{"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   ","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,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,"Assigned EB Number","EB-2014-0195",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","Jane Donnelly, Chief Financial Officer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","613-732-3687",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","jdonnelly@orpowercorp.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date","2015-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.3E-3,null,4.4999999999999997E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.7999999999999996E-3,null,4.0000000000000001E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.3683000000000001,null,1.5959000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Sentinel Lighting",null,"kW",null,1.7950999999999999,null,1.2596000000000001,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Street Lighting",null,"kW",null,1.786,null,1.2338,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.7999999999999996E-3,null,4.0000000000000001E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"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":28,"n_cols":9,"rows_kept":28,"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",6.3E-3,79483998.230000004,null,1.0389999999999999,{"$f":"F17*H17","v":82583874.160970002}]
[null,"Residential","RTSR - Connection","kWh",4.4999999999999997E-3,79483998.230000004,null,1.0389999999999999,{"$f":"F18*H18","v":82583874.160970002}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.7999999999999996E-3,31649726.120000001,null,1.0389999999999999,{"$f":"F19*H19","v":32884065.438679997}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.0000000000000001E-3,31649726.120000001,null,1.0389999999999999,{"$f":"F20*H20","v":32884065.438679997}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.3683000000000001,72512848.979999989,206399]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.5959000000000001,72512849,206399]
[null,"Sentinel Lighting","RTSR - Network","kW",1.7950999999999999,245570.47,700]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.2596000000000001,245570.47,700]
[null,"Street Lighting","RTSR - Network","kW",1.786,2404816.87,6866]
[null,"Street Lighting","RTSR - Connection","kW",1.2338,2404816.87,6866]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.7999999999999996E-3,454406.25,null,1.0389999999999999,{"$f":"F27*H27","v":472128.09374999994}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.0000000000000001E-3,454406.25,null,1.0389999999999999,{"$f":"F28*H28","v":472128.09374999994}]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.82,null,3.78,null,3.78]
[]
[null,"Line Connection Service Rate","kW",null,0.82,null,0.86,null,0.86]
[]
[null,"Transformation Connection Service Rate","kW",null,1.98,null,2,null,2]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,null,3.41,null,3.3395999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,null,0.79,null,0.77910000000000001]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,null,1.8,null,1.7713000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E37,E39)","v":2.27},null,{"$f":"SUM(G37,G39)","v":2.59},null,{"$f":"I39+I37","v":2.5504000000000002}]
[]
[]
[null,"Brookfield Energy","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,2.75,null,3,null,{"$f":"(+I35+I37+I39)/2","v":2.9449999999999998}]
[]
[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,null,{"$f":"IF(D24<>0,F24/D24,0)","v":0},null,null,null,{"$f":"IF(H24<>0,J24/H24,0)","v":0},null,null,null,{"$f":"IF(L24<>0,N24/L24,0)","v":0},null,null,{"$f":"J24+N24","v":0}]
[null,"February",null,null,{"$f":"IF(D25<>0,F25/D25,0)","v":0},null,null,null,{"$f":"IF(H25<>0,J25/H25,0)","v":0},null,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,46951.934984520121,3.23,151654.75,null,46951.953846153847,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65},30518.77,null,46951.938271604937,{"$f":"IF(L43<>0,N43/L43,0)","v":1.62},76062.14,null,{"$f":"J43+N43","v":106580.91}]
[null,"February",null,31523.427244582042,3.23,101820.67,null,32751,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65},21288.15,null,32751,{"$f":"IF(L44<>0,N44/L44,0)","v":1.62},53056.62,null,74344.77]
[null,"March",null,29947.572755417958,3.23,96730.66,null,30188.19,0.65,19622.323499999999,null,30188.19,1.62,48904.8678,null,68527.191300000006]
[null,"April",null,19641.978328173373,3.23,63443.59,null,21442.5,0.65,13937.625,null,21442.5,1.6200000000000003,34736.850000000006,null,48674.475000000006]
[null,"May",null,16885.84520123839,3.23,54541.279999999999,null,18122.45,0.65,11779.592500000001,null,18122.45,1.62,29358.369000000002,null,41137.961500000005]
[null,"June",null,25680.690402476783,3.23,82948.63,null,27093.55,0.65,17610.807499999999,null,27093.55,1.62,43891.550999999999,null,61502.358500000002]
[null,"July",null,22833.102167182664,3.23,73750.92,null,22833.1,0.65,14841.514999999999,null,22833.1,1.6200000000000003,36989.622000000003,null,51831.137000000002]
[null,"August",null,26864.343653250773,3.23,86771.83,null,27520.34,0.65,17888.221000000001,null,27520.34,1.62,44582.950800000006,null,62471.171800000011]
[null,"September",null,20613.489164086688,3.23,66581.570000000007,null,21835.48,0.65,14193.062,null,21835.48,1.6199999999999999,35373.477599999998,null,49566.539599999996]
[null,"October",null,22332.003095975229,3.23,72132.37,null,22945.599999999999,0.65,14914.64,null,22945.599999999999,1.6200000000000003,37171.872000000003,null,52086.512000000002]
[null,"November",null,28753.947368421053,3.23,92875.25,null,30303.34,0.65,19697.171000000002,null,30303.34,1.62,49091.410800000005,null,68788.581800000014]
[null,"December",null,30754.123839009291,3.23,99335.82,null,31007.18,0.65,20154.667000000001,null,31007.18,1.62,50231.631600000001,null,70386.298600000009]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":322782.45820433437},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2299999999999995},{"$f":"SUM(F43:F54)","v":1042587.3399999999},null,{"$f":"SUM(H43:H54)","v":332994.6838461539},{"$f":"IF(H56<>0,J56/H56,0)","v":0.6499999999999998},{"$f":"SUM(J43:J54)","v":216446.54449999996},null,{"$f":"SUM(L43:L54)","v":332994.66827160498},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6199999999999997},{"$f":"SUM(N43:N54)","v":539451.36259999999},null,{"$f":"SUM(P43:P54)","v":755897.90709999995}]
[]
[null,"Brookfield",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,846,{"$f":"IF(D62<>0,F62/D62,0)","v":2.7549999999999999},2330.73,null,null,{"$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,0,0,0,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,576,2.7550000000000003,1586.88,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,792,2.7549999999999999,2181.96,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,816,2.75,2244,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,6738,2.75,18529.5,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,1800,2.75,4950,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,2928,2.75,8052,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,3324,2.75,9141,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,3012,2.75,8283,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,0,0,0,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,396,2.75,1089,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":21228},{"$f":"IF(D75<>0,F75/D75,0)","v":2.7505214810627474},{"$f":"SUM(F62:F73)","v":58388.07},null,{"$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,{"$f":"D24+D43+D62+D81","v":47797.934984520121},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2215927330306191},{"$f":"F24+F43+F62+F81","v":153985.48000000001},null,{"$f":"H24+H43+H62+H81","v":46951.953846153847},{"$f":"IF(H100<>0,J100/H100,0)","v":0.65},{"$f":"J24+J43+J62+J81","v":30518.77},null,{"$f":"L24+L43+L62+L81","v":46951.938271604937},{"$f":"IF(L100<>0,N100/L100,0)","v":1.62},{"$f":"N24+N43+N62+N81","v":76062.14},null,{"$f":"J100+N100","v":106580.91}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":31523.427244582042},3.23,{"$f":"F25+F44+F63+F82","v":101820.67},null,{"$f":"H25+H44+H63+H82","v":32751},0.65,{"$f":"J25+J44+J63+J82","v":21288.15},null,{"$f":"L25+L44+L63+L82","v":32751},1.62,{"$f":"N25+N44+N63+N82","v":53056.62},null,74344.77]
[null,"March",null,30523.572755417958,3.2210364359312615,98317.540000000008,null,30188.19,0.65,19622.323499999999,null,30188.19,1.62,48904.8678,null,68527.191300000006]
[null,"April",null,20433.978328173373,3.2115894881575113,65625.55,null,21442.5,0.65,13937.625,null,21442.5,1.6200000000000003,34736.850000000006,null,48674.475000000006]
[null,"May",null,17701.84520123839,3.2078734930993185,56785.279999999999,null,18122.45,0.65,11779.592500000001,null,18122.45,1.62,29358.369000000002,null,41137.961500000005]
[null,"June",null,32418.690402476783,3.1302353284525983,101478.13,null,27093.55,0.65,17610.807499999999,null,27093.55,1.62,43891.550999999999,null,61502.358500000002]
[null,"July",null,24633.102167182664,3.1949252459500994,78700.92,null,22833.1,0.65,14841.514999999999,null,22833.1,1.6200000000000003,36989.622000000003,null,51831.137000000002]
[null,"August",null,29792.343653250773,3.1828254636037459,94823.83,null,27520.34,0.65,17888.221000000001,null,27520.34,1.62,44582.950800000006,null,62471.171800000011]
[null,"September",null,23937.489164086688,3.1633463928040646,75722.570000000007,null,21835.48,0.65,14193.062,null,21835.48,1.6199999999999999,35373.477599999998,null,49566.539599999996]
[null,"October",null,25344.003095975229,3.1729545524231098,80415.37,null,22945.599999999999,0.65,14914.64,null,22945.599999999999,1.6200000000000003,37171.872000000003,null,52086.512000000002]
[null,"November",null,28753.947368421053,3.23,92875.25,null,30303.34,0.65,19697.171000000002,null,30303.34,1.62,49091.410800000005,null,68788.581800000014]
[null,"December",null,31150.123839009291,3.2238979375818095,100424.82,null,31007.18,0.65,20154.667000000001,null,31007.18,1.62,50231.631600000001,null,70386.298600000009]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":344010.45820433437},{"$f":"IF(D113<>0,F113/D113,0)","v":3.2004126146247729},{"$f":"SUM(F100:F111)","v":1100975.4099999999},null,{"$f":"SUM(H100:H111)","v":332994.6838461539},{"$f":"IF(H113<>0,J113/H113,0)","v":0.6499999999999998},{"$f":"SUM(J100:J111)","v":216446.54449999996},null,{"$f":"SUM(L100:L111)","v":332994.66827160498},{"$f":"IF(L113<>0,N113/L113,0)","v":1.6199999999999997},{"$f":"SUM(N100:N111)","v":539451.36259999999},null,{"$f":"SUM(P100:P111)","v":755897.90709999995}]
[]
[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":755897.90709999995}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":0},null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":0},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2},{"$f":"L25*M25","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},{"$f":"E25","v":3.78},0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},{"$f":"I25","v":0.86},0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":46951.934984520121},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.41},{"$f":"D43*E43","v":160106.09829721361},null,{"$f":"'6. Historical Wholesale'!H43","v":46951.953846153847},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.79},{"$f":"H43*I43","v":37092.043538461541},null,{"$f":"'6. Historical Wholesale'!L43","v":46951.938271604937},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8},{"$f":"L43*M43","v":84513.488888888882},null,{"$f":"J43+N43","v":121605.53242735042}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":31523.427244582042},{"$f":"E43","v":3.41},{"$f":"D44*E44","v":107494.88690402477},null,{"$f":"'6. Historical Wholesale'!H44","v":32751},{"$f":"I43","v":0.79},{"$f":"H44*I44","v":25873.29},null,{"$f":"'6. Historical Wholesale'!L44","v":32751},{"$f":"M43","v":1.8},{"$f":"L44*M44","v":58951.8},null,84825.09]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":29947.572755417958},{"$f":"E44","v":3.41},102121.22309597523,null,{"$f":"'6. Historical Wholesale'!H45","v":30188.19},{"$f":"I44","v":0.79},23848.670099999999,null,{"$f":"'6. Historical Wholesale'!L45","v":30188.19},{"$f":"M44","v":1.8},54338.741999999998,null,78187.412100000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":19641.978328173373},3.41,66979.146099071208,null,{"$f":"'6. Historical Wholesale'!H46","v":21442.5},0.79,16939.575000000001,null,{"$f":"'6. Historical Wholesale'!L46","v":21442.5},{"$f":"M45","v":1.8},38596.5,null,55536.074999999997]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":16885.84520123839},3.41,57580.732136222912,null,{"$f":"'6. Historical Wholesale'!H47","v":18122.45},0.79,14316.735500000001,null,{"$f":"'6. Historical Wholesale'!L47","v":18122.45},1.8,32620.410000000003,null,46937.145500000006]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":25680.690402476783},3.41,87571.154272445827,null,{"$f":"'6. Historical Wholesale'!H48","v":27093.55},0.79,21403.904500000001,null,{"$f":"'6. Historical Wholesale'!L48","v":27093.55},1.8,48768.39,null,70172.294500000004]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":22833.102167182664},3.41,77860.878390092883,null,{"$f":"'6. Historical Wholesale'!H49","v":22833.1},0.79,18038.149000000001,null,{"$f":"'6. Historical Wholesale'!L49","v":22833.1},1.8,41099.58,null,59137.729000000007]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":26864.343653250773},3.41,91607.411857585146,null,{"$f":"'6. Historical Wholesale'!H50","v":27520.34},0.79,21741.068600000002,null,{"$f":"'6. Historical Wholesale'!L50","v":27520.34},1.8,49536.612000000001,null,71277.680600000007]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":20613.489164086688},3.41,70291.998049535614,null,{"$f":"'6. Historical Wholesale'!H51","v":21835.48},0.79,17250.029200000001,null,{"$f":"'6. Historical Wholesale'!L51","v":21835.48},1.8,39303.864000000001,null,56553.893200000006]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":22332.003095975229},3.41,76152.130557275537,null,{"$f":"'6. Historical Wholesale'!H52","v":22945.599999999999},0.79,18127.024000000001,null,{"$f":"'6. Historical Wholesale'!L52","v":22945.599999999999},1.8,41302.080000000002,null,59429.104000000007]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":28753.947368421053},3.41,98050.960526315801,null,{"$f":"'6. Historical Wholesale'!H53","v":30303.34},0.79,23939.638600000002,null,{"$f":"'6. Historical Wholesale'!L53","v":30303.34},1.8,54546.012000000002,null,78485.650600000008]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":30754.123839009291},3.41,104871.56229102169,null,{"$f":"'6. Historical Wholesale'!H54","v":31007.18},0.79,24495.672200000001,null,{"$f":"'6. Historical Wholesale'!L54","v":31007.18},1.8,55812.923999999999,null,80308.5962]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":322782.45820433437},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4099999999999997},{"$f":"SUM(F43:F54)","v":1100688.1824767801},null,{"$f":"SUM(H43:H54)","v":332994.6838461539},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78999999999999981},{"$f":"SUM(J43:J54)","v":263065.80023846152},null,{"$f":"SUM(L43:L54)","v":332994.66827160498},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8},{"$f":"SUM(N43:N54)","v":599390.40288888896},null,{"$f":"SUM(P43:P54)","v":862456.20312735066}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Brookfield"},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,{"$f":"'6. Historical Wholesale'!D62","v":846},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":3},{"$f":"D62*E62","v":2538},null,{"$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":3},{"$f":"D63*E63","v":0},null,{"$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":576},{"$f":"E63","v":3},1728,null,{"$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":792},3,2376,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":816},3,2448,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,{"$f":"'6. Historical Wholesale'!D67","v":6738},3,20214,null,{"$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":1800},3,5400,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,{"$f":"'6. Historical Wholesale'!D69","v":2928},3,8784,null,{"$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":3324},3,9972,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,{"$f":"'6. Historical Wholesale'!D71","v":3012},3,9036,null,{"$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},3,0,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,{"$f":"'6. Historical Wholesale'!D73","v":396},3,1188,null,{"$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":21228},{"$f":"IF(D75<>0,F75/D75,0)","v":3},{"$f":"SUM(F62:F73)","v":63684},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":47797.934984520121},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4027432011422181},{"$f":"F24+F43+F62+F81","v":162644.09829721361},null,{"$f":"H24+H43+H62+H81","v":46951.953846153847},{"$f":"IF(H100<>0,J100/H100,0)","v":0.79},{"$f":"J24+J43+J62+J81","v":37092.043538461541},null,{"$f":"L24+L43+L62+L81","v":46951.938271604937},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7999999999999998},{"$f":"N24+N43+N62+N81","v":84513.488888888882},null,{"$f":"J100+N100","v":121605.53242735042}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":31523.427244582042},3.41,{"$f":"F25+F44+F63+F82","v":107494.88690402477},null,{"$f":"H25+H44+H63+H82","v":32751},0.79,{"$f":"J25+J44+J63+J82","v":25873.29},null,{"$f":"L25+L44+L63+L82","v":32751},1.8,{"$f":"N25+N44+N63+N82","v":58951.8},null,84825.09]
[null,"March",null,30523.572755417958,3.4022630289090885,103849.22309597523,null,30188.19,0.79,23848.670099999999,null,30188.19,1.8,54338.741999999998,null,78187.412100000001]
[null,"April",null,20433.978328173373,3.3941088213570096,69355.146099071208,null,21442.5,0.79,16939.575000000001,null,21442.5,1.8,38596.5,null,55536.074999999997]
[null,"May",null,17701.84520123839,3.3911002753556678,60028.732136222912,null,18122.45,0.79,14316.735500000001,null,18122.45,1.8,32620.410000000003,null,46937.145500000006]
[null,"June",null,32418.690402476783,3.3247843430532611,107785.15427244583,null,27093.55,0.79,21403.904500000001,null,27093.55,1.8,48768.39,null,70172.294500000004]
[null,"July",null,24633.102167182664,3.3800403142490434,83260.878390092883,null,22833.1,0.79000000000000015,18038.149000000001,null,22833.1,1.8000000000000003,41099.58,null,59137.729000000007]
[null,"August",null,29792.343653250773,3.3697050834948663,100391.41185758515,null,27520.34,0.79,21741.068600000002,null,27520.34,1.8,49536.612000000001,null,71277.680600000007]
[null,"September",null,23937.489164086688,3.3530667105201388,80263.998049535614,null,21835.48,0.79,17250.029200000001,null,21835.48,1.8,39303.864000000001,null,56553.893200000006]
[null,"October",null,25344.003095975229,3.3612736801947398,85188.130557275537,null,22945.599999999999,0.79000000000000015,18127.024000000001,null,22945.599999999999,1.8000000000000003,41302.080000000002,null,59429.104000000007]
[null,"November",null,28753.947368421053,3.41,98050.960526315801,null,30303.34,0.79,23939.638600000002,null,30303.34,1.8,54546.012000000002,null,78485.650600000008]
[null,"December",null,31150.123839009291,3.4047878216844625,106059.56229102169,null,31007.18,0.79,24495.672200000001,null,31007.18,1.8,55812.923999999999,null,80308.5962]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":344010.45820433437},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3846999552123198},{"$f":"SUM(F100:F111)","v":1164372.1824767801},null,{"$f":"SUM(H100:H111)","v":332994.6838461539},{"$f":"IF(H113<>0,J113/H113,0)","v":0.78999999999999981},{"$f":"SUM(J100:J111)","v":263065.80023846152},null,{"$f":"SUM(L100:L111)","v":332994.66827160498},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8},{"$f":"SUM(N100:N111)","v":599390.40288888896},null,{"$f":"SUM(P100:P111)","v":862456.20312735066}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":862456.20312735066}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.78},0,null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.86},0,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":46951.934984520121},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.3395999999999999},{"$f":"D43*E43","v":156800.68207430339},null,{"$f":"'6. Historical Wholesale'!H43","v":46951.953846153847},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.77910000000000001},{"$f":"H43*I43","v":36580.267241538466},null,{"$f":"'6. Historical Wholesale'!L43","v":46951.938271604937},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.7713000000000001},{"$f":"L43*M43","v":83165.968260493828},null,{"$f":"J43+N43","v":119746.2355020323}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":31523.427244582042},{"$f":"E43","v":3.3395999999999999},105275.63762600618,null,{"$f":"'6. Historical Wholesale'!H44","v":32751},{"$f":"I43","v":0.77910000000000001},25516.304100000001,null,{"$f":"'6. Historical Wholesale'!L44","v":32751},{"$f":"M43","v":1.7713000000000001},58011.846300000005,null,83528.150400000013]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":29947.572755417958},3.3395999999999999,100012.91397399381,null,{"$f":"'6. Historical Wholesale'!H45","v":30188.19},0.77910000000000001,23519.618828999999,null,{"$f":"'6. Historical Wholesale'!L45","v":30188.19},1.7713000000000001,53472.340947000004,null,76991.959776000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":19641.978328173373},3.3395999999999999,65596.350824767796,null,{"$f":"'6. Historical Wholesale'!H46","v":21442.5},0.77910000000000001,16705.851750000002,null,{"$f":"'6. Historical Wholesale'!L46","v":21442.5},1.7713000000000001,37981.100250000003,null,54686.952000000005]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":16885.84520123839},3.3395999999999999,56391.968634055724,null,{"$f":"'6. Historical Wholesale'!H47","v":18122.45},0.77910000000000001,14119.200795000001,null,{"$f":"'6. Historical Wholesale'!L47","v":18122.45},1.7713000000000001,32100.295685000005,null,46219.496480000002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":25680.690402476783},3.3395999999999999,85763.233668111468,null,{"$f":"'6. Historical Wholesale'!H48","v":27093.55},0.77910000000000001,21108.584804999999,null,{"$f":"'6. Historical Wholesale'!L48","v":27093.55},1.7713000000000001,47990.805115000003,null,69099.389920000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":22833.102167182664},3.3395999999999999,76253.42799752322,null,{"$f":"'6. Historical Wholesale'!H49","v":22833.1},0.77910000000000001,17789.268209999998,null,{"$f":"'6. Historical Wholesale'!L49","v":22833.1},1.7713000000000001,40444.27003,null,58233.538239999994]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":26864.343653250773},3.3395999999999999,89716.162064396281,null,{"$f":"'6. Historical Wholesale'!H50","v":27520.34},0.77910000000000001,21441.096894000002,null,{"$f":"'6. Historical Wholesale'!L50","v":27520.34},1.7713000000000001,48746.778242,null,70187.875136000002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":20613.489164086688},3.3395999999999999,68840.808412383907,null,{"$f":"'6. Historical Wholesale'!H51","v":21835.48},0.77910000000000001,17012.022467999999,null,{"$f":"'6. Historical Wholesale'!L51","v":21835.48},1.7713000000000001,38677.185724000003,null,55689.208192000006]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":22332.003095975229},3.3395999999999999,74579.957539318872,null,{"$f":"'6. Historical Wholesale'!H52","v":22945.599999999999},0.77910000000000001,17876.916959999999,null,{"$f":"'6. Historical Wholesale'!L52","v":22945.599999999999},1.7713000000000001,40643.541279999998,null,58520.458239999993]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":28753.947368421053},3.3395999999999999,96026.682631578951,null,{"$f":"'6. Historical Wholesale'!H53","v":30303.34},0.77910000000000001,23609.332194000002,null,{"$f":"'6. Historical Wholesale'!L53","v":30303.34},1.7713000000000001,53676.306142000001,null,77285.638336000004]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":30754.123839009291},3.3395999999999999,102706.47197275543,null,{"$f":"'6. Historical Wholesale'!H54","v":31007.18},0.77910000000000001,24157.693938,null,{"$f":"'6. Historical Wholesale'!L54","v":31007.18},1.7713000000000001,54923.017934000003,null,79080.711872]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":322782.45820433437},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3395999999999999},{"$f":"SUM(F43:F54)","v":1077964.2974191951},null,{"$f":"SUM(H43:H54)","v":332994.6838461539},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000013},{"$f":"SUM(J43:J54)","v":259436.15818453854},null,{"$f":"SUM(L43:L54)","v":332994.66827160498},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7712999999999999},{"$f":"SUM(N43:N54)","v":589833.45590949384},null,{"$f":"SUM(P43:P54)","v":849269.61409403232}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Brookfield"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":846},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":2.9449999999999998},{"$f":"D62*E62","v":2491.4699999999998},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},{"$f":"E62","v":2.9449999999999998},0,null,{"$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":576},2.9449999999999998,1696.32,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,{"$f":"'6. Historical Wholesale'!D65","v":792},2.9449999999999998,2332.44,null,{"$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":816},2.9449999999999998,2403.12,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,{"$f":"'6. Historical Wholesale'!D67","v":6738},2.9449999999999998,19843.41,null,{"$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":1800},2.9449999999999998,5301,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,{"$f":"'6. Historical Wholesale'!D69","v":2928},2.9449999999999998,8622.9599999999991,null,{"$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":3324},2.9449999999999998,9789.18,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,{"$f":"'6. Historical Wholesale'!D71","v":3012},2.9449999999999998,8870.34,null,{"$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},2.9449999999999998,0,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,{"$f":"'6. Historical Wholesale'!D73","v":396},2.9449999999999998,1166.22,null,{"$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":21228},{"$f":"IF(D75<>0,F75/D75,0)","v":2.9449999999999994},{"$f":"SUM(F62:F73)","v":62516.459999999992},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,{"$f":"D24+D43+D62+D81","v":47797.934984520121},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3326157735871198},{"$f":"F24+F43+F62+F81","v":159292.15207430339},null,{"$f":"H24+H43+H62+H81","v":46951.953846153847},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77910000000000013},{"$f":"J24+J43+J62+J81","v":36580.267241538466},null,{"$f":"L24+L43+L62+L81","v":46951.938271604937},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7713000000000001},{"$f":"N24+N43+N62+N81","v":83165.968260493828},null,{"$f":"J100+N100","v":119746.2355020323}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":31523.427244582042},3.3395999999999999,105275.63762600618,null,{"$f":"H25+H44+H63+H82","v":32751},0.77910000000000001,{"$f":"J25+J44+J63+J82","v":25516.304100000001},null,{"$f":"L25+L44+L63+L82","v":32751},1.7713000000000001,{"$f":"N25+N44+N63+N82","v":58011.846300000005},null,83528.150400000013]
[null,"March",null,30523.572755417958,3.3321536370915279,101709.23397399382,null,{"$f":"H26+H45+H64+H83","v":30188.19},0.77910000000000001,{"$f":"J26+J45+J64+J83","v":23519.618828999999},null,{"$f":"L26+L45+L64+L83","v":30188.19},1.7713000000000003,{"$f":"N26+N45+N64+N83","v":53472.340947000004},null,76991.959776000003]
[null,"April",null,20433.978328173373,3.3243057095304294,67928.790824767799,null,{"$f":"H27+H46+H65+H84","v":21442.5},0.77910000000000013,{"$f":"J27+J46+J65+J84","v":16705.851750000002},null,{"$f":"L27+L46+L65+L84","v":21442.5},1.7713000000000001,{"$f":"N27+N46+N65+N84","v":37981.100250000003},null,54686.952000000005]
[null,"May",null,17701.84520123839,3.3214101674520649,58795.088634055726,null,{"$f":"H28+H47+H66+H85","v":18122.45},0.77910000000000001,{"$f":"J28+J47+J66+J85","v":14119.200795000001},null,{"$f":"L28+L47+L66+L85","v":18122.45},1.7713000000000001,{"$f":"N28+N47+N66+N85","v":32100.295685000005},null,46219.496480000002]
[null,"June",null,32418.690402476783,3.2575851262654072,105606.64366811147,null,{"$f":"H29+H48+H67+H86","v":27093.55},0.77910000000000001,{"$f":"J29+J48+J67+J86","v":21108.584804999999},null,{"$f":"L29+L48+L67+L86","v":27093.55},1.7713000000000001,{"$f":"N29+N48+N67+N86","v":47990.805115000003},null,69099.389920000001]
[null,"July",null,24633.102167182664,3.3107656292748109,81554.42799752322,null,{"$f":"H30+H49+H68+H87","v":22833.1},0.77910000000000001,{"$f":"J30+J49+J68+J87","v":17789.268209999998},null,{"$f":"L30+L49+L68+L87","v":22833.1},1.7713000000000001,{"$f":"N30+N49+N68+N87","v":40444.27003},null,58233.538239999994]
[null,"August",null,29792.343653250773,3.3008185998709121,98339.122064396273,null,{"$f":"H31+H50+H69+H88","v":27520.34},0.77910000000000013,{"$f":"J31+J50+J69+J88","v":21441.096894000002},null,{"$f":"L31+L50+L69+L88","v":27520.34},1.7713000000000001,{"$f":"N31+N50+N69+N88","v":48746.778242},null,70187.875136000002]
[null,"September",null,23937.489164086688,3.284805180417675,78629.988412383915,null,{"$f":"H32+H51+H70+H89","v":21835.48},0.77910000000000001,{"$f":"J32+J51+J70+J89","v":17012.022467999999},null,{"$f":"L32+L51+L70+L89","v":21835.48},1.7713000000000001,{"$f":"N32+N51+N70+N89","v":38677.185724000003},null,55689.208192000006]
[null,"October",null,25344.003095975229,3.2927038883044979,83450.297539318868,null,{"$f":"H33+H52+H71+H90","v":22945.599999999999},0.77910000000000001,{"$f":"J33+J52+J71+J90","v":17876.916959999999},null,{"$f":"L33+L52+L71+L90","v":22945.599999999999},1.7713000000000001,{"$f":"N33+N52+N71+N90","v":40643.541279999998},null,58520.458239999993]
[null,"November",null,28753.947368421053,3.3395999999999999,96026.682631578951,null,{"$f":"H34+H53+H72+H91","v":30303.34},0.77910000000000013,{"$f":"J34+J53+J72+J91","v":23609.332194000002},null,{"$f":"L34+L53+L72+L91","v":30303.34},1.7713000000000001,{"$f":"N34+N53+N72+N91","v":53676.306142000001},null,77285.638336000004]
[null,"December",null,31150.123839009291,3.3345835961870458,103872.69197275543,null,{"$f":"H35+H54+H73+H92","v":31007.18},0.77910000000000001,{"$f":"J35+J54+J73+J92","v":24157.693938},null,{"$f":"L35+L54+L73+L92","v":31007.18},1.7713000000000001,{"$f":"N35+N54+N73+N92","v":54923.017934000003},null,79080.711872]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":344010.45820433437},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3152502495775158},{"$f":"SUM(F100:F111)","v":1140480.757419195},null,{"$f":"SUM(H100:H111)","v":332994.6838461539},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77910000000000013},{"$f":"SUM(J100:J111)","v":259436.15818453854},null,{"$f":"SUM(L100:L111)","v":332994.66827160498},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7712999999999999},{"$f":"SUM(N100:N111)","v":589833.45590949384},null,{"$f":"SUM(P100:P111)","v":849269.61409403232}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":849269.61409403232}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":52,"n_cols":10,"rows_kept":52,"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",6.3E-3,82583874.160970002,null,{"$f":"ROUND(D17*E17, 2)","v":520278.41},{"$f":"G17/1216078.33","v":0.42783297519987873},{"$f":"H17*total_current_wholesale_network","v":498156.81506901694},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.0321318190767444E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.7999999999999996E-3,32884065.438679997,null,{"$f":"ROUND(D18*E18, 2)","v":190727.58},0.15683823590541243,182618.07903699318,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.5533911820461234E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.3683000000000001,null,206399,{"$f":"ROUND(D19*F19, 2)","v":488814.75},0.4019599214468364,468030.95100324799,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.267602803323892}]
["Sentinel Lighting","RTSR - Network","kW",1.7950999999999999,null,700,{"$f":"ROUND(D20*F20, 2)","v":1256.57},1.0332969258649645E-3,1203.1421967159365,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":1.7187745667370522}]
["Street Lighting","RTSR - Network","kW",1.786,null,6866,{"$f":"ROUND(D21*F21, 2)","v":12262.68},1.0083791230783628E-2,11741.28600302775,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.7100620452997013}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.7999999999999996E-3,472128.09374999994,null,{"$f":"ROUND(D22*E22, 2)","v":2738.34},2.2517792912237814E-3,2621.9091677782512,{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":5.5533851988197888E-3}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",4.4999999999999997E-3,82583874.160970002,null,{"$f":"ROUND(D27*E27, 2)","v":371627.43},{"$f":"G27/843797.35","v":0.44042260858012888},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":379845.21076746128},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":4.5995082529923263E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.0000000000000001E-3,32884065.438679997,null,{"$f":"ROUND(D28*E28, 2)","v":131536.26},0.15588607857087963,134444.9154446527,{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":4.0884517668703883E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.5959000000000001,null,206399,{"$f":"ROUND(D29*F29, 2)","v":329392.15999999997},0.39036880122934731,336675.99412763835,{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":1.6311900451438153}]
["Sentinel Lighting","RTSR - Connection","kW",1.2596000000000001,null,700,{"$f":"ROUND(D30*F30, 2)","v":881.72},1.0449428408373172E-3,901.21743499366005,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":1.2874534785623715}]
["Street Lighting","RTSR - Connection","kW",1.2338,null,6866,{"$f":"ROUND(D31*F31, 2)","v":8471.27},1.0039460304064714E-2,8658.5948152914116,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.2610828452215863}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.0000000000000001E-3,472128.09374999994,null,{"$f":"ROUND(D32*E32, 2)","v":1888.51},2.2381084747421878E-3,1930.2705373132933,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":4.088446679759339E-3}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",6.0321318190767444E-3,82583874.160970002,null,{"$f":"IF(ISERROR(D37*E37), 0, ROUND(D37*E37, 2))","v":498156.82},{"$f":"G37/1164372.19","v":0.42783297667045794},{"$f":"H37*forecast_wholesale_network","v":487935.27728203265},{"$f":"IF(ISERROR(I37/E37), 0, I37/E37)","v":5.9083602245513928E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.5533911820461234E-3,32884065.438679997,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":182618.08},0.15683823571911315,178870.9898652244,{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":5.4394427051232775E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.267602803323892,null,206399,{"$f":"ROUND(D39*F39, 2)","v":468030.95},0.40195991798807906,458427.5517192019,{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":2.221074480589547}]
["Sentinel Lighting","RTSR - Network","kW",1.7187745667370522,null,700,{"$f":"ROUND(D40*F40, 2)","v":1203.1400000000001},1.0332950325788871E-3,1178.4531013930609,{"$f":"IF(ISERROR(I40/F40), 0, I40/F40)","v":1.6835044305615157}]
["Street Lighting","RTSR - Network","kW",1.7100620452997013,null,6866,{"$f":"ROUND(D41*F41, 2)","v":11741.29},1.0083794598357764E-2,11500.37370119465,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":1.6749743229237766}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.5533851988197888E-3,472128.09374999994,null,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":2621.91},2.2517799914132269E-3,2568.1117501483454,{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":5.4394385425159753E-3}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",4.5995082529923263E-3,82583874.160970002,null,{"$f":"ROUND(D47*E47, 2)","v":379845.21},{"$f":"G47/862456.2","v":0.44042260928728905},{"$f":"H47*forecast_wholesale_lineplus","v":374037.53942770272},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":4.5291837326333229E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.0884517668703883E-3,32884065.438679997,null,{"$f":"ROUND(D48*E48, 2)","v":134444.92000000001},0.15588608441796814,132389.31475627754,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":4.0259412268579828E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.6311900451438153,null,206399,{"$f":"ROUND(D49*F49, 2)","v":336675.99},0.39036879785895218,331528.35831202363,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":1.6062498283035462}]
["Sentinel Lighting","RTSR - Connection","kW",1.2874534785623715,null,700,{"$f":"ROUND(D50*F50, 2)","v":901.22},1.0449458186978075E-3,887.44073219465963,{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":1.2677724745637995}]
["Street Lighting","RTSR - Connection","kW",1.2610828452215863,null,6866,{"$f":"ROUND(D51*F51, 2)","v":8658.59},1.0039454757238686E-2,8526.2038673945954,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":1.2418007380417413}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.088446679759339E-3,472128.09374999994,null,{"$f":"ROUND(D52*E52, 2)","v":1930.27},2.2381078598542165E-3,1900.756998439211,{"$f":"IF(ISERROR(I52/E52), 0, I52/E52)","v":4.0259349604509975E-3}]

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