","v":51812.55},null,74399.070000000007]
[null,"March",null,28524.71,3.5621480463780348,101609.23999999999,null,28991.59,0.74416235880819237,21574.45,null,28991.59,1.7030845841845861,49375.130000000005,null,70949.58]
[null,"April",null,24711.599999999999,3.5484614513022228,87688.16,null,25487.07,0.74015961819071396,18864.5,null,25487.07,1.6995523612561194,43316.61,null,62181.11]
[null,"May",null,30745.989999999998,3.5255651224761344,108396.98999999999,null,30745.989999999998,0.73516286188865609,22603.31,null,30745.989999999998,1.6951436593845246,52118.869999999995,null,74722.179999999993]
[null,"June",null,39082.100000000006,3.5507316648798293,138770.04999999999,null,35896.57,0.73236189418654762,26289.279999999999,null,35896.57,1.6926723082456068,60761.13,null,87050.41]
[null,"July",null,38417.320000000007,3.547486654456895,136284.93,null,36351.839999999997,0.73701771354627454,26791.95,null,36351.839999999997,1.6967804105651876,61681.090000000004,null,88473.040000000008]
[null,"August",null,38987.869999999995,3.5435872747087749,138156.91999999998,null,35899.339999999997,0.73350345716662213,26332.29,null,35899.339999999997,1.6936796052517957,60801.979999999996,null,87134.26999999999]
[null,"September",null,34135.119999999995,3.5873619310551716,122455.03,null,33498.82,0.74873771673151479,25081.83,null,33498.82,1.7071231165754495,57186.61,null,82268.44]
[null,"October",null,24875.21,3.5405477983904459,88071.87,null,24929.87,0.73756341288582739,18387.36,null,24929.87,1.6972619592480829,42312.520000000004,null,60699.880000000005]
[null,"November",null,25912.190000000002,3.5159722123062545,91106.540000000008,null,28128.59,0.73930118786615329,20795.5,null,28128.59,1.6987954248684347,47784.72,null,68580.22]
[null,"December",null,29513.08,3.5399904042546555,104476.01999999999,null,29327.599999999999,0.73880917633901177,21667.5,null,29327.599999999999,1.6983605886605109,49808.84,null,71476.34]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":378327.75000000006},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5477465240125783},{"$f":"SUM(F100:F111)","v":1342210.96},null,{"$f":"SUM(H100:H111)","v":373000.32},{"$f":"IF(H113<>0,J113/H113,0)","v":0.73910504956135148},{"$f":"SUM(J100:J111)","v":275686.42},null,{"$f":"SUM(L100:L111)","v":373000.32},{"$f":"IF(L113<>0,N113/L113,0)","v":1.6986229931384507},{"$f":"SUM(N100:N111)","v":633586.91999999993},null,{"$f":"SUM(P100:P111)","v":909273.34000000008}]
[]
[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":909273.34000000008}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":18106.41},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":68442.229800000001},null,{"$f":"'6. Historical Wholesale'!H24","v":18133},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":15594.38},null,{"$f":"'6. Historical Wholesale'!L24","v":18133},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":36266},null,{"$f":"J24+N24","v":51860.38}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":16368.73},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":61873.799399999996},null,{"$f":"'6. Historical Wholesale'!H25","v":16368.73},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":14077.1078},null,{"$f":"'6. Historical Wholesale'!L25","v":16368.73},{"$f":"M24","v":2},{"$f":"L25*M25","v":32737.46},null,46814.567799999997]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":16058.37},{"$f":"E25","v":3.78},60700.638599999998,null,{"$f":"'6. Historical Wholesale'!H26","v":16058.37},{"$f":"I25","v":0.86},13810.198200000001,null,{"$f":"'6. Historical Wholesale'!L26","v":16058.37},{"$f":"M25","v":2},32116.74,null,45926.938200000004]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":13338.45},3.78,50419.341,null,{"$f":"'6. Historical Wholesale'!H27","v":13517.12},0.86,11624.7232,null,{"$f":"'6. Historical Wholesale'!L27","v":13517.12},2,27034.240000000002,null,38658.963199999998]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":15402.48},3.78,58221.374399999993,null,{"$f":"'6. Historical Wholesale'!H28","v":15402.48},0.86,13246.132799999999,null,{"$f":"'6. Historical Wholesale'!L28","v":15402.48},2,30804.959999999999,null,44051.092799999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":21245.52},3.78,80308.065600000002,null,{"$f":"'6. Historical Wholesale'!H29","v":17391.22},0.86,14956.449200000001,null,{"$f":"'6. Historical Wholesale'!L29","v":17391.22},2,34782.44,null,49738.889200000005]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":20672.830000000002},3.78,78143.297399999996,null,{"$f":"'6. Historical Wholesale'!H30","v":18607.349999999999},0.86,16002.320999999998,null,{"$f":"'6. Historical Wholesale'!L30","v":18607.349999999999},2,37214.699999999997,null,53217.020999999993]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":20722.18},3.78,78329.840400000001,null,{"$f":"'6. Historical Wholesale'!H31","v":17633.650000000001},0.86,15164.939,null,{"$f":"'6. Historical Wholesale'!L31","v":17633.650000000001},2,35267.300000000003,null,50432.239000000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":20675.599999999999},3.78,78153.767999999996,null,{"$f":"'6. Historical Wholesale'!H32","v":19456.830000000002},0.86,16732.873800000001,null,{"$f":"'6. Historical Wholesale'!L32","v":19456.830000000002},2,38913.660000000003,null,55646.533800000005]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":13093.14},3.78,49492.069199999998,null,{"$f":"'6. Historical Wholesale'!H33","v":12840.9},0.86,11043.173999999999,null,{"$f":"'6. Historical Wholesale'!L33","v":12840.9},2,25681.8,null,36724.974000000002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":12559.6},3.78,47475.288,null,{"$f":"'6. Historical Wholesale'!H34","v":14776},0.86,12707.36,null,{"$f":"'6. Historical Wholesale'!L34","v":14776},2,29552,null,42259.360000000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":15506.42},3.78,58614.267599999999,null,{"$f":"'6. Historical Wholesale'!H35","v":15320.94},0.86,13176.008400000001,null,{"$f":"'6. Historical Wholesale'!L35","v":15320.94},2,30641.88,null,43817.888400000003]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":203749.73000000004},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000002},{"$f":"SUM(F24:F35)","v":770173.97940000019},null,{"$f":"SUM(H24:H35)","v":195506.59},{"$f":"IF(H37<>0,J37/H37,0)","v":0.85999999999999988},{"$f":"SUM(J24:J35)","v":168135.66739999998},null,{"$f":"SUM(L24:L35)","v":195506.59},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":391013.18},null,{"$f":"SUM(P24:P35)","v":559148.84739999997}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":15142.61},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":51668.099581000002},null,{"$f":"'6. Historical Wholesale'!H43","v":15142.61},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":11930.862419000001},null,{"$f":"'6. Historical Wholesale'!L43","v":15142.61},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":27283.954698000001},null,{"$f":"J43+N43","v":39214.817116999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":13804.81},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":47103.392201000002},null,{"$f":"'6. Historical Wholesale'!H44","v":14098.7},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":11108.365730000001},null,{"$f":"'6. Historical Wholesale'!L44","v":14098.7},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":25403.037660000002},null,36511.403390000007]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":12466.34},{"$f":"E44","v":3.4121000000000001},42536.398714000003,null,{"$f":"'6. Historical Wholesale'!H45","v":12933.22},{"$f":"I44","v":0.78790000000000004},10190.084038000001,null,{"$f":"'6. Historical Wholesale'!L45","v":12933.22},{"$f":"M44","v":1.8018000000000001},23303.075796000001,null,33493.159834000006]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":11373.15},3.4121000000000001,38806.325115,null,{"$f":"'6. Historical Wholesale'!H46","v":11969.95},0.78790000000000004,9431.1236050000007,null,{"$f":"'6. Historical Wholesale'!L46","v":11969.95},{"$f":"M45","v":1.8018000000000001},21567.455910000001,null,30998.579515000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":15343.51},3.4121000000000001,52353.590471000003,null,{"$f":"'6. Historical Wholesale'!H47","v":15343.51},0.78790000000000004,12089.151529000001,null,{"$f":"'6. Historical Wholesale'!L47","v":15343.51},1.8018000000000001,27645.936318,null,39735.087847000003]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":17836.580000000002},3.4121000000000001,60860.194618000009,null,{"$f":"'6. Historical Wholesale'!H48","v":18505.349999999999},0.78790000000000004,14580.365265,null,{"$f":"'6. Historical Wholesale'!L48","v":18505.349999999999},1.8018000000000001,33342.939630000001,null,47923.304895000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":17744.490000000002},3.4121000000000001,60545.974329000004,null,{"$f":"'6. Historical Wholesale'!H49","v":17744.490000000002},0.78790000000000004,13980.883671000001,null,{"$f":"'6. Historical Wholesale'!L49","v":17744.490000000002},1.8018000000000001,31972.022082000003,null,45952.905753000006]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":18265.689999999999},3.4121000000000001,62324.360848999997,null,{"$f":"'6. Historical Wholesale'!H50","v":18265.689999999999},0.78790000000000004,14391.537151,null,{"$f":"'6. Historical Wholesale'!L50","v":18265.689999999999},1.8018000000000001,32911.120241999997,null,47302.657393000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":13459.52},3.4121000000000001,45925.228192000002,null,{"$f":"'6. Historical Wholesale'!H51","v":14041.99},0.78790000000000004,11063.683921,null,{"$f":"'6. Historical Wholesale'!L51","v":14041.99},1.8018000000000001,25300.857582000001,null,36364.541503]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":11782.07},3.4121000000000001,40201.601047000004,null,{"$f":"'6. Historical Wholesale'!H52","v":12088.97},0.78790000000000004,9524.8994629999997,null,{"$f":"'6. Historical Wholesale'!L52","v":12088.97},1.8018000000000001,21781.906146000001,null,31306.805609000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":13352.59},3.4121000000000001,45560.372339000001,null,{"$f":"'6. Historical Wholesale'!H53","v":13352.59},0.78790000000000004,10520.505661000001,null,{"$f":"'6. Historical Wholesale'!L53","v":13352.59},1.8018000000000001,24058.696662000002,null,34579.202323000005]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":14006.66},3.4121000000000001,47792.124585999998,null,{"$f":"'6. Historical Wholesale'!H54","v":14006.66},0.78790000000000004,11035.847414,null,{"$f":"'6. Historical Wholesale'!L54","v":14006.66},1.8018000000000001,25237.199988,null,36273.047401999997]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":174578.02000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":595677.66204199998},null,{"$f":"SUM(H43:H54)","v":177493.73},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":139847.309867},null,{"$f":"SUM(L43:L54)","v":177493.73},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000001},{"$f":"SUM(N43:N54)","v":319808.20271400001},null,{"$f":"SUM(P43:P54)","v":459655.51258099999}]
[]
[null,{"$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":33249.020000000004},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6124472053913164},{"$f":"F24+F43+F62+F81","v":120110.329381},null,{"$f":"H24+H43+H62+H81","v":33275.61},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82718971700293398},{"$f":"J24+J43+J62+J81","v":27525.242419000002},null,{"$f":"L24+L43+L62+L81","v":33275.61},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9098058517334469},{"$f":"N24+N43+N62+N81","v":63549.954698000001},null,{"$f":"J100+N100","v":91075.197117000003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":30173.54},3.611680684500393,{"$f":"F25+F44+F63+F82","v":108977.191601},null,{"$f":"H25+H44+H63+H82","v":30467.43},0.82663596929573657,{"$f":"J25+J44+J63+J82","v":25185.473530000003},null,{"$f":"L25+L44+L63+L82","v":30467.43},1.9082836215591534,{"$f":"N25+N44+N63+N82","v":58140.497660000001},null,83325.971190000011]
[null,"March",null,28524.71,3.6192142641940972,103237.037314,null,28991.59,0.82783601168476784,24000.282238,null,28991.59,1.9115824898185991,55419.815796000003,null,79420.098033999995]
[null,"April",null,24711.599999999999,3.6106794426504152,89225.666115,null,25487.07,0.82613838330573119,21055.846805000001,null,25487.07,1.9069157776864898,48601.695910000002,null,69657.542715000003]
[null,"May",null,30745.989999999998,3.5964028112609161,110574.964871,null,30745.989999999998,0.82401914295165002,25335.284329000002,null,30745.989999999998,1.9010900711930239,58450.896317999999,null,83786.180647000001]
[null,"June",null,39082.100000000006,3.6120950567651171,141168.26021800001,null,35896.57,0.82283110795822567,29536.814465000003,null,35896.57,1.8978242107811418,68125.37963000001,null,97662.194095000013]
[null,"July",null,38417.320000000007,3.6100714919468606,138689.271729,null,36351.839999999997,0.8248056954200943,29983.204671,null,36351.839999999997,1.9032522722921315,69186.722081999993,null,99169.926752999992]
[null,"August",null,38987.869999999995,3.6076400493025145,140654.20124900001,null,35899.339999999997,0.82331530749590398,29556.476151000003,null,35899.339999999997,1.8991552558347868,68178.420241999993,null,97734.896393000003]
[null,"September",null,34135.119999999995,3.634936575351134,124078.99619199999,null,33498.82,0.82977721964534878,27796.557721000001,null,33498.82,1.9169187924231361,64214.517582,null,92011.075303000005]
[null,"October",null,24875.21,3.6057452478592142,89693.670247000002,null,24929.87,0.82503733324722517,20568.073463000001,null,24929.87,1.9038890353619975,47463.706145999997,null,68031.77960899999]
[null,"November",null,25912.190000000002,3.5904205834782776,93035.660338999995,null,28128.59,0.82577426244969987,23227.865661000003,null,28128.59,1.9059148240988972,53610.696662000002,null,76838.562323000006]
[null,"December",null,29513.08,3.6053977485914719,106406.392186,null,29327.599999999999,0.8255655360138574,24211.855814000002,null,29327.599999999999,1.905341043522143,55879.079987999998,null,80090.935801999993]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":378327.75000000006},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6102338288481342},{"$f":"SUM(F100:F111)","v":1365851.6414419999},null,{"$f":"SUM(H100:H111)","v":373000.32},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82569091969411734},{"$f":"SUM(J100:J111)","v":307982.97726700007},null,{"$f":"SUM(L100:L111)","v":373000.32},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9056857182160059},{"$f":"SUM(N100:N111)","v":710821.38271400006},null,{"$f":"SUM(P100:P111)","v":1018804.3599810002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1018804.3599810002}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":18106.41},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":68442.229800000001},null,{"$f":"'6. Historical Wholesale'!H24","v":18133},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":15594.38},null,{"$f":"'6. Historical Wholesale'!L24","v":18133},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":0},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":15594.38}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":16368.73},{"$f":"E24","v":3.78},61873.799399999996,null,{"$f":"'6. Historical Wholesale'!H25","v":16368.73},{"$f":"I24","v":0.86},14077.1078,null,{"$f":"'6. Historical Wholesale'!L25","v":16368.73},{"$f":"M24","v":0},0,null,14077.1078]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":16058.37},3.78,60700.638599999998,null,{"$f":"'6. Historical Wholesale'!H26","v":16058.37},0.86,13810.198200000001,null,{"$f":"'6. Historical Wholesale'!L26","v":16058.37},0,0,null,13810.198200000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":13338.45},3.78,50419.341,null,{"$f":"'6. Historical Wholesale'!H27","v":13517.12},0.86,11624.7232,null,{"$f":"'6. Historical Wholesale'!L27","v":13517.12},0,0,null,11624.7232]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":15402.48},3.78,58221.374399999993,null,{"$f":"'6. Historical Wholesale'!H28","v":15402.48},0.86,13246.132799999999,null,{"$f":"'6. Historical Wholesale'!L28","v":15402.48},0,0,null,13246.132799999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":21245.52},3.78,80308.065600000002,null,{"$f":"'6. Historical Wholesale'!H29","v":17391.22},0.86,14956.449200000001,null,{"$f":"'6. Historical Wholesale'!L29","v":17391.22},0,0,null,14956.449200000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":20672.830000000002},3.78,78143.297399999996,null,{"$f":"'6. Historical Wholesale'!H30","v":18607.349999999999},0.86,16002.320999999998,null,{"$f":"'6. Historical Wholesale'!L30","v":18607.349999999999},0,0,null,16002.320999999998]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":20722.18},3.78,78329.840400000001,null,{"$f":"'6. Historical Wholesale'!H31","v":17633.650000000001},0.86,15164.939,null,{"$f":"'6. Historical Wholesale'!L31","v":17633.650000000001},0,0,null,15164.939]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":20675.599999999999},3.78,78153.767999999996,null,{"$f":"'6. Historical Wholesale'!H32","v":19456.830000000002},0.86,16732.873800000001,null,{"$f":"'6. Historical Wholesale'!L32","v":19456.830000000002},0,0,null,16732.873800000001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":13093.14},3.78,49492.069199999998,null,{"$f":"'6. Historical Wholesale'!H33","v":12840.9},0.86,11043.173999999999,null,{"$f":"'6. Historical Wholesale'!L33","v":12840.9},0,0,null,11043.173999999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":12559.6},3.78,47475.288,null,{"$f":"'6. Historical Wholesale'!H34","v":14776},0.86,12707.36,null,{"$f":"'6. Historical Wholesale'!L34","v":14776},0,0,null,12707.36]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":15506.42},3.78,58614.267599999999,null,{"$f":"'6. Historical Wholesale'!H35","v":15320.94},0.86,13176.008400000001,null,{"$f":"'6. Historical Wholesale'!L35","v":15320.94},0,0,null,13176.008400000001]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":203749.73000000004},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000002},{"$f":"SUM(F24:F35)","v":770173.97940000019},null,{"$f":"SUM(H24:H35)","v":195506.59},{"$f":"IF(H37<>0,J37/H37,0)","v":0.85999999999999988},{"$f":"SUM(J24:J35)","v":168135.66739999998},null,{"$f":"SUM(L24:L35)","v":195506.59},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":168135.66739999998}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":15142.61},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":51668.099581000002},null,{"$f":"'6. Historical Wholesale'!H43","v":15142.61},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":11930.862419000001},null,{"$f":"'6. Historical Wholesale'!L43","v":15142.61},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":27283.954698000001},null,{"$f":"J43+N43","v":39214.817116999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":13804.81},{"$f":"E43","v":3.4121000000000001},47103.392201000002,null,{"$f":"'6. Historical Wholesale'!H44","v":14098.7},{"$f":"I43","v":0.78790000000000004},11108.365730000001,null,{"$f":"'6. Historical Wholesale'!L44","v":14098.7},{"$f":"M43","v":1.8018000000000001},25403.037660000002,null,36511.403390000007]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":12466.34},3.4121000000000001,42536.398714000003,null,{"$f":"'6. Historical Wholesale'!H45","v":12933.22},0.78790000000000004,10190.084038000001,null,{"$f":"'6. Historical Wholesale'!L45","v":12933.22},1.8018000000000001,23303.075796000001,null,33493.159834000006]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":11373.15},3.4121000000000001,38806.325115,null,{"$f":"'6. Historical Wholesale'!H46","v":11969.95},0.78790000000000004,9431.1236050000007,null,{"$f":"'6. Historical Wholesale'!L46","v":11969.95},1.8018000000000001,21567.455910000001,null,30998.579515000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":15343.51},3.4121000000000001,52353.590471000003,null,{"$f":"'6. Historical Wholesale'!H47","v":15343.51},0.78790000000000004,12089.151529000001,null,{"$f":"'6. Historical Wholesale'!L47","v":15343.51},1.8018000000000001,27645.936318,null,39735.087847000003]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":17836.580000000002},3.4121000000000001,60860.194618000009,null,{"$f":"'6. Historical Wholesale'!H48","v":18505.349999999999},0.78790000000000004,14580.365265,null,{"$f":"'6. Historical Wholesale'!L48","v":18505.349999999999},1.8018000000000001,33342.939630000001,null,47923.304895000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":17744.490000000002},3.4121000000000001,60545.974329000004,null,{"$f":"'6. Historical Wholesale'!H49","v":17744.490000000002},0.78790000000000004,13980.883671000001,null,{"$f":"'6. Historical Wholesale'!L49","v":17744.490000000002},1.8018000000000001,31972.022082000003,null,45952.905753000006]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":18265.689999999999},3.4121000000000001,62324.360848999997,null,{"$f":"'6. Historical Wholesale'!H50","v":18265.689999999999},0.78790000000000004,14391.537151,null,{"$f":"'6. Historical Wholesale'!L50","v":18265.689999999999},1.8018000000000001,32911.120241999997,null,47302.657393000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":13459.52},3.4121000000000001,45925.228192000002,null,{"$f":"'6. Historical Wholesale'!H51","v":14041.99},0.78790000000000004,11063.683921,null,{"$f":"'6. Historical Wholesale'!L51","v":14041.99},1.8018000000000001,25300.857582000001,null,36364.541503]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":11782.07},3.4121000000000001,40201.601047000004,null,{"$f":"'6. Historical Wholesale'!H52","v":12088.97},0.78790000000000004,9524.8994629999997,null,{"$f":"'6. Historical Wholesale'!L52","v":12088.97},1.8018000000000001,21781.906146000001,null,31306.805609000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":13352.59},3.4121000000000001,45560.372339000001,null,{"$f":"'6. Historical Wholesale'!H53","v":13352.59},0.78790000000000004,10520.505661000001,null,{"$f":"'6. Historical Wholesale'!L53","v":13352.59},1.8018000000000001,24058.696662000002,null,34579.202323000005]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":14006.66},3.4121000000000001,47792.124585999998,null,{"$f":"'6. Historical Wholesale'!H54","v":14006.66},0.78790000000000004,11035.847414,null,{"$f":"'6. Historical Wholesale'!L54","v":14006.66},1.8018000000000001,25237.199988,null,36273.047401999997]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":174578.02000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":595677.66204199998},null,{"$f":"SUM(H43:H54)","v":177493.73},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":139847.309867},null,{"$f":"SUM(L43:L54)","v":177493.73},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000001},{"$f":"SUM(N43:N54)","v":319808.20271400001},null,{"$f":"SUM(P43:P54)","v":459655.51258099999}]
[]
[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,{"$f":"D24+D43+D62+D81","v":33249.020000000004},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6124472053913164},{"$f":"F24+F43+F62+F81","v":120110.329381},null,{"$f":"H24+H43+H62+H81","v":33275.61},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82718971700293398},{"$f":"J24+J43+J62+J81","v":27525.242419000002},null,{"$f":"L24+L43+L62+L81","v":33275.61},{"$f":"IF(L100<>0,N100/L100,0)","v":0.81993852848978577},{"$f":"N24+N43+N62+N81","v":27283.954698000001},null,{"$f":"J100+N100","v":54809.197117000003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":30173.54},3.611680684500393,108977.191601,null,{"$f":"H25+H44+H63+H82","v":30467.43},0.82663596929573657,{"$f":"J25+J44+J63+J82","v":25185.473530000003},null,{"$f":"L25+L44+L63+L82","v":30467.43},0.83377684497839177,{"$f":"N25+N44+N63+N82","v":25403.037660000002},null,50588.511190000005]
[null,"March",null,28524.71,3.6192142641940972,103237.037314,null,{"$f":"H26+H45+H64+H83","v":28991.59},0.82783601168476784,{"$f":"J26+J45+J64+J83","v":24000.282238},null,{"$f":"L26+L45+L64+L83","v":28991.59},0.80378743614958681,{"$f":"N26+N45+N64+N83","v":23303.075796000001},null,47303.358034000004]
[null,"April",null,24711.599999999999,3.6106794426504152,89225.666115,null,{"$f":"H27+H46+H65+H84","v":25487.07},0.82613838330573119,{"$f":"J27+J46+J65+J84","v":21055.846805000001},null,{"$f":"L27+L46+L65+L84","v":25487.07},0.84621166379658397,{"$f":"N27+N46+N65+N84","v":21567.455910000001},null,42623.302714999998]
[null,"May",null,30745.989999999998,3.5964028112609161,110574.964871,null,{"$f":"H28+H47+H66+H85","v":30745.989999999998},0.82401914295165002,{"$f":"J28+J47+J66+J85","v":25335.284329000002},null,{"$f":"L28+L47+L66+L85","v":30745.989999999998},0.89917209749954385,{"$f":"N28+N47+N66+N85","v":27645.936318},null,52981.220647000002]
[null,"June",null,39082.100000000006,3.6120950567651171,141168.26021800001,null,{"$f":"H29+H48+H67+H86","v":35896.57},0.82283110795822567,{"$f":"J29+J48+J67+J86","v":29536.814465000003},null,{"$f":"L29+L48+L67+L86","v":35896.57},0.9288614380148299,{"$f":"N29+N48+N67+N86","v":33342.939630000001},null,62879.754095000004]
[null,"July",null,38417.320000000007,3.6100714919468606,138689.271729,null,{"$f":"H30+H49+H68+H87","v":36351.839999999997},0.8248056954200943,{"$f":"J30+J49+J68+J87","v":29983.204671},null,{"$f":"L30+L49+L68+L87","v":36351.839999999997},0.87951592222016839,{"$f":"N30+N49+N68+N87","v":31972.022082000003},null,61955.226753000003]
[null,"August",null,38987.869999999995,3.6076400493025145,140654.20124900001,null,{"$f":"H31+H50+H69+H88","v":35899.339999999997},0.82331530749590398,{"$f":"J31+J50+J69+J88","v":29556.476151000003},null,{"$f":"L31+L50+L69+L88","v":35899.339999999997},0.91676115053925789,{"$f":"N31+N50+N69+N88","v":32911.120241999997},null,62467.596393]
[null,"September",null,34135.119999999995,3.634936575351134,124078.99619199999,null,{"$f":"H32+H51+H70+H89","v":33498.82},0.82977721964534878,{"$f":"J32+J51+J70+J89","v":27796.557721000001},null,{"$f":"L32+L51+L70+L89","v":33498.82},0.75527608381429556,{"$f":"N32+N51+N70+N89","v":25300.857582000001},null,53097.415303000002]
[null,"October",null,24875.21,3.6057452478592142,89693.670247000002,null,{"$f":"H33+H52+H71+H90","v":24929.87},0.82503733324722517,{"$f":"J33+J52+J71+J90","v":20568.073463000001},null,{"$f":"L33+L52+L71+L90","v":24929.87},0.87372722545284043,{"$f":"N33+N52+N71+N90","v":21781.906146000001},null,42349.979609000002]
[null,"November",null,25912.190000000002,3.5904205834782776,93035.660338999995,null,{"$f":"H34+H53+H72+H91","v":28128.59},0.82577426244969987,{"$f":"J34+J53+J72+J91","v":23227.865661000003},null,{"$f":"L34+L53+L72+L91","v":28128.59},0.85531115004342562,{"$f":"N34+N53+N72+N91","v":24058.696662000002},null,47286.562323000006]
[null,"December",null,29513.08,3.6053977485914719,106406.392186,null,{"$f":"H35+H54+H73+H92","v":29327.599999999999},0.8255655360138574,{"$f":"J35+J54+J73+J92","v":24211.855814000002},null,{"$f":"L35+L54+L73+L92","v":29327.599999999999},0.86052728446923721,{"$f":"N35+N54+N73+N92","v":25237.199988},null,49449.055802000003]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":378327.75000000006},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6102338288481342},{"$f":"SUM(F100:F111)","v":1365851.6414419999},null,{"$f":"SUM(H100:H111)","v":373000.32},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82569091969411734},{"$f":"SUM(J100:J111)","v":307982.97726700007},null,{"$f":"SUM(L100:L111)","v":373000.32},{"$f":"IF(L113<>0,N113/L113,0)","v":0.85739390978002383},{"$f":"SUM(N100:N111)","v":319808.20271400001},null,{"$f":"SUM(P100:P111)","v":627791.17998100002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":627791.17998100002}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"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",7.6E-3,96594945.222599998,null,{"$f":"ROUND(D17*E17, 2)","v":734121.58},{"$f":"G17/1530639.7","v":0.47961749587443731},{"$f":"H17*total_current_wholesale_network","v":655086.34400440182},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.7817870023610038E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.1000000000000004E-3,19757977.769200001,null,{"$f":"ROUND(D18*E18, 2)","v":140281.64000000001},{"$f":"G18/1530639.7","v":9.1649027527510238E-2},{"$f":"H18*total_current_wholesale_network","v":125178.9746850129},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.3356167390850038E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.8216999999999999,null,67558,{"$f":"ROUND(D19*F19, 2)","v":190628.41},{"$f":"G19/1530639.7","v":0.12454166058805348},{"$f":"H19*total_current_wholesale_network","v":170105.43154210527},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.5179169238595764}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.8578000000000001,null,156814,{"$f":"ROUND(D20*F20, 2)","v":448143.05},{"$f":"G20/1530639.7","v":0.29278154094657288},{"$f":"H20*total_current_wholesale_network","v":399896.14828579471},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.5501303983432266}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.1000000000000004E-3,390210.39860000001,null,{"$f":"ROUND(D21*E21, 2)","v":2770.49},{"$f":"G21/1530639.7","v":1.8100209997166544E-3},{"$f":"H21*total_current_wholesale_network","v":2472.2201535074819},{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":6.335608078045416E-3}]
["Street Lighting","RTSR - Network","kW",2.1280999999999999,null,6905,{"$f":"ROUND(D22*F22, 2)","v":14694.53},{"$f":"G22/1530639.7","v":9.6002540637094413E-3},{"$f":"H22*total_current_wholesale_network","v":13112.52277117777},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.8989895396347241}]
["Embedded Distributor","RTSR - Network","kW",null,null,null,{"$f":"ROUND(D23*F23, 2)","v":0},{"$f":"G23/1530639.7","v":0},{"$f":"H23*total_current_wholesale_network","v":0},{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":0}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.7000000000000002E-3,96594945.222599998,null,{"$f":"ROUND(D28*E28, 2)","v":550591.18999999994},{"$f":"G28/1130914.14","v":0.48685498794806825},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":496009.98439998925},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.1349476233663151E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.0000000000000001E-3,19757977.769200001,null,{"$f":"ROUND(D29*E29, 2)","v":98789.89},{"$f":"G29/1130914.14","v":8.7354014337463329E-2},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":88996.650668850445},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.504340054860478E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0135000000000001,null,67558,{"$f":"ROUND(D30*F30, 2)","v":136028.03},{"$f":"G30/1130914.14","v":0.12028148308411814},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":122543.29939108048},{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":1.8138976788993233}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.1223000000000001,null,156814,{"$f":"ROUND(D31*F31, 2)","v":332806.34999999998},{"$f":"G31/1130914.14","v":0.29428082842787695},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":299814.59106114169},{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.9119121447137482}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.0000000000000001E-3,390210.39860000001,null,{"$f":"ROUND(D32*E32, 2)","v":1951.05},{"$f":"G32/1130914.14","v":1.7251972815549022E-3},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":1757.6385122755034},{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":4.5043354010594616E-3}]
["Street Lighting","RTSR - Connection","kW",1.5565,null,6905,{"$f":"ROUND(D33*F33, 2)","v":10747.63},{"$f":"G33/1130914.14","v":9.5034889209184344E-3},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":9682.1959476628326},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.4022007165333574}]
["Embedded Distributor","RTSR - Connection","kW",null,null,null,{"$f":"ROUND(D34*F34, 2)","v":0},{"$f":"G34/1130914.14","v":0},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":0},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":0}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",6.7817870023610038E-3,96594945.222599998,null,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":655086.34},{"$f":"G39/1365851.63","v":0.47961749696048611},{"$f":"H39*forecast_wholesale_network","v":655086.34548778331},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":6.7817870177177232E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.3356167390850038E-3,19757977.769200001,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":125178.97},{"$f":"G40/1365851.63","v":9.1649024865167836E-2},{"$f":"H40*forecast_wholesale_network","v":125178.97104864815},{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.335616555039612E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5179169238595764,null,67558,{"$f":"ROUND(D41*F41, 2)","v":170105.43},{"$f":"G41/1365851.63","v":0.12454166050231971},{"$f":"H41*forecast_wholesale_network","v":170105.43142500566},{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.5179169221262567}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.5501303983432266,null,156814,{"$f":"ROUND(D42*F42, 2)","v":399896.15},{"$f":"G42/1365851.63","v":0.29278154465430484},{"$f":"H42*forecast_wholesale_network","v":399896.15335000644},{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.5501304306376116}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.335608078045416E-3,390210.39860000001,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":2472.2199999999998},{"$f":"G43/1365851.63","v":1.8100209024899726E-3},{"$f":"H43*forecast_wholesale_network","v":2472.2200207102592},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.3356077377233148E-3}]
["Street Lighting","RTSR - Network","kW",1.8989895396347241,null,6905,{"$f":"ROUND(D44*F44, 2)","v":13112.52},{"$f":"G44/1365851.63","v":9.6002521152315796E-3},{"$f":"H44*forecast_wholesale_network","v":13112.520109846086},{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":1.8989891542137705}]
["Embedded Distributor","RTSR - Network","kW",0,null,null,{"$f":"ROUND(D45*F45, 2)","v":0},{"$f":"G45/1365851.63","v":0},{"$f":"H45*forecast_wholesale_network","v":0},{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":0}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.1349476233663151E-3,96594945.222599998,null,{"$f":"ROUND(D50*E50, 2)","v":496009.98},{"$f":"G50/1018804.36","v":0.48685498362021146},{"$f":"H50*forecast_wholesale_lineplus","v":305643.26464656298},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":3.1641745221990419E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.504340054860478E-3,19757977.769200001,null,{"$f":"ROUND(D51*E51, 2)","v":88996.65},{"$f":"G51/1018804.36","v":8.7354013679328962E-2},{"$f":"H51*forecast_wholesale_lineplus","v":54840.079323822349},{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":2.7755917110763519E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.8138976788993233,null,67558,{"$f":"ROUND(D52*F52, 2)","v":122543.3},{"$f":"G52/1018804.36","v":0.12028148367955552},{"$f":"H52*forecast_wholesale_lineplus","v":75511.654569053557},{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.1177307582973675}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",1.9119121447137482,null,156814,{"$f":"ROUND(D53*F53, 2)","v":299814.59000000003},{"$f":"G53/1018804.36","v":0.294280827380833},{"$f":"H53*forecast_wholesale_lineplus","v":184746.90786719814},{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":1.1781276408177723}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.5043354010594616E-3,390210.39860000001,null,{"$f":"ROUND(D54*E54, 2)","v":1757.64},{"$f":"G54/1018804.36","v":1.7251987417878738E-3},{"$f":"H54*forecast_wholesale_lineplus","v":1083.0645538087458},{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":2.7755912135980321E-3}]
["Street Lighting","RTSR - Connection","kW",1.4022007165333574,null,6905,{"$f":"ROUND(D55*F55, 2)","v":9682.2000000000007},{"$f":"G55/1018804.36","v":9.50349289828324E-3},{"$f":"H55*forecast_wholesale_lineplus","v":5966.2090205542891},{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":0.86404185670590716}]
["Embedded Distributor","RTSR - Connection","kW",0,null,null,{"$f":"ROUND(D56*F56, 2)","v":0},{"$f":"G56/1018804.36","v":0},{"$f":"H56*forecast_wholesale_lineplus","v":0},{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":0}]

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