{"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   ","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,"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","Brantford ON",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-2016-####",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","Brian D'Amboise, CFO and VP Corporate Services ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","519-751-3522 ext. 5133",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","bdamboise@brantford.ca",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","29/04/2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,8.2000000000000007E-3,null,5.5999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,7.3000000000000001E-3,null,4.8999999999999998E-3,null,null,1,"C18",{"$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,2.5047000000000001,null,1.6685000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,4.3E-3,null,4.8999999999999998E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Street Lighting",null,"kW",null,2.4098000000000002,null,1.5403,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,"kW",null,2.3389000000000002,null,1.5583,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Embedded Distributor",null,"kW",null,2.5047000000000001,null,1.6685000000000001,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",8.2000000000000007E-3,287594336,null,1.032,{"$f":"F17*H17","v":296797354.75200003}]
[null,"Residential","RTSR - Connection","kWh",5.5999999999999999E-3,287594336,null,1.032,{"$f":"F18*H18","v":296797354.75200003}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",7.3000000000000001E-3,100078635,null,1.032,{"$f":"F19*H19","v":103281151.32000001}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.8999999999999998E-3,100078635,null,1.032,{"$f":"F20*H20","v":103281151.32000001}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.5047000000000001,514679223.60000002,1400645.34]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.6685000000000001,514679223.60000002,1400645.34]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",4.3E-3,1516114,null,1.032,{"$f":"F23*H23","v":1564629.648}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.8999999999999998E-3,1516114,null,1.032,{"$f":"F24*H24","v":1564629.648}]
[null,"Street Lighting","RTSR - Network","kW",2.4098000000000002,7369714,22527]
[null,"Street Lighting","RTSR - Connection","kW",1.5403,7369714,22527]
[null,"Sentinel Lighting","RTSR - Network","kW",2.3389000000000002,446247,1363.2939235633767]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.5583,446247,1363.2939235633767]
[null,"Embedded Distributor","RTSR - Network","kW",2.5047000000000001,null,142203.42000000001]
[null,"Embedded Distributor","RTSR - Connection","kW",1.6685000000000001,null,142203.42000000001]

{"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, 2015",null,"Effective \nJanuary 1, 2016",null,"Effective \nJanuary 1, 2017"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.78,null,3.66,null,{"$f":"G22","v":3.66}]
[]
[null,"Line Connection Service Rate","kW",null,0.86,null,0.87,null,{"$f":"G24","v":0.87}]
[]
[null,"Transformation Connection Service Rate","kW",null,2,null,2.02,null,{"$f":"G26","v":2.02}]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014 to April 30, 2015",null,"Effective \nMay 1, 2016",null,"Effective \nJanuary 1, 2017"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E39,E37)","v":0},null,{"$f":"SUM(G39,G37)","v":0},null,{"$f":"SUM(I39,I37)","v":0}]
[]
[]
[null,"If needed, add extra host here. (Brant County/Energy+)","Unit",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016",null,"Effective \nJanuary 1, 2017"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,1.9125000000000001,null,1.8552999999999999,null,2.3677999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.75419999999999998,null,0.75409999999999999,null,1.218]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E52,E54)","v":0.75419999999999998},null,{"$f":"SUM(G52,G54)","v":0.75409999999999999},null,{"$f":"I54+I52","v":1.218}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016",null,"Effective \nJanuary 1, 2017"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$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, 2015",null,"Effective \nJanuary 1, 2016",null,"Effective \nJanuary 1, 2017"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0.14649999999999999,null,0,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,6.6699999999999995E-2,null,0,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,4.7500000000000001E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,4.19E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,-2.7E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,-5.9999999999999995E-4,null,0,null,0]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,0.27499999999999997,null,0,null,{"$f":"SUM(I79:I89)","v":0}]
[]
[]
[null,null,null,null,"Historical 2014",null,"Current 2015",null,"Forecast 2016"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,166884,3.7800000000000002,630821.52,null,174998,0.86000000000000021,150498.28000000003,null,139534,2,279068,null,{"$f":"J24+N24","v":429566.28}]
[null,"February",null,154003,3.78,582131.34,null,159074,0.8600000000000001,136803.64000000001,null,122605,2,245210,null,382013.64]
[null,"March",null,146629,3.78,554257.62,null,150053,0.8600000000000001,129045.58000000002,null,122842,2,245684,null,374729.58]
[null,"April",null,135701,3.7800000000000002,512949.78,null,165375.6395348837,0.8600000000000001,142223.04999999999,null,134927.59,2,269855.18,null,412078.23]
[null,"May",null,157205,3.7800000000000002,594234.9,null,169311,0.8600000000000001,145607.46000000002,null,131309,2,262618,null,408225.46]
[null,"June",null,166742,3.7800000000000002,630284.76,null,173557,0.86,149259.01999999999,null,146103,2,292206,null,441465.02]
[null,"July",null,190668,3.7800000000000002,720725.04,null,196784,0.86000020326855842,169234.28,null,162032,2,324064,null,493298.28]
[null,"August",null,184627,3.7800000000000002,697890.06,null,185662,0.86,159669.32,null,147396,2,294792,null,454461.32]
[null,"September",null,187657,3.78,709343.46,null,194446,0.86,167223.56,null,151845,2,303690,null,470913.56]
[null,"October",null,127653,3.78,482528.33999999997,null,140155,0.86,120533.3,null,113977,2,227954,null,348487.3]
[null,"November",null,135915,3.78,513758.69999999995,null,147820,0.8600000000000001,127125.20000000001,null,115583,2,231166,null,358291.20000000001]
[null,"December",null,138071,3.7800000000000002,521908.38,null,143100,0.86,123066,null,113992,2,227984,null,351050]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1891755},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":7150833.8999999994},null,{"$f":"SUM(H24:H35)","v":2000335.6395348837},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86000001999664433},{"$f":"SUM(J24:J35)","v":1720288.6900000002},null,{"$f":"SUM(L24:L35)","v":1602145.5899999999},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":3204291.1799999997},null,{"$f":"SUM(P24:P35)","v":4924579.87}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D43<>0,F43/D43,0)","v":0},null,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":0}]
[null,"February",null,null,{"$f":"IF(D44<>0,F44/D44,0)","v":0},null,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,14.26,1.9123422159887797,27.27,null,15.54,0.75418275418275427,11.72,null,null,0,null,null,{"$f":"J62+N62","v":11.72}]
[null,"February",null,15.22,1.9126149802890933,29.11,null,16.29,0.75445058317986491,12.29,null,null,0,null,null,12.29]
[null,"March",null,15.15,1.9122112211221121,28.97,null,15.29,0.75408763897972531,11.53,null,null,0,null,null,11.53]
[null,"April",null,14.54,1.9126547455295737,27.81,null,18.18,0.7541254125412542,13.71,null,null,0,null,null,13.71]
[null,"May",null,79.75,1.8552978056426332,147.96,null,108.5,0.75410138248847924,81.819999999999993,null,null,0,null,null,81.819999999999993]
[null,"June",null,122.17,1.8552836211835966,226.66,null,140.74,0.75408554781867265,106.13,null,null,0,null,null,106.13]
[null,"July",null,187.11,1.8553257442146329,347.15,null,223.98,0.75408518617733733,168.9,null,null,0,null,null,168.9]
[null,"August",null,173.49,1.8553230733759869,321.88,null,214.83,0.75408462505236695,162,null,null,0,null,null,162]
[null,"September",null,174,1.8552873563218391,322.82,null,251.34,0.75411792790642151,189.54,null,null,0,null,null,189.54]
[null,"October",null,81.73,1.8552551082833719,151.63,null,103.71,0.75412207115996532,78.209999999999994,null,null,0,null,null,78.209999999999994]
[null,"November",null,13.73,1.8550619082301527,25.47,null,15.08,0.75397877984084871,11.37,null,null,0,null,null,11.37]
[null,"December",null,14.75,1.8555932203389831,27.37,null,15.39,0.7543859649122806,11.61,null,null,0,null,null,11.61]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":905.90000000000009},{"$f":"IF(D75<>0,F75/D75,0)","v":1.8590352135997346},{"$f":"SUM(F62:F73)","v":1684.0999999999997},null,{"$f":"SUM(H62:H73)","v":1138.8700000000001},{"$f":"IF(H75<>0,J75/H75,0)","v":0.75410714128917256},{"$f":"SUM(J62:J73)","v":858.83},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":858.83}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":166898.26},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7798404249391218},{"$f":"F24+F43+F62+F81","v":630848.79},null,{"$f":"H24+H43+H62+H81","v":175013.54},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85999060415554152},{"$f":"J24+J43+J62+J81","v":150510.00000000003},null,{"$f":"L24+L43+L62+L81","v":139534},{"$f":"IF(L100<>0,N100/L100,0)","v":2},{"$f":"N24+N43+N62+N81","v":279068},null,{"$f":"J100+N100","v":429578}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":154018.22},3.7798154659883743,{"$f":"F25+F44+F63+F82","v":582160.44999999995},null,{"$f":"H25+H44+H63+H82","v":159090.29},0.85998919230079984,{"$f":"J25+J44+J63+J82","v":136815.93000000002},null,{"$f":"L25+L44+L63+L82","v":122605},2,{"$f":"N25+N44+N63+N82","v":245210},null,382025.93000000005]
[null,"March",null,146644.15,3.7798070362847751,554286.59,null,150068.29,0.85998920891282238,129057.11000000002,null,122842,2,245684,null,374741.11]
[null,"April",null,135715.54,3.779799940375288,512977.59,null,165393.81953488369,0.85998836232209031,142236.75999999998,null,134927.59,2,269855.18,null,412091.93999999994]
[null,"May",null,157284.75,3.779024094834369,594382.86,null,169419.5,0.85993218017996764,145689.28000000003,null,131309,2,262618,null,408307.28]
[null,"June",null,166864.17000000001,3.7785908143132225,630511.42000000004,null,173697.74,0.85991418195769276,149365.15,null,146103,2,292206,null,441571.15]
[null,"July",null,190855.11,3.7781130932255369,721072.19000000006,null,197007.98,0.85987978761063377,169403.18,null,162032,2,324064,null,493467.18]
[null,"August",null,184800.49,3.7781931205918347,698211.94000000006,null,185876.83,0.85987758667930814,159831.32,null,147396,2,294792,null,454623.32]
[null,"September",null,187831,3.7782170142308771,709666.27999999991,null,194697.34,0.85986331400316007,167413.1,null,151845,2,303690,null,471103.1]
[null,"October",null,127734.73,3.778768468058765,482679.97,null,140258.71,0.85992171181383326,120611.51000000001,null,113977,2,227954,null,348565.51]
[null,"November",null,135928.73000000001,3.7798055642835764,513784.16999999993,null,147835.07999999999,0.8599891852461542,127136.57,null,115583,2,231166,null,358302.57]
[null,"December",null,138085.75,3.7797944393248399,521935.75,null,143115.39000000001,0.85998864273087605,123077.61,null,113992,2,227984,null,351061.61]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1892660.9000000001},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7790805526758646},{"$f":"SUM(F100:F111)","v":7152518},null,{"$f":"SUM(H100:H111)","v":2001474.5095348838},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85993976530831384},{"$f":"SUM(J100:J111)","v":1721147.5200000005},null,{"$f":"SUM(L100:L111)","v":1602145.5899999999},{"$f":"IF(L113<>0,N113/L113,0)","v":2},{"$f":"SUM(N100:N111)","v":3204291.1799999997},null,{"$f":"SUM(P100:P111)","v":4925438.7000000011}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4925438.7000000011}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 2016Uniform Transmission Rates are applied against historical 2014 2015 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,{"$f":"'6. Historical Wholesale'!D24","v":166884},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.66},{"$f":"D24*E24","v":610795.44000000006},null,{"$f":"'6. Historical Wholesale'!H24","v":174998},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.87},{"$f":"H24*I24","v":152248.26},null,{"$f":"'6. Historical Wholesale'!L24","v":139534},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2.02},{"$f":"L24*M24","v":281858.68},null,{"$f":"J24+N24","v":434106.94}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":154003},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":563650.98},null,{"$f":"'6. Historical Wholesale'!H25","v":159074},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":138394.38},null,{"$f":"'6. Historical Wholesale'!L25","v":122605},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":247662.1},null,386056.48]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":146629},{"$f":"E25","v":3.66},536662.14,null,{"$f":"'6. Historical Wholesale'!H26","v":150053},{"$f":"I25","v":0.87},130546.11,null,{"$f":"'6. Historical Wholesale'!L26","v":122842},{"$f":"M25","v":2.02},248140.84,null,378686.95]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":135701},3.66,496665.66000000003,null,{"$f":"'6. Historical Wholesale'!H27","v":165375.6395348837},0.87,143876.8063953488,null,{"$f":"'6. Historical Wholesale'!L27","v":134927.59},2.02,272553.73180000001,null,416430.53819534881]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":157205},3.66,575370.30000000005,null,{"$f":"'6. Historical Wholesale'!H28","v":169311},0.87,147300.57,null,{"$f":"'6. Historical Wholesale'!L28","v":131309},2.02,265244.18,null,412544.75]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":166742},3.66,610275.72,null,{"$f":"'6. Historical Wholesale'!H29","v":173557},0.87,150994.59,null,{"$f":"'6. Historical Wholesale'!L29","v":146103},2.02,295128.06,null,446122.65]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":190668},3.66,697844.88,null,{"$f":"'6. Historical Wholesale'!H30","v":196784},0.87,171202.08,null,{"$f":"'6. Historical Wholesale'!L30","v":162032},2.02,327304.64,null,498506.72]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":184627},3.66,675734.82000000007,null,{"$f":"'6. Historical Wholesale'!H31","v":185662},0.87,161525.94,null,{"$f":"'6. Historical Wholesale'!L31","v":147396},2.02,297739.92,null,459265.86]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":187657},3.66,686824.62,null,{"$f":"'6. Historical Wholesale'!H32","v":194446},0.87,169168.02,null,{"$f":"'6. Historical Wholesale'!L32","v":151845},2.02,306726.90000000002,null,475894.92000000004]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":127653},3.66,467209.98000000004,null,{"$f":"'6. Historical Wholesale'!H33","v":140155},0.87,121934.85,null,{"$f":"'6. Historical Wholesale'!L33","v":113977},2.02,230233.54,null,352168.39]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":135915},3.66,497448.9,null,{"$f":"'6. Historical Wholesale'!H34","v":147820},0.87,128603.4,null,{"$f":"'6. Historical Wholesale'!L34","v":115583},2.02,233477.66,null,362081.06]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":138071},3.66,505339.86000000004,null,{"$f":"'6. Historical Wholesale'!H35","v":143100},0.87,124497,null,{"$f":"'6. Historical Wholesale'!L35","v":113992},2.02,230263.84,null,354760.83999999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1891755},{"$f":"IF(D37<>0,F37/D37,0)","v":3.660000000000001},{"$f":"SUM(F24:F35)","v":6923823.3000000017},null,{"$f":"SUM(H24:H35)","v":2000335.6395348837},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":1740292.0063953488},null,{"$f":"SUM(L24:L35)","v":1602145.5899999999},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":3236334.0918000001},null,{"$f":"SUM(P24:P35)","v":4976626.0981953479}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":0},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":0},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":0},{"$f":"D44*E44","v":0},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":0},{"$f":"L44*M44","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},{"$f":"E44","v":0},0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},{"$f":"I44","v":0},0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":14.26},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":1.8552999999999999},{"$f":"D62*E62","v":26.456578},null,{"$f":"'6. Historical Wholesale'!H62","v":15.54},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0.75409999999999999},{"$f":"H62*I62","v":11.718713999999999},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":11.718713999999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":15.22},{"$f":"E62","v":1.8552999999999999},{"$f":"D63*E63","v":28.237666000000001},null,{"$f":"'6. Historical Wholesale'!H63","v":16.29},{"$f":"I62","v":0.75409999999999999},{"$f":"H63*I63","v":12.284288999999999},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,12.284288999999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":15.15},{"$f":"E63","v":1.8552999999999999},28.107794999999999,null,{"$f":"'6. Historical Wholesale'!H64","v":15.29},{"$f":"I63","v":0.75409999999999999},11.530189,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,11.530189]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":14.54},1.8552999999999999,26.976061999999999,null,{"$f":"'6. Historical Wholesale'!H65","v":18.18},0.75409999999999999,13.709538,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,13.709538]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":79.75},1.8552999999999999,147.96017499999999,null,{"$f":"'6. Historical Wholesale'!H66","v":108.5},0.75409999999999999,81.819850000000002,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,81.819850000000002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":122.17},1.8552999999999999,226.662001,null,{"$f":"'6. Historical Wholesale'!H67","v":140.74},0.75409999999999999,106.132034,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,106.132034]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":187.11},1.8552999999999999,347.14518300000003,null,{"$f":"'6. Historical Wholesale'!H68","v":223.98},0.75409999999999999,168.90331799999998,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,168.90331799999998]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":173.49},1.8552999999999999,321.87599699999998,null,{"$f":"'6. Historical Wholesale'!H69","v":214.83},0.75409999999999999,162.00330300000002,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,162.00330300000002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":174},1.8552999999999999,322.82220000000001,null,{"$f":"'6. Historical Wholesale'!H70","v":251.34},0.75409999999999999,189.535494,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,189.535494]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":81.73},1.8552999999999999,151.633669,null,{"$f":"'6. Historical Wholesale'!H71","v":103.71},0.75409999999999999,78.207710999999989,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,78.207710999999989]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":13.73},1.8552999999999999,25.473268999999998,null,{"$f":"'6. Historical Wholesale'!H72","v":15.08},0.75409999999999999,11.371828000000001,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,11.371828000000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":14.75},1.8552999999999999,27.365675,null,{"$f":"'6. Historical Wholesale'!H73","v":15.39},0.75409999999999999,11.605599,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,11.605599]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":905.90000000000009},{"$f":"IF(D75<>0,F75/D75,0)","v":1.8552999999999999},{"$f":"SUM(F62:F73)","v":1680.7162700000001},null,{"$f":"SUM(H62:H73)","v":1138.8700000000001},{"$f":"IF(H75<>0,J75/H75,0)","v":0.75409999999999999},{"$f":"SUM(J62:J73)","v":858.82186700000011},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":858.82186700000011}]
[]
[null,{"$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":166898.26},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6598458041324098},{"$f":"F24+F43+F62+F81","v":610821.89657800004},null,{"$f":"H24+H43+H62+H81","v":175013.54},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86998970887623894},{"$f":"J24+J43+J62+J81","v":152259.978714},null,{"$f":"L24+L43+L62+L81","v":139534},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":281858.68},null,{"$f":"J100+N100","v":434118.65871400002}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":154018.22},3.6598216604892588,{"$f":"F25+F44+F63+F82","v":563679.21766600001},null,{"$f":"H25+H44+H63+H82","v":159090.29},0.86998813245610407,{"$f":"J25+J44+J63+J82","v":138406.66428900001},null,{"$f":"L25+L44+L63+L82","v":122605},2.02,{"$f":"N25+N44+N63+N82","v":247662.1},null,386068.76428900001]
[null,"March",null,146644.15,3.659813554069494,536690.24779499997,null,150068.29,0.86998819130277283,130557.640189,null,122842,2.02,248140.84,null,378698.48018900002]
[null,"April",null,135715.54,3.6598066519279957,496692.63606200001,null,165393.81953488369,0.86998726033411689,143890.5159333488,null,134927.59,2.02,272553.73180000001,null,416444.24773334881]
[null,"May",null,157284.75,3.6590849410066779,575518.26017500006,null,169419.5,0.86992577507311741,147382.38985000001,null,131309,2.02,265244.18,null,412626.56984999997]
[null,"June",null,166864.17000000001,3.6586786845911856,610502.38200099999,null,173697.74,0.869906091086735,151100.72203400001,null,146103,2.02,295128.06,null,446228.78203400003]
[null,"July",null,190855.11,3.6582307132515344,698192.02518300002,null,197007.98,0.86986823233251753,171370.98331799998,null,162032,2.02,327304.64,null,498675.623318]
[null,"August",null,184800.49,3.6583057544760846,676056.69599700009,null,185876.83,0.86986604679561197,161687.94330300001,null,147396,2.02,297739.92,null,459427.86330299999]
[null,"September",null,187831,3.6583281897024453,687147.44220000005,null,194697.34,0.86985038159227035,169357.555494,null,151845,2.02,306726.90000000002,null,476084.45549399999]
[null,"October",null,127734.73,3.6588452777799745,467361.61366900004,null,140258.71,0.86991430130078917,122013.057711,null,113977,2.02,230233.54,null,352246.59771100001]
[null,"November",null,135928.73000000001,3.6598177093907962,497474.37326900003,null,147835.07999999999,0.86998817755569258,128614.771828,null,115583,2.02,233477.66,null,362092.431828]
[null,"December",null,138085.75,3.6598072261257952,505367.22567500005,null,143115.39000000001,0.86998753662341965,124508.605599,null,113992,2.02,230263.84,null,354772.44559899997]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1892660.9000000001},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6591362014558446},{"$f":"SUM(F100:F111)","v":6925504.0162700005},null,{"$f":"SUM(H100:H111)","v":2001474.5095348838},{"$f":"IF(H113<>0,J113/H113,0)","v":0.8699340511046374},{"$f":"SUM(J100:J111)","v":1741150.8282623487},null,{"$f":"SUM(L100:L111)","v":1602145.5899999999},{"$f":"IF(L113<>0,N113/L113,0)","v":2.02},{"$f":"SUM(N100:N111)","v":3236334.0918000001},null,{"$f":"SUM(P100:P111)","v":4977484.9200623482}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4977484.9200623482}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016  2017 Uniform Transmission Rates are applied against historical 2014  2015 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,{"$f":"'6. Historical Wholesale'!D24","v":166884},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.66},{"$f":"D24*E24","v":610795.44000000006},null,{"$f":"'6. Historical Wholesale'!H24","v":174998},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.87},{"$f":"H24*I24","v":152248.26},null,{"$f":"'6. Historical Wholesale'!L24","v":139534},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2.02},{"$f":"L24*M24","v":281858.68},null,{"$f":"J24+N24","v":434106.94}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":154003},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":563650.98},null,{"$f":"'6. Historical Wholesale'!H25","v":159074},{"$f":"I24","v":0.87},138394.38,null,{"$f":"'6. Historical Wholesale'!L25","v":122605},{"$f":"M24","v":2.02},247662.1,null,386056.48]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":146629},3.66,536662.14,null,{"$f":"'6. Historical Wholesale'!H26","v":150053},0.87,130546.11,null,{"$f":"'6. Historical Wholesale'!L26","v":122842},2.02,248140.84,null,378686.95]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":135701},3.66,496665.66000000003,null,{"$f":"'6. Historical Wholesale'!H27","v":165375.6395348837},0.87,143876.8063953488,null,{"$f":"'6. Historical Wholesale'!L27","v":134927.59},2.02,272553.73180000001,null,416430.53819534881]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":157205},3.66,575370.30000000005,null,{"$f":"'6. Historical Wholesale'!H28","v":169311},0.87,147300.57,null,{"$f":"'6. Historical Wholesale'!L28","v":131309},2.02,265244.18,null,412544.75]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":166742},3.66,610275.72,null,{"$f":"'6. Historical Wholesale'!H29","v":173557},0.87,150994.59,null,{"$f":"'6. Historical Wholesale'!L29","v":146103},2.02,295128.06,null,446122.65]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":190668},3.66,697844.88,null,{"$f":"'6. Historical Wholesale'!H30","v":196784},0.87,171202.08,null,{"$f":"'6. Historical Wholesale'!L30","v":162032},2.02,327304.64,null,498506.72]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":184627},3.66,675734.82000000007,null,{"$f":"'6. Historical Wholesale'!H31","v":185662},0.87,161525.94,null,{"$f":"'6. Historical Wholesale'!L31","v":147396},2.02,297739.92,null,459265.86]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":187657},3.66,686824.62,null,{"$f":"'6. Historical Wholesale'!H32","v":194446},0.87,169168.02,null,{"$f":"'6. Historical Wholesale'!L32","v":151845},2.02,306726.90000000002,null,475894.92000000004]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":127653},3.66,467209.98000000004,null,{"$f":"'6. Historical Wholesale'!H33","v":140155},0.87,121934.85,null,{"$f":"'6. Historical Wholesale'!L33","v":113977},2.02,230233.54,null,352168.39]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":135915},3.66,497448.9,null,{"$f":"'6. Historical Wholesale'!H34","v":147820},0.87,128603.4,null,{"$f":"'6. Historical Wholesale'!L34","v":115583},2.02,233477.66,null,362081.06]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":138071},3.66,505339.86000000004,null,{"$f":"'6. Historical Wholesale'!H35","v":143100},0.87,124497,null,{"$f":"'6. Historical Wholesale'!L35","v":113992},2.02,230263.84,null,354760.83999999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1891755},{"$f":"IF(D37<>0,F37/D37,0)","v":3.660000000000001},{"$f":"SUM(F24:F35)","v":6923823.3000000017},null,{"$f":"SUM(H24:H35)","v":2000335.6395348837},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":1740292.0063953488},null,{"$f":"SUM(L24:L35)","v":1602145.5899999999},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":3236334.0918000001},null,{"$f":"SUM(P24:P35)","v":4976626.0981953479}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":0},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":0},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":0},0,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0},0,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":14.26},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":2.3677999999999999},{"$f":"D62*E62","v":33.764828000000001},null,{"$f":"'6. Historical Wholesale'!H62","v":15.54},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":1.218},{"$f":"H62*I62","v":18.927719999999997},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":18.927719999999997}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":15.22},{"$f":"E62","v":2.3677999999999999},36.037916000000003,null,{"$f":"'6. Historical Wholesale'!H63","v":16.29},{"$f":"I62","v":1.218},19.84122,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,19.84122]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":15.15},2.3677999999999999,35.872169999999997,null,{"$f":"'6. Historical Wholesale'!H64","v":15.29},1.218,18.62322,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,18.62322]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":14.54},2.3677999999999999,34.427811999999996,null,{"$f":"'6. Historical Wholesale'!H65","v":18.18},1.218,22.143239999999999,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,22.143239999999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":79.75},2.3677999999999999,188.83204999999998,null,{"$f":"'6. Historical Wholesale'!H66","v":108.5},1.218,132.15299999999999,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,132.15299999999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":122.17},2.3677999999999999,289.27412599999997,null,{"$f":"'6. Historical Wholesale'!H67","v":140.74},1.218,171.42132000000001,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,171.42132000000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":187.11},2.3677999999999999,443.03905800000001,null,{"$f":"'6. Historical Wholesale'!H68","v":223.98},1.218,272.80763999999999,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,272.80763999999999]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":173.49},2.3677999999999999,410.78962200000001,null,{"$f":"'6. Historical Wholesale'!H69","v":214.83},1.218,261.66293999999999,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,261.66293999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":174},2.3677999999999999,411.99719999999996,null,{"$f":"'6. Historical Wholesale'!H70","v":251.34},1.218,306.13211999999999,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,306.13211999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":81.73},2.3677999999999999,193.52029400000001,null,{"$f":"'6. Historical Wholesale'!H71","v":103.71},1.218,126.31877999999999,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,126.31877999999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":13.73},2.3677999999999999,32.509894000000003,null,{"$f":"'6. Historical Wholesale'!H72","v":15.08},1.218,18.367439999999998,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,18.367439999999998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":14.75},2.3677999999999999,34.925049999999999,null,{"$f":"'6. Historical Wholesale'!H73","v":15.39},1.218,18.74502,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,18.74502]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":905.90000000000009},{"$f":"IF(D75<>0,F75/D75,0)","v":2.3677999999999995},{"$f":"SUM(F62:F73)","v":2144.9900199999997},null,{"$f":"SUM(H62:H73)","v":1138.8700000000001},{"$f":"IF(H75<>0,J75/H75,0)","v":1.218},{"$f":"SUM(J62:J73)","v":1387.1436600000002},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":1387.1436600000002}]
[]
[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":166898.26},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6598895927854489},{"$f":"F24+F43+F62+F81","v":610829.20482800005},null,{"$f":"H24+H43+H62+H81","v":175013.54},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87003090000922223},{"$f":"J24+J43+J62+J81","v":152267.18772000002},null,{"$f":"L24+L43+L62+L81","v":139534},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":281858.68},null,{"$f":"J100+N100","v":434125.86771999998}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":154018.22},3.6598723054713913,563687.01791599998,null,{"$f":"H25+H44+H63+H82","v":159090.29},0.87003563335009315,{"$f":"J25+J44+J63+J82","v":138414.22122000001},null,{"$f":"L25+L44+L63+L82","v":122605},2.02,{"$f":"N25+N44+N63+N82","v":247662.1},null,386076.32122000004]
[null,"March",null,146644.15,3.6598665011185241,536698.01217,null,{"$f":"H26+H45+H64+H83","v":150068.29},0.87003545665776549,{"$f":"J26+J45+J64+J83","v":130564.73321999999},null,{"$f":"L26+L45+L64+L83","v":122842},2.02,{"$f":"N26+N45+N64+N83","v":248140.84},null,378705.57322000002]
[null,"April",null,135715.54,3.6598615590521173,496700.08781200001,null,{"$f":"H27+H46+H65+H84","v":165393.81953488369},0.87003825197348839,{"$f":"J27+J46+J65+J84","v":143898.94963534881},null,{"$f":"L27+L46+L65+L84","v":134927.59},2.02,{"$f":"N27+N46+N65+N84","v":272553.73180000001},null,416452.68143534882]
[null,"May",null,157284.75,3.6593448001157136,575559.13205000001,null,{"$f":"H28+H47+H66+H85","v":169419.5},0.87022286690729223,{"$f":"J28+J47+J66+J85","v":147432.723},null,{"$f":"L28+L47+L66+L85","v":131309},2.02,{"$f":"N28+N47+N66+N85","v":265244.18},null,412676.90299999999]
[null,"June",null,166864.17000000001,3.6590539126883854,610564.99412599998,null,{"$f":"H29+H48+H67+H86","v":173697.74},0.87028196981722383,{"$f":"J29+J48+J67+J86","v":151166.01131999999},null,{"$f":"L29+L48+L67+L86","v":146103},2.02,{"$f":"N29+N48+N67+N86","v":295128.06},null,446294.07131999999]
[null,"July",null,190855.11,3.6587331565709715,698287.91905799997,null,{"$f":"H30+H49+H68+H87","v":197007.98},0.8703956440749252,{"$f":"J30+J49+J68+J87","v":171474.88764},null,{"$f":"L30+L49+L68+L87","v":162032},2.02,{"$f":"N30+N49+N68+N87","v":327304.64},null,498779.52763999999]
[null,"August",null,184800.49,3.658786887534768,676145.60962200002,null,{"$f":"H31+H50+H69+H88","v":185876.83},0.87040220634277021,{"$f":"J31+J50+J69+J88","v":161787.60294000001},null,{"$f":"L31+L50+L69+L88","v":147396},2.02,{"$f":"N31+N50+N69+N88","v":297739.92},null,459527.52294]
[null,"September",null,187831,3.6588029515894607,687236.61719999998,null,{"$f":"H32+H51+H70+H89","v":194697.34},0.87044924250120714,{"$f":"J32+J51+J70+J89","v":169474.15211999998},null,{"$f":"L32+L51+L70+L89","v":151845},2.02,{"$f":"N32+N51+N70+N89","v":306726.90000000002},null,476201.05212000001]
[null,"October",null,127734.73,3.6591731966239727,467403.50029400003,null,{"$f":"H33+H52+H71+H90","v":140258.71},0.87025731792342886,{"$f":"J33+J52+J71+J90","v":122061.16878000001},null,{"$f":"L33+L52+L71+L90","v":113977},2.02,{"$f":"N33+N52+N71+N90","v":230233.54},null,352294.70877999999]
[null,"November",null,135928.73000000001,3.6598694764087032,497481.40989400004,null,{"$f":"H34+H53+H72+H91","v":147835.07999999999},0.87003549793459045,{"$f":"J34+J53+J72+J91","v":128621.76744},null,{"$f":"L34+L53+L72+L91","v":115583},2.02,{"$f":"N34+N53+N72+N91","v":233477.66},null,362099.42744]
[null,"December",null,138085.75,3.6598619701888144,505374.78505000006,null,{"$f":"H35+H54+H73+H92","v":143115.39000000001},0.87003742239042214,{"$f":"J35+J54+J73+J92","v":124515.74502},null,{"$f":"L35+L54+L73+L92","v":113992},2.02,{"$f":"N35+N54+N73+N92","v":230263.84},null,354779.58502]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1892660.9000000001},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6593815035857715},{"$f":"SUM(F100:F111)","v":6925968.2900200002},null,{"$f":"SUM(H100:H111)","v":2001474.5095348838},{"$f":"IF(H113<>0,J113/H113,0)","v":0.87019801739073466},{"$f":"SUM(J100:J111)","v":1741679.1500553489},null,{"$f":"SUM(L100:L111)","v":1602145.5899999999},{"$f":"IF(L113<>0,N113/L113,0)","v":2.02},{"$f":"SUM(N100:N111)","v":3236334.0918000001},null,{"$f":"SUM(P100:P111)","v":4978013.2418553485}]
[]
[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":4978013.2418553485}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",8.2000000000000007E-3,296797354.75200003,null,{"$f":"ROUND(D17*E17, 2)","v":2433738.31},{"$f":"G17/7116266.08","v":0.34199653057379775},{"$f":"H17*total_current_wholesale_network","v":2368498.3460392426},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.9801868450557062E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.3000000000000001E-3,103281151.32000001,null,{"$f":"ROUND(D18*E18, 2)","v":753952.4},{"$f":"G18/7116266.08","v":0.10594775286985897},{"$f":"H18*total_current_wholesale_network","v":733741.58801498974},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":7.1043126324338663E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5047000000000001,null,1400645.34,{"$f":"ROUND(D19*F19, 2)","v":3508196.38},{"$f":"G19/7116266.08","v":0.49298274411909004},{"$f":"H19*total_current_wholesale_network","v":3414153.9743485642},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.4375578005696745}]
["Unmetered Scattered Load","RTSR - Network","kWh",4.3E-3,1564629.648,null,{"$f":"ROUND(D20*E20, 2)","v":6727.91},{"$f":"G20/7116266.08","v":9.4542698718201948E-4},{"$f":"H20*total_current_wholesale_network","v":6547.5583968191222},{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":4.1847336877379191E-3}]
["Street Lighting","RTSR - Network","kW",2.4098000000000002,null,22527,{"$f":"ROUND(D21*F21, 2)","v":54285.56},{"$f":"G21/7116266.08","v":7.6283769310660733E-3},{"$f":"H21*total_current_wholesale_network","v":52830.355073719511},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.3452015392071517}]
["Sentinel Lighting","RTSR - Network","kW",2.3389000000000002,null,1363.2939235633767,{"$f":"ROUND(D22*F22, 2)","v":3188.61},{"$f":"G22/7116266.08","v":4.4807346495396926E-4},{"$f":"H22*total_current_wholesale_network","v":3103.1345811227293},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.2762036326045951}]
["Embedded Distributor","RTSR - Network","kW",2.5047000000000001,null,142203.42000000001,{"$f":"ROUND(D23*F23, 2)","v":356176.91},{"$f":"G23/7116266.08","v":5.0051095054051149E-2},{"$f":"H23*total_current_wholesale_network","v":346629.05981554277},{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.437557829590475}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.5999999999999999E-3,296797354.75200003,null,{"$f":"ROUND(D28*E28, 2)","v":1662065.19},{"$f":"G28/4786875.44","v":0.34721295985926048},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":1728247.2717496825},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.822987449446048E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.8999999999999998E-3,103281151.32000001,null,{"$f":"ROUND(D29*E29, 2)","v":506077.64},{"$f":"G29/4786875.44","v":0.10572191533774272},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":526229.2393137227},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":5.095113993097213E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.6685000000000001,null,1400645.34,{"$f":"ROUND(D30*F30, 2)","v":2336976.75},{"$f":"G30/4786875.44","v":0.48820504717373631},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":2430033.2602055999},{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":1.7349383107972214}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.8999999999999998E-3,1564629.648,null,{"$f":"ROUND(D31*E31, 2)","v":7666.69},{"$f":"G31/4786875.44","v":1.6016063288247998E-3},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":7971.9713496018603},{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":5.0951171478771954E-3}]
["Street Lighting","RTSR - Connection","kW",1.5403,null,22527,{"$f":"ROUND(D32*F32, 2)","v":34698.339999999997},{"$f":"G32/4786875.44","v":7.2486406707085727E-3},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":36079.999629402548},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.6016335787900096}]
["Sentinel Lighting","RTSR - Connection","kW",1.5583,null,1363.2939235633767,{"$f":"ROUND(D33*F33, 2)","v":2124.42},{"$f":"G33/4786875.44","v":4.438009776164136E-4},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":2209.0126735946264},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.6203495338853346}]
["Embedded Distributor","RTSR - Connection","kW",1.6685000000000001,null,142203.42000000001,{"$f":"ROUND(D34*F34, 2)","v":237266.41},{"$f":"G34/4786875.44","v":4.9566029652110599E-2},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":246714.16514074372},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.734938337915809}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.9801868450557062E-3,296797354.75200003,null,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":2368498.35},{"$f":"G39/6925504.02","v":0.34199653096151117},{"$f":"H39*forecast_wholesale_network","v":2368657.1287362697},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":7.9807218319566508E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.1043126324338663E-3,103281151.32000001,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":733741.59},{"$f":"G40/6925504.02","v":0.10594775309941991},{"$f":"H40*forecast_wholesale_network","v":733790.77836545045},{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":7.1047889085968643E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4375578005696745,null,1400645.34,{"$f":"ROUND(D41*F41, 2)","v":3414153.97},{"$f":"G41/6925504.02","v":0.49298274322566926},{"$f":"H41*forecast_wholesale_network","v":3414382.8471080572},{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.4377212057893662}]
["Unmetered Scattered Load","RTSR - Network","kWh",4.1847336877379191E-3,1564629.648,null,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":6547.56},{"$f":"G42/6925504.02","v":9.4542721816223869E-4},{"$f":"H42*forecast_wholesale_network","v":6547.998933513486},{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":4.1850152474635239E-3}]
["Street Lighting","RTSR - Network","kW",2.3452015392071517,null,22527,{"$f":"ROUND(D43*F43, 2)","v":52830.36},{"$f":"G43/6925504.02","v":7.6283776382819867E-3},{"$f":"H43*forecast_wholesale_network","v":52833.9016270387},{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":2.3453589748763131}]
["Sentinel Lighting","RTSR - Network","kW",2.2762036326045951,null,1363.2939235633767,{"$f":"ROUND(D44*F44, 2)","v":3103.13},{"$f":"G44/6925504.02","v":4.4807280322681849E-4},{"$f":"H44*forecast_wholesale_network","v":3103.338026769316},{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.2763528635540409}]
["Embedded Distributor","RTSR - Network","kW",2.437557829590475,null,142203.42000000001,{"$f":"ROUND(D45*F45, 2)","v":346629.06},{"$f":"G45/6925504.02","v":5.0051095053728671E-2},{"$f":"H45*forecast_wholesale_network","v":346652.29722290166},{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.43772123921423}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.822987449446048E-3,296797354.75200003,null,{"$f":"ROUND(D50*E50, 2)","v":1728247.27},{"$f":"G50/4977484.92","v":0.3472129595120903},{"$f":"H50*forecast_wholesale_lineplus","v":1728430.7101949705},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.8236055090154842E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.095113993097213E-3,103281151.32000001,null,{"$f":"ROUND(D51*E51, 2)","v":526229.24},{"$f":"G51/4977484.92","v":0.10572191547694332},{"$f":"H51*forecast_wholesale_lineplus","v":526285.09519853571},{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":5.0956548070221078E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.7349383107972214,null,1400645.34,{"$f":"ROUND(D52*F52, 2)","v":2430033.2599999998},{"$f":"G52/4977484.92","v":0.48820504713854557},{"$f":"H52*forecast_wholesale_lineplus","v":2430291.1893962943},{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.7351224610480582}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.0951171478771954E-3,1564629.648,null,{"$f":"ROUND(D53*E53, 2)","v":7971.97},{"$f":"G53/4977484.92","v":1.601606057703536E-3},{"$f":"H53*forecast_wholesale_lineplus","v":7972.8161634839435},{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":5.0956570928304074E-3}]
["Street Lighting","RTSR - Connection","kW",1.6016335787900096,null,22527,{"$f":"ROUND(D54*F54, 2)","v":36080},{"$f":"G54/4977484.92","v":7.2486407452541316E-3},{"$f":"H54*forecast_wholesale_lineplus","v":36083.82961532729},{"$f":"IF(ISERROR(I54/F54), 0, I54/F54)","v":1.6018035963655741}]
["Sentinel Lighting","RTSR - Connection","kW",1.6203495338853346,null,1363.2939235633767,{"$f":"ROUND(D55*F55, 2)","v":2209.0100000000002},{"$f":"G55/4977484.92","v":4.4380044048430794E-4},{"$f":"H55*forecast_wholesale_lineplus","v":2209.2444694721212},{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.6205195602263081}]
["Embedded Distributor","RTSR - Connection","kW",1.734938337915809,null,142203.42000000001,{"$f":"ROUND(D56*F56, 2)","v":246714.17},{"$f":"G56/4977484.92","v":4.9566030628978783E-2},{"$f":"H56*forecast_wholesale_lineplus","v":246740.35681726417},{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.7351225224911198}]

{"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":"Unmetered Scattered Load"},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":"Sentinel Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Embedded Distributor"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":""},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":""},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]