{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["1. Info","2. Table of Contents","3. Rate Classes","4. RRR Data","5. UTRs and Sub-Transmission","6. Historical Wholesale","7. Current Wholesale","8. Forecast Wholesale","9. RTSR Rates to Forecast","hidden1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":20,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Utility Name   ","Grimsby Power Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory","Town of Grimsby",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,"Assigned EB Number","EB-2015-0072",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,"Name and Title","Amy La Selva Finance & Regulatory Analyst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","905-945-5437",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,"Email Address","amyl@grimsbypower.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date","2016-05-05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.6E-3,null,5.7000000000000002E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,7.1000000000000004E-3,null,5.0000000000000001E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.8216999999999999,null,2.0135000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 4,999 kW – Interval Metered",null,"kW",null,2.8578000000000001,null,2.1223000000000001,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.1000000000000004E-3,null,5.0000000000000001E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,2.1280999999999999,null,1.5565,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Embedded Distributor",null,"kW",null,3.78,null,0.86,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.6E-3,93153598.799999997,null,1.0526,{"$f":"F17*H17","v":98053478.096879989}]
[null,"Residential","RTSR - Connection","kWh",5.7000000000000002E-3,93153598.799999997,null,1.0526,{"$f":"F18*H18","v":98053478.096879989}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",7.1000000000000004E-3,19224957.600000001,null,1.0526,{"$f":"F19*H19","v":20236190.369760003}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.0000000000000001E-3,19224957.600000001,null,1.0526,{"$f":"F20*H20","v":20236190.369760003}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.8216999999999999,null,48415.71]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0135000000000001,null,48415.71]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.8578000000000001,null,129552.29]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.1223000000000001,null,129552.29]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.1000000000000004E-3,365406,null,1.0526,{"$f":"F25*H25","v":384626.35560000001}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.0000000000000001E-3,365406,null,1.0526,{"$f":"F26*H26","v":384626.35560000001}]
[null,"Street Lighting","RTSR - Network","kW",2.1280999999999999,null,1990]
[null,"Street Lighting","RTSR - Connection","kW",1.5565,null,1990]
[null,"Embedded Distributor","RTSR - Network","kW",3.78,null,121949.05]
[null,"Embedded Distributor","RTSR - Connection","kW",0.86,null,121949.05]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.82,null,3.78,null,3.66]
[]
[null,"Line Connection Service Rate","kW",null,0.82,null,0.86,null,0.87]
[]
[null,"Transformation Connection Service Rate","kW",null,1.98,null,2]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014 to April 30, 2015",null,"Effective \nMay 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,null,3.4121000000000001,null,3.3395999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,null,0.78790000000000004,null,0.77910000000000001]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,null,1.8018000000000001,null,1.7713000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E39,E37)","v":2.27},null,{"$f":"SUM(G39,G37)","v":2.5897000000000001},null,{"$f":"SUM(I39,I37)","v":2.5504000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E52,E54)","v":0},null,{"$f":"SUM(G52,G54)","v":0},null,{"$f":"I54+I52","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E67,E69)","v":0},null,{"$f":"SUM(G67,G69)","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0.14649999999999999,null,0,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,6.6699999999999995E-2,null,0,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,4.7500000000000001E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,4.19E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,-2.7E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,-5.9999999999999995E-4,null,0,null,0]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,0.27499999999999997,null,0,null,{"$f":"SUM(I79:I89)","v":0}]
[]
[]
[null,null,null,null,"Historical 2014",null,"Current 2015",null,"Forecast 2016"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,16988.97,{"$f":"IF(D24<>0,F24/D24,0)","v":3.7800002001298485},64218.31,null,16988.97,{"$f":"IF(H24<>0,J24/H24,0)","v":0.85999975278077478},14610.51,null,{"$f":"H24","v":16988.97},{"$f":"IF(L24<>0,N24/L24,0)","v":1.7700001824713327},30070.48,null,{"$f":"J24+N24","v":44680.99}]
[null,"February",null,15598.57,{"$f":"IF(D25<>0,F25/D25,0)","v":3.7799997051011727},58962.59,null,15598.57,{"$f":"IF(H25<>0,J25/H25,0)","v":0.85999998717831194},13414.77,null,{"$f":"H25","v":15598.57},{"$f":"IF(L25<>0,N25/L25,0)","v":1.7700000705192849},27609.47,null,41024.240000000005]
[null,"March",null,15701.72,3.7799998981003355,59352.5,null,14989.29,0.86000004002858044,12890.79,null,14989.29,1.7699997798428078,26531.040000000001,null,39421.83]
[null,"April",null,10861.55,3.7800000920678913,41056.660000000003,null,12763.7,0.85999984330562451,10976.78,null,12763.7,1.7700000783471876,22591.75,null,33568.53]
[null,"May",null,17205.650000000001,3.7800001743613287,65037.36,null,16299.54,0.85999973005373154,14017.6,null,16299.54,1.7700002576759832,28850.19,null,42867.79]
[null,"June",null,20276.060000000001,3.780000157821588,76643.509999999995,null,19333.22,0.86000004137955288,16626.57,null,19333.22,1.7700000310346646,34219.800000000003,null,50846.37]
[null,"July",null,22517.07,3.7799997957105433,85114.52,null,22517.07,0.85999999111784975,19364.68,null,22517.07,1.7699998267980692,39855.21,null,59219.89]
[null,"August",null,22302.75,3.7800002241875998,84304.4,null,21600.31,0.86000015740514835,18576.27,null,21600.31,1.7700000601843215,38232.550000000003,null,56808.820000000007]
[null,"September",null,22156.2,3.7800001805363737,83750.44,null,21377.09,0.86000012162553463,18384.3,null,21377.09,1.770000032745336,37837.449999999997,null,56221.75]
[null,"October",null,12738.66,3.7799996231942763,48152.13,null,12411.23,0.86000017725882127,10673.66,null,12411.23,1.7700002336593554,21967.88,null,32641.54]
[null,"November",null,12369.54,3.7799999029874995,46756.86,null,14552.4,0.85999972513124978,12515.06,null,14552.4,1.7700001374343752,25757.75,null,38272.81]
[null,"December",null,14617.59,3.7799999863178537,55254.49,null,14651.79,0.86000004095062788,12600.54,null,14651.79,1.7700001160267786,25933.67,null,38534.21]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":203334.33000000002},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000127868225},{"$f":"SUM(F24:F35)","v":768603.77},null,{"$f":"SUM(H24:H35)","v":203083.18000000002},{"$f":"IF(H37<>0,J37/H37,0)","v":0.85999997636436454},{"$f":"SUM(J24:J35)","v":174651.53},null,{"$f":"SUM(L24:L35)","v":203083.18000000002},{"$f":"IF(L37<>0,N37/L37,0)","v":1.7700000561346338},{"$f":"SUM(N24:N35)","v":359457.24},null,{"$f":"SUM(P24:P35)","v":534108.77}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,14445.1,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2300011768696653},46657.69,null,14445.1,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65000034613813673},9389.32,null,14445.1,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6200005538210189},23401.07,null,{"$f":"J43+N43","v":32790.39}]
[null,"February",null,19331.46,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299976308049159},62440.57,null,{"$f":"D44","v":19331.46},{"$f":"IF(H44<>0,J44/H44,0)","v":0.64999953443764724},12565.44,null,{"$f":"D44","v":19331.46},{"$f":"IF(L44<>0,N44/L44,0)","v":1.6199986964254123},31316.94,null,43882.38]
[null,"March",null,13222.33,3.22999955378515,42708.12,null,{"$f":"D45","v":13222.33},0.64999965966663975,8594.51,null,{"$f":"D45","v":13222.33},1.6199996521036759,21420.17,null,30014.68]
[null,"April",null,12504.67,{"$f":"IF(D46<>0,F46/D46,0)","v":3.2625179233038537},{"$f":"7619.14+33177.57","v":40796.71},null,12612.22,0.67462429294763337,{"$f":"1774.49+6734.02","v":8508.51},null,{"$f":"H46","v":12612.22},1.6524640388448661,{"$f":"4057.98+16783.26","v":20841.239999999998},null,29349.75]
[null,"May",null,15481.51,3.4121006284270718,52824.47,null,{"$f":"D47","v":15481.51},0.78789988831838753,12197.88,null,{"$f":"D47","v":15481.51},1.8018003411811896,27894.59,null,40092.47]
[null,"June",null,19810.25,3.4121003016115394,67594.559999999998,null,19810.25,0.78790020317764797,15608.5,null,19810.25,1.801800078242324,35694.11,null,51302.61]
[null,"July",null,21723.08,3.4120999416289033,74121.320000000007,null,21723.08,0.7878997821671696,17115.61,null,21723.08,1.8017997447875713,39140.639999999999,null,56256.25]
[null,"August",null,19681.57,3.4121180373313713,67155.839999999997,null,19681.57,0.78790411537290983,15507.19,null,19681.57,1.8018095101153009,35462.44,null,50969.630000000005]
[null,"September",null,18767.5,3.4121007060077262,64036.6,null,19134,0.78790007316818234,15075.68,null,{"$f":"H51","v":19134},1.8018527229016412,34476.65,null,49552.33]
[null,"October",null,11578.27,3.4120986986829633,39506.199999999997,null,11724.99,0.78790003232412142,9238.1200000000008,null,{"$f":"H52","v":11724.99},1.8018002573989402,21126.09,null,30364.21]
[null,"November",null,12702.89,3.4120991364957107,43343.519999999997,null,12702.89,0.78789944650390586,10008.6,null,12702.89,1.8017994330424023,22888.06,null,32896.660000000003]
[null,"December",null,12859.29,3.4120997348998272,43877.18,null,12999.38,0.78789988445602788,10242.209999999999,null,12999.38,1.801799008875808,23422.27,null,33664.479999999996]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":192107.92},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3578146075393454},{"$f":"SUM(F43:F54)","v":645062.78},null,{"$f":"SUM(H43:H54)","v":192868.77999999997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.74688899883122628},{"$f":"SUM(J43:J54)","v":144051.57},null,{"$f":"SUM(L43:L54)","v":192868.77999999997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7477389031029289},{"$f":"SUM(N43:N54)","v":337084.27000000008},null,{"$f":"SUM(P43:P54)","v":481135.83999999997}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D62<>0,F62/D62,0)","v":0},null,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,null,{"$f":"IF(L62<>0,N62/L62,0)","v":0},null,null,{"$f":"J62+N62","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D81<>0,F81/D81,0)","v":0},null,null,null,{"$f":"IF(H81<>0,J81/H81,0)","v":0},null,null,null,{"$f":"IF(L81<>0,N81/L81,0)","v":0},null,null,{"$f":"J81+N81","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":31434.07},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5272556178694008},{"$f":"F24+F43+F62+F81","v":110876},null,{"$f":"H24+H43+H62+H81","v":31434.07},{"$f":"IF(H100<>0,J100/H100,0)","v":0.76349737720886934},{"$f":"J24+J43+J62+J81","v":23999.83},null,{"$f":"L24+L43+L62+L81","v":31434.07},{"$f":"IF(L100<>0,N100/L100,0)","v":1.701069890090593},{"$f":"N24+N43+N62+N81","v":53471.55},null,{"$f":"J100+N100","v":77471.38}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":34930.03},3.4756099551016706,{"$f":"F25+F44+F63+F82","v":121403.16},null,{"$f":"H25+H44+H63+H82","v":34930.03},0.74377863402922928,{"$f":"J25+J44+J63+J82","v":25980.21},null,{"$f":"L25+L44+L63+L82","v":34930.03},1.6869842367727714,{"$f":"N25+N44+N63+N82","v":58926.41},null,84906.62]
[null,"March",null,28924.05,3.5285729349797141,102060.62,null,28211.620000000003,0.76157625829356845,21485.300000000003,null,28211.620000000003,1.699697146069598,47951.21,null,69436.510000000009]
[null,"April",null,23366.22,3.5030642525834299,81853.37,null,25375.919999999998,0.76786536212283152,19485.29,null,25375.919999999998,1.7115828706900085,43432.99,null,62918.28]
[null,"May",null,32687.160000000003,3.6057531458835821,117861.83,null,31781.050000000003,0.82487771801120469,26215.48,null,31781.050000000003,1.7854910394716346,56744.78,null,82960.259999999995]
[null,"June",null,40086.31,3.5981877603600836,144238.07,null,39143.47,0.82351079247700831,32235.07,null,39143.47,1.786093823567507,69913.91,null,102148.98000000001]
[null,"July",null,44240.15,3.5993512680223736,159235.84000000003,null,44240.15,0.82459688766878048,36480.29,null,44240.15,1.7856144249058832,78995.850000000006,null,115476.14000000001]
[null,"August",null,41984.32,3.6075430065319622,151460.24,null,41281.880000000005,0.82562761192077483,34083.46,null,41281.880000000005,1.785165549630976,73694.990000000005,null,107778.45000000001]
[null,"September",null,40923.699999999997,3.6112824597971351,147787.04,null,40511.089999999997,0.82594617918204616,33459.979999999996,null,40511.089999999997,1.7850445396556847,72314.100000000006,null,105774.08]
[null,"October",null,24316.93,3.6048271718510514,87658.329999999987,null,24136.22,0.82497507894773903,19911.78,null,24136.22,1.785448177055065,43093.97,null,63005.75]
[null,"November",null,25072.43,3.5936038110386588,90100.38,null,27255.29,0.82639590332739077,22523.66,null,27255.29,1.7848208549606333,48645.81,null,71169.47]
[null,"December",null,27476.880000000001,3.6078211936726436,99131.67,null,27651.17,0.82610428419484605,22842.75,null,27651.17,1.7849494252865252,49355.94,null,72198.69]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":395442.25},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5749001276419006},{"$f":"SUM(F100:F111)","v":1413666.5500000003},null,{"$f":"SUM(H100:H111)","v":395951.95999999996},{"$f":"IF(H113<>0,J113/H113,0)","v":0.80490345343914937},{"$f":"SUM(J100:J111)","v":318703.09999999992},null,{"$f":"SUM(L100:L111)","v":395951.95999999996},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7591566158682479},{"$f":"SUM(N100:N111)","v":696541.50999999978},null,{"$f":"SUM(P100:P111)","v":1015244.6100000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1015244.6100000001}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":16988.97},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":64218.306600000004},null,{"$f":"'6. Historical Wholesale'!H24","v":16988.97},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":14610.514200000001},null,{"$f":"'6. Historical Wholesale'!L24","v":16988.97},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":33977.94},null,{"$f":"J24+N24","v":48588.454200000007}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":15598.57},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":58962.594599999997},null,{"$f":"'6. Historical Wholesale'!H25","v":15598.57},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":13414.770199999999},null,{"$f":"'6. Historical Wholesale'!L25","v":15598.57},{"$f":"M24","v":2},{"$f":"L25*M25","v":31197.14},null,44611.910199999998]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":15701.72},{"$f":"E25","v":3.78},59352.501599999996,null,{"$f":"'6. Historical Wholesale'!H26","v":14989.29},{"$f":"I25","v":0.86},12890.7894,null,{"$f":"'6. Historical Wholesale'!L26","v":14989.29},{"$f":"M25","v":2},29978.58,null,42869.369400000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":10861.55},3.78,41056.658999999992,null,{"$f":"'6. Historical Wholesale'!H27","v":12763.7},0.86,10976.782000000001,null,{"$f":"'6. Historical Wholesale'!L27","v":12763.7},2,25527.4,null,36504.182000000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":17205.650000000001},3.78,65037.357000000004,null,{"$f":"'6. Historical Wholesale'!H28","v":16299.54},0.86,14017.6044,null,{"$f":"'6. Historical Wholesale'!L28","v":16299.54},2,32599.08,null,46616.684399999998]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":20276.060000000001},3.78,76643.506800000003,null,{"$f":"'6. Historical Wholesale'!H29","v":19333.22},0.86,16626.569200000002,null,{"$f":"'6. Historical Wholesale'!L29","v":19333.22},2,38666.44,null,55293.0092]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":22517.07},3.78,85114.52459999999,null,{"$f":"'6. Historical Wholesale'!H30","v":22517.07},0.86,19364.680199999999,null,{"$f":"'6. Historical Wholesale'!L30","v":22517.07},2,45034.14,null,64398.820200000002]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":22302.75},3.78,84304.39499999999,null,{"$f":"'6. Historical Wholesale'!H31","v":21600.31},0.86,18576.266600000003,null,{"$f":"'6. Historical Wholesale'!L31","v":21600.31},2,43200.62,null,61776.886600000005]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":22156.2},3.78,83750.436000000002,null,{"$f":"'6. Historical Wholesale'!H32","v":21377.09},0.86,18384.297399999999,null,{"$f":"'6. Historical Wholesale'!L32","v":21377.09},2,42754.18,null,61138.477400000003]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":12738.66},3.78,48152.1348,null,{"$f":"'6. Historical Wholesale'!H33","v":12411.23},0.86,10673.657799999999,null,{"$f":"'6. Historical Wholesale'!L33","v":12411.23},2,24822.46,null,35496.1178]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":12369.54},3.78,46756.861199999999,null,{"$f":"'6. Historical Wholesale'!H34","v":14552.4},0.86,12515.064,null,{"$f":"'6. Historical Wholesale'!L34","v":14552.4},2,29104.799999999999,null,41619.864000000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":14617.59},3.78,55254.4902,null,{"$f":"'6. Historical Wholesale'!H35","v":14651.79},0.86,12600.5394,null,{"$f":"'6. Historical Wholesale'!L35","v":14651.79},2,29303.58,null,41904.119400000003]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":203334.33000000002},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":768603.76740000001},null,{"$f":"SUM(H24:H35)","v":203083.18000000002},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":174651.53480000002},null,{"$f":"SUM(L24:L35)","v":203083.18000000002},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":406166.36000000004},null,{"$f":"SUM(P24:P35)","v":580817.89480000013}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":14445.1},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":49288.12571},null,{"$f":"'6. Historical Wholesale'!H43","v":14445.1},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":11381.294290000002},null,{"$f":"'6. Historical Wholesale'!L43","v":14445.1},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":26027.181180000003},null,{"$f":"J43+N43","v":37408.475470000005}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":19331.46},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":65960.874666000003},null,{"$f":"'6. Historical Wholesale'!H44","v":19331.46},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":15231.257334},null,{"$f":"'6. Historical Wholesale'!L44","v":19331.46},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":34831.424628000001},null,50062.681962000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":13222.33},{"$f":"E44","v":3.4121000000000001},45115.912193000004,null,{"$f":"'6. Historical Wholesale'!H45","v":13222.33},{"$f":"I44","v":0.78790000000000004},10417.873807,null,{"$f":"'6. Historical Wholesale'!L45","v":13222.33},{"$f":"M44","v":1.8018000000000001},23823.994193999999,null,34241.868000999995]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":12504.67},3.4121000000000001,42667.184507000005,null,{"$f":"'6. Historical Wholesale'!H46","v":12612.22},0.78790000000000004,9937.1681380000009,null,{"$f":"'6. Historical Wholesale'!L46","v":12612.22},{"$f":"M45","v":1.8018000000000001},22724.697995999999,null,32661.866134]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":15481.51},3.4121000000000001,52824.460271000004,null,{"$f":"'6. Historical Wholesale'!H47","v":15481.51},0.78790000000000004,12197.881729000001,null,{"$f":"'6. Historical Wholesale'!L47","v":15481.51},1.8018000000000001,27894.584718000002,null,40092.466446999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":19810.25},3.4121000000000001,67594.554025000005,null,{"$f":"'6. Historical Wholesale'!H48","v":19810.25},0.78790000000000004,15608.495975000002,null,{"$f":"'6. Historical Wholesale'!L48","v":19810.25},1.8018000000000001,35694.10845,null,51302.604424999998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":21723.08},3.4121000000000001,74121.321268000014,null,{"$f":"'6. Historical Wholesale'!H49","v":21723.08},0.78790000000000004,17115.614732000002,null,{"$f":"'6. Historical Wholesale'!L49","v":21723.08},1.8018000000000001,39140.645544000006,null,56256.260276000008]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":19681.57},3.4121000000000001,67155.484997000007,null,{"$f":"'6. Historical Wholesale'!H50","v":19681.57},0.78790000000000004,15507.109003000001,null,{"$f":"'6. Historical Wholesale'!L50","v":19681.57},1.8018000000000001,35462.252826000004,null,50969.361829000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":18767.5},3.4121000000000001,64036.586750000002,null,{"$f":"'6. Historical Wholesale'!H51","v":19134},0.78790000000000004,15075.678600000001,null,{"$f":"'6. Historical Wholesale'!L51","v":19134},1.8018000000000001,34475.641199999998,null,49551.319799999997]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":11578.27},3.4121000000000001,39506.215067000005,null,{"$f":"'6. Historical Wholesale'!H52","v":11724.99},0.78790000000000004,9238.1196209999998,null,{"$f":"'6. Historical Wholesale'!L52","v":11724.99},1.8018000000000001,21126.086982000001,null,30364.206602999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":12702.89},3.4121000000000001,43343.530968999999,null,{"$f":"'6. Historical Wholesale'!H53","v":12702.89},0.78790000000000004,10008.607031,null,{"$f":"'6. Historical Wholesale'!L53","v":12702.89},1.8018000000000001,22888.067201999998,null,32896.674232999998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":12859.29},3.4121000000000001,43877.183409000005,null,{"$f":"'6. Historical Wholesale'!H54","v":12999.38},0.78790000000000004,10242.211502,null,{"$f":"'6. Historical Wholesale'!L54","v":12999.38},1.8018000000000001,23422.282884,null,33664.494385999998]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":192107.92},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":655491.43383200001},null,{"$f":"SUM(H43:H54)","v":192868.77999999997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000016},{"$f":"SUM(J43:J54)","v":151961.311762},null,{"$f":"SUM(L43:L54)","v":192868.77999999997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000003},{"$f":"SUM(N43:N54)","v":347510.96780400001},null,{"$f":"SUM(P43:P54)","v":499472.27956599998}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":31434.07},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6109365510097802},{"$f":"F24+F43+F62+F81","v":113506.43231},null,{"$f":"H24+H43+H62+H81","v":31434.07},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82686742410384662},{"$f":"J24+J43+J62+J81","v":25991.808490000003},null,{"$f":"L24+L43+L62+L81","v":31434.07},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9089198815170929},{"$f":"N24+N43+N62+N81","v":60005.121180000002},null,{"$f":"J100+N100","v":85996.929670000012}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":34930.03},3.5763916969438618,{"$f":"F25+F44+F63+F82","v":124923.469266},null,{"$f":"H25+H44+H63+H82","v":34930.03},0.82009742144510045,{"$f":"J25+J44+J63+J82","v":28646.027534000001},null,{"$f":"L25+L44+L63+L82","v":34930.03},1.8903094165106642,{"$f":"N25+N44+N63+N82","v":66028.564627999993},null,94674.592161999986]
[null,"March",null,28924.05,3.6118183239553243,104468.413793,null,28211.620000000003,0.82620789614350387,23308.663206999998,null,28211.620000000003,1.9071068656815877,53802.574194000001,null,77111.237400999991]
[null,"April",null,23366.22,3.5831145776681037,83723.843506999998,null,25375.919999999998,0.82416519826670331,20913.950138,null,25375.919999999998,1.9014915713794811,48252.097995999997,null,69166.048133999997]
[null,"May",null,32687.160000000003,3.6057527564646179,117861.81727100001,null,31781.050000000003,0.82487791086197593,26215.486129000001,null,31781.050000000003,1.9034507896372208,60493.664718,null,86709.150846999997]
[null,"June",null,40086.31,3.5981875314789513,144238.06082499999,null,39143.47,0.82351066921251492,32235.065175000003,null,39143.47,1.8996922973359285,74360.548450000002,null,106595.613625]
[null,"July",null,44240.15,3.5993514006620684,159235.845868,null,44240.15,0.82459699915122353,36480.294932000004,null,44240.15,1.9026785746431694,84174.785544000013,null,120655.08047600002]
[null,"August",null,41984.32,3.6075344318307403,151459.87999699998,null,41281.880000000005,0.82562556751291372,34083.375603000008,null,41281.880000000005,1.9055060676984672,78662.872826000006,null,112746.24842900001]
[null,"September",null,40923.699999999997,3.6112820382809963,147787.02275,null,40511.089999999997,0.82594608044365148,33459.976000000002,null,40511.089999999997,1.906387144853422,77229.821200000006,null,110689.7972]
[null,"October",null,24316.93,3.6048279888538568,87658.349867000012,null,24136.22,0.824974972095879,19911.777420999999,null,24136.22,1.9037176070652322,45948.546982,null,65860.324403000006]
[null,"November",null,25072.43,3.5936042963924915,90100.392168999999,null,27255.29,0.82639630805616071,22523.671030999998,null,27255.29,1.9076248024511937,51992.867201999994,null,74516.538232999999]
[null,"December",null,27476.880000000001,3.6078213250194344,99131.673609000005,null,27651.17,0.82610431681552721,22842.750902,null,27651.17,1.9068221302751387,52725.862884000002,null,75568.613786000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":395442.25},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6012722495686793},{"$f":"SUM(F100:F111)","v":1424095.201232},null,{"$f":"SUM(H100:H111)","v":395951.95999999996},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82487998433446308},{"$f":"SUM(J100:J111)","v":326612.84656199993},null,{"$f":"SUM(L100:L111)","v":395951.95999999996},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9034564895296893},{"$f":"SUM(N100:N111)","v":753677.32780399988},null,{"$f":"SUM(P100:P111)","v":1080290.1743659999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1080290.1743659999}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":16988.97},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.66},{"$f":"D24*E24","v":62179.630200000007},null,{"$f":"'6. Historical Wholesale'!H24","v":16988.97},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.87},{"$f":"H24*I24","v":14780.403900000001},null,{"$f":"'6. Historical Wholesale'!L24","v":16988.97},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":0},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":14780.403900000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":15598.57},{"$f":"E24","v":3.66},57090.766199999998,null,{"$f":"'6. Historical Wholesale'!H25","v":15598.57},{"$f":"I24","v":0.87},13570.7559,null,{"$f":"'6. Historical Wholesale'!L25","v":15598.57},{"$f":"M24","v":0},0,null,13570.7559]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":15701.72},3.66,57468.2952,null,{"$f":"'6. Historical Wholesale'!H26","v":14989.29},0.87,13040.6823,null,{"$f":"'6. Historical Wholesale'!L26","v":14989.29},0,0,null,13040.6823]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":10861.55},3.66,39753.273000000001,null,{"$f":"'6. Historical Wholesale'!H27","v":12763.7},0.87,11104.419,null,{"$f":"'6. Historical Wholesale'!L27","v":12763.7},0,0,null,11104.419]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":17205.650000000001},3.66,62972.679000000011,null,{"$f":"'6. Historical Wholesale'!H28","v":16299.54},0.87,14180.5998,null,{"$f":"'6. Historical Wholesale'!L28","v":16299.54},0,0,null,14180.5998]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":20276.060000000001},3.66,74210.379600000015,null,{"$f":"'6. Historical Wholesale'!H29","v":19333.22},0.87,16819.901400000002,null,{"$f":"'6. Historical Wholesale'!L29","v":19333.22},0,0,null,16819.901400000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":22517.07},3.66,82412.476200000005,null,{"$f":"'6. Historical Wholesale'!H30","v":22517.07},0.87,19589.850900000001,null,{"$f":"'6. Historical Wholesale'!L30","v":22517.07},0,0,null,19589.850900000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":22302.75},3.66,81628.065000000002,null,{"$f":"'6. Historical Wholesale'!H31","v":21600.31},0.87,18792.269700000001,null,{"$f":"'6. Historical Wholesale'!L31","v":21600.31},0,0,null,18792.269700000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":22156.2},3.66,81091.69200000001,null,{"$f":"'6. Historical Wholesale'!H32","v":21377.09},0.87,18598.068299999999,null,{"$f":"'6. Historical Wholesale'!L32","v":21377.09},0,0,null,18598.068299999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":12738.66},3.66,46623.495600000002,null,{"$f":"'6. Historical Wholesale'!H33","v":12411.23},0.87,10797.7701,null,{"$f":"'6. Historical Wholesale'!L33","v":12411.23},0,0,null,10797.7701]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":12369.54},3.66,45272.516400000008,null,{"$f":"'6. Historical Wholesale'!H34","v":14552.4},0.87,12660.588,null,{"$f":"'6. Historical Wholesale'!L34","v":14552.4},0,0,null,12660.588]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":14617.59},3.66,53500.379400000005,null,{"$f":"'6. Historical Wholesale'!H35","v":14651.79},0.87,12747.0573,null,{"$f":"'6. Historical Wholesale'!L35","v":14651.79},0,0,null,12747.0573]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":203334.33000000002},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":744203.64780000004},null,{"$f":"SUM(H24:H35)","v":203083.18000000002},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":176682.36660000001},null,{"$f":"SUM(L24:L35)","v":203083.18000000002},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":176682.36660000001}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":14445.1},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.3395999999999999},{"$f":"D43*E43","v":48240.855960000001},null,{"$f":"'6. Historical Wholesale'!H43","v":14445.1},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.77910000000000001},{"$f":"H43*I43","v":11254.17741},null,{"$f":"'6. Historical Wholesale'!L43","v":14445.1},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.7713000000000001},{"$f":"L43*M43","v":25586.605630000002},null,{"$f":"J43+N43","v":36840.783040000002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":19331.46},{"$f":"E43","v":3.3395999999999999},64559.343815999993,null,{"$f":"'6. Historical Wholesale'!H44","v":19331.46},{"$f":"I43","v":0.77910000000000001},15061.140486,null,{"$f":"'6. Historical Wholesale'!L44","v":19331.46},{"$f":"M43","v":1.7713000000000001},34241.815097999999,null,49302.955583999996]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":13222.33},3.3395999999999999,44157.293268000001,null,{"$f":"'6. Historical Wholesale'!H45","v":13222.33},0.77910000000000001,10301.517303000001,null,{"$f":"'6. Historical Wholesale'!L45","v":13222.33},1.7713000000000001,23420.713129,null,33722.230431999997]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":12504.67},3.3395999999999999,41760.595931999997,null,{"$f":"'6. Historical Wholesale'!H46","v":12612.22},0.77910000000000001,9826.1806020000004,null,{"$f":"'6. Historical Wholesale'!L46","v":12612.22},1.7713000000000001,22340.025286,null,32166.205888]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":15481.51},3.3395999999999999,51702.050795999996,null,{"$f":"'6. Historical Wholesale'!H47","v":15481.51},0.77910000000000001,12061.644441,null,{"$f":"'6. Historical Wholesale'!L47","v":15481.51},1.7713000000000001,27422.398663000004,null,39484.043104000004]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":19810.25},3.3395999999999999,66158.310899999997,null,{"$f":"'6. Historical Wholesale'!H48","v":19810.25},0.77910000000000001,15434.165774999999,null,{"$f":"'6. Historical Wholesale'!L48","v":19810.25},1.7713000000000001,35089.895825,null,50524.061600000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":21723.08},3.3395999999999999,72546.397968000005,null,{"$f":"'6. Historical Wholesale'!H49","v":21723.08},0.77910000000000001,16924.451628000003,null,{"$f":"'6. Historical Wholesale'!L49","v":21723.08},1.7713000000000001,38478.091604000008,null,55402.543232000011]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":19681.57},3.3395999999999999,65728.571171999996,null,{"$f":"'6. Historical Wholesale'!H50","v":19681.57},0.77910000000000001,15333.911187,null,{"$f":"'6. Historical Wholesale'!L50","v":19681.57},1.7713000000000001,34861.964940999998,null,50195.876127999996]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":18767.5},3.3395999999999999,62675.942999999999,null,{"$f":"'6. Historical Wholesale'!H51","v":19134},0.77910000000000001,14907.2994,null,{"$f":"'6. Historical Wholesale'!L51","v":19134},1.7713000000000001,33892.054199999999,null,48799.353600000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":11578.27},3.3395999999999999,38666.790492,null,{"$f":"'6. Historical Wholesale'!H52","v":11724.99},0.77910000000000001,9134.9397090000002,null,{"$f":"'6. Historical Wholesale'!L52","v":11724.99},1.7713000000000001,20768.474786999999,null,29903.414495999998]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":12702.89},3.3395999999999999,42422.571443999994,null,{"$f":"'6. Historical Wholesale'!H53","v":12702.89},0.77910000000000001,9896.821598999999,null,{"$f":"'6. Historical Wholesale'!L53","v":12702.89},1.7713000000000001,22500.629057000002,null,32397.450656000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":12859.29},3.3395999999999999,42944.884883999999,null,{"$f":"'6. Historical Wholesale'!H54","v":12999.38},0.77910000000000001,10127.816957999999,null,{"$f":"'6. Historical Wholesale'!L54","v":12999.38},1.7713000000000001,23025.801793999999,null,33153.618751999995]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":192107.92},{"$f":"IF(D56<>0,F56/D56,0)","v":3.339599999999999},{"$f":"SUM(F43:F54)","v":641563.60963199986},null,{"$f":"SUM(H43:H54)","v":192868.77999999997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000013},{"$f":"SUM(J43:J54)","v":150264.066498},null,{"$f":"SUM(L43:L54)","v":192868.77999999997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000001},{"$f":"SUM(N43:N54)","v":341628.47001399996},null,{"$f":"SUM(P43:P54)","v":491892.53651199996}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":31434.07},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5127645309691045},{"$f":"F24+F43+F62+F81","v":110420.48616},null,{"$f":"H24+H43+H62+H81","v":31434.07},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82822813940415607},{"$f":"J24+J43+J62+J81","v":26034.581310000001},null,{"$f":"L24+L43+L62+L81","v":31434.07},{"$f":"IF(L100<>0,N100/L100,0)","v":0.81397686109371148},{"$f":"N24+N43+N62+N81","v":25586.605630000002},null,{"$f":"J100+N100","v":51621.18694}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":34930.03},3.482679803481417,121650.11001599999,null,{"$f":"H25+H44+H63+H82","v":34930.03},0.81969286559444698,{"$f":"J25+J44+J63+J82","v":28631.896386},null,{"$f":"L25+L44+L63+L82","v":34930.03},0.98029732863098029,{"$f":"N25+N44+N63+N82","v":34241.815097999999},null,62873.711483999999]
[null,"March",null,28924.05,3.5135324571766402,101625.588468,null,{"$f":"H26+H45+H64+H83","v":28211.620000000003},0.82739664021420956,{"$f":"J26+J45+J64+J83","v":23342.199603000001},null,{"$f":"L26+L45+L64+L83","v":28211.620000000003},0.83017966104037977,{"$f":"N26+N45+N64+N83","v":23420.713129},null,46762.912731999997]
[null,"April",null,23366.22,3.488534685199403,81513.868931999998,null,{"$f":"H27+H46+H65+H84","v":25375.919999999998},0.82482131099089229,{"$f":"J27+J46+J65+J84","v":20930.599602000002},null,{"$f":"L27+L46+L65+L84","v":25375.919999999998},0.88036316657681779,{"$f":"N27+N46+N65+N84","v":22340.025286},null,43270.624888000006]
[null,"May",null,32687.160000000003,3.5082500222105555,114674.729796,null,{"$f":"H28+H47+H66+H85","v":31781.050000000003},0.82571986265400288,{"$f":"J28+J47+J66+J85","v":26242.244241},null,{"$f":"L28+L47+L66+L85","v":31781.050000000003},0.86285376546715731,{"$f":"N28+N47+N66+N85","v":27422.398663000004},null,53664.642904000008]
[null,"June",null,40086.31,3.5016615522855568,140368.69050000003,null,{"$f":"H29+H48+H67+H86","v":39143.47},0.82399611416667973,{"$f":"J29+J48+J67+J86","v":32254.067175000004},null,{"$f":"L29+L48+L67+L86","v":39143.47},0.89644315705786937,{"$f":"N29+N48+N67+N86","v":35089.895825},null,67343.963000000003]
[null,"July",null,44240.15,3.5026751529549518,154958.87416800001,null,{"$f":"H30+H49+H68+H87","v":44240.15},0.82536570350688232,{"$f":"J30+J49+J68+J87","v":36514.302528},null,{"$f":"L30+L49+L68+L87","v":44240.15},0.86975499866071904,{"$f":"N30+N49+N68+N87","v":38478.091604000008},null,74992.394132000016]
[null,"August",null,41984.32,3.509801663382901,147356.636172,null,{"$f":"H31+H50+H69+H88","v":41281.880000000005},0.82666246999894377,{"$f":"J31+J50+J69+J88","v":34126.180887000002},null,{"$f":"L31+L50+L69+L88","v":41281.880000000005},0.84448588438801708,{"$f":"N31+N50+N69+N88","v":34861.964940999998},null,68988.145828000008]
[null,"September",null,40923.699999999997,3.513065411973991,143767.63500000001,null,{"$f":"H32+H51+H70+H89","v":40511.089999999997},0.827066556342967,{"$f":"J32+J51+J70+J89","v":33505.367700000003},null,{"$f":"L32+L51+L70+L89","v":40511.089999999997},0.83661175742247373,{"$f":"N32+N51+N70+N89","v":33892.054199999999},null,67397.421900000001]
[null,"October",null,24316.93,3.5074446524293976,85290.286091999995,null,{"$f":"H33+H52+H71+H90","v":24136.22},0.82584223250368116,{"$f":"J33+J52+J71+J90","v":19932.709809},null,{"$f":"L33+L52+L71+L90","v":24136.22},0.86046923615213977,{"$f":"N33+N52+N71+N90","v":20768.474786999999},null,40701.184595999999]
[null,"November",null,25072.43,3.4976700640504328,87695.087843999994,null,{"$f":"H34+H53+H72+H91","v":27255.29},0.82763418033710145,{"$f":"J34+J53+J72+J91","v":22557.409598999999},null,{"$f":"L34+L53+L72+L91","v":27255.29},0.82555089514732738,{"$f":"N34+N53+N72+N91","v":22500.629057000002},null,45058.038656000004]
[null,"December",null,27476.880000000001,3.5100515154559031,96445.264284000004,null,{"$f":"H35+H54+H73+H92","v":27651.17},0.82726605268420839,{"$f":"J35+J54+J73+J92","v":22874.874258},null,{"$f":"L35+L54+L73+L92","v":27651.17},0.83272432211729197,{"$f":"N35+N54+N73+N92","v":23025.801793999999},null,45900.676051999995]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":395442.25},{"$f":"IF(D113<>0,F113/D113,0)","v":3.504347998808929},{"$f":"SUM(F100:F111)","v":1385767.2574320002},null,{"$f":"SUM(H100:H111)","v":395951.95999999996},{"$f":"IF(H113<>0,J113/H113,0)","v":0.8257224767822845},{"$f":"SUM(J100:J111)","v":326946.43309800001},null,{"$f":"SUM(L100:L111)","v":395951.95999999996},{"$f":"IF(L113<>0,N113/L113,0)","v":0.86280282591352753},{"$f":"SUM(N100:N111)","v":341628.47001399996},null,{"$f":"SUM(P100:P111)","v":668574.90311200009}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":668574.90311200009}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.6E-3,98053478.096879989,null,{"$f":"ROUND(D17*E17, 2)","v":745206.43},{"$f":"G17/1863665.7","v":0.39986057048750756},{"$f":"H17*total_current_wholesale_network","v":569439.51959314942},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":5.8074382535469558E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.1000000000000004E-3,20236190.369760003,null,{"$f":"ROUND(D18*E18, 2)","v":143676.95000000001},{"$f":"G18/1863665.7","v":7.7093735212275472E-2},{"$f":"H18*total_current_wholesale_network","v":109788.81836085196},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.4253699117653657E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.8216999999999999,null,48415.71,{"$f":"ROUND(D19*F19, 2)","v":136614.60999999999},{"$f":"G19/1863665.7","v":7.3304246571689324E-2},{"$f":"H19*total_current_wholesale_network","v":104392.22577267006},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.1561643064342144}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.8578000000000001,null,129552.29,{"$f":"ROUND(D20*F20, 2)","v":370234.53},{"$f":"G20/1863665.7","v":0.19865930354354863},{"$f":"H20*total_current_wholesale_network","v":282909.76085645886},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.1837495952905108}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.1000000000000004E-3,384626.35560000001,null,{"$f":"ROUND(D21*E21, 2)","v":2730.85},{"$f":"G21/1863665.7","v":1.4653110802007035E-3},{"$f":"H21*total_current_wholesale_network","v":2086.7424776258999},{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":5.42537568537308E-3}]
["Street Lighting","RTSR - Network","kW",2.1280999999999999,null,1990,{"$f":"ROUND(D22*F22, 2)","v":4234.92},{"$f":"G22/1863665.7","v":2.2723603272840191E-3},{"$f":"H22*total_current_wholesale_network","v":3236.0574375551487},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.6261595163593712}]
["Embedded Distributor","RTSR - Network","kW",3.78,null,121949.05,{"$f":"ROUND(D23*F23, 2)","v":460967.41},{"$f":"G23/1863665.7","v":0.24734447277749436},{"$f":"H23*total_current_wholesale_network","v":352242.07673368877},{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.8884364145000618}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.7000000000000002E-3,98053478.096879989,null,{"$f":"ROUND(D28*E28, 2)","v":558904.82999999996},{"$f":"G28/1142416.39","v":0.48923040223538811},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":528510.7965360157},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.3900260020743988E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.0000000000000001E-3,20236190.369760003,null,{"$f":"ROUND(D29*E29, 2)","v":101180.95},{"$f":"G29/1142416.39","v":8.8567488076742321E-2},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":95678.587137582581},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.7280928568729074E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0135000000000001,null,48415.71,{"$f":"ROUND(D30*F30, 2)","v":97485.03},{"$f":"G30/1142416.39","v":8.5332310402164324E-2},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":92183.656483407729},{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":1.9040029875304469}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.1223000000000001,null,129552.29,{"$f":"ROUND(D31*F31, 2)","v":274948.83},{"$f":"G31/1142416.39","v":0.24067304391527511},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":259996.7245764285},{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.0068863667051238}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.0000000000000001E-3,384626.35560000001,null,{"$f":"ROUND(D32*E32, 2)","v":1923.13},{"$f":"G32/1142416.39","v":1.6833879632976907E-3},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":1818.5474763964876},{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":4.7280885719847105E-3}]
["Street Lighting","RTSR - Connection","kW",1.5565,null,1990,{"$f":"ROUND(D33*F33, 2)","v":3097.44},{"$f":"G33/1142416.39","v":2.7113056387435062E-3},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":2928.9968412377411},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.4718577091646941}]
["Embedded Distributor","RTSR - Connection","kW",0.86,null,121949.05,{"$f":"ROUND(D34*F34, 2)","v":104876.18},{"$f":"G34/1142416.39","v":9.1802061768389023E-2},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":99172.865314931274},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":0.81323196297905787}]
[]
["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",5.8074382535469558E-3,98053478.096879989,null,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":569439.52},{"$f":"G39/1424095.21","v":0.39986056831129996},{"$f":"H39*forecast_wholesale_network","v":554113.68310395116},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":5.6511374594633863E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.4253699117653657E-3,20236190.369760003,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":109788.82},{"$f":"G40/1424095.21","v":7.7093735888627848E-2},{"$f":"H40*forecast_wholesale_network","v":106833.97494757078},{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":5.2793521406686496E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.1561643064342144,null,48415.71,{"$f":"ROUND(D41*F41, 2)","v":104392.23},{"$f":"G41/1424095.21","v":7.3304249088795126E-2},{"$f":"H41*forecast_wholesale_network","v":101582.62821789182},{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.0981336061764213}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.1837495952905108,null,129552.29,{"$f":"ROUND(D42*F42, 2)","v":282909.76},{"$f":"G42/1424095.21","v":0.19865930171901922},{"$f":"H42*forecast_wholesale_network","v":275295.5557065215},{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.1249763759986142}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.42537568537308E-3,384626.35560000001,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":2086.7399999999998},{"$f":"G43/1424095.21","v":1.4653093313894369E-3},{"$f":"H43*forecast_wholesale_network","v":2030.577693449058},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":5.2793514117914437E-3}]
["Street Lighting","RTSR - Network","kW",1.6261595163593712,null,1990,{"$f":"ROUND(D44*F44, 2)","v":3236.06},{"$f":"G44/1424095.21","v":2.2723621126427354E-3},{"$f":"H44*forecast_wholesale_network","v":3148.9650127293094},{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":1.582394478758447}]
["Embedded Distributor","RTSR - Network","kW",2.8884364145000618,null,121949.05,{"$f":"ROUND(D45*F45, 2)","v":352242.08},{"$f":"G45/1424095.21","v":0.24734447354822578},{"$f":"H45*forecast_wholesale_network","v":342761.87274988677},{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.8106973588550854}]
[]
["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",5.3900260020743988E-3,98053478.096879989,null,{"$f":"ROUND(D50*E50, 2)","v":528510.80000000005},{"$f":"G50/1080290.19","v":0.4892303983617588},{"$f":"H50*forecast_wholesale_lineplus","v":327087.16618415812},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":3.3358038137207687E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.7280928568729074E-3,20236190.369760003,null,{"$f":"ROUND(D51*E51, 2)","v":95678.59},{"$f":"G51/1080290.19","v":8.856748944466486E-2},{"$f":"H51*forecast_wholesale_lineplus","v":59214.000674339899},{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":2.9261436857614502E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.9040029875304469,null,48415.71,{"$f":"ROUND(D52*F52, 2)","v":92183.66},{"$f":"G52/1080290.19","v":8.533231242246124E-2},{"$f":"H52*forecast_wholesale_lineplus","v":57051.042510169944},{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.1783580682834134}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.0068863667051238,null,129552.29,{"$f":"ROUND(D53*F53, 2)","v":259996.72},{"$f":"G53/1080290.19","v":0.24067303619595029},{"$f":"H53*forecast_wholesale_lineplus","v":160907.95185637835},{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":1.2420309348169636}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.7280885719847105E-3,384626.35560000001,null,{"$f":"ROUND(D54*E54, 2)","v":1818.55},{"$f":"G54/1080290.19","v":1.6833902749778743E-3},{"$f":"H54*forecast_wholesale_lineplus","v":1125.4724899930154},{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":2.9261450069830194E-3}]
["Street Lighting","RTSR - Connection","kW",1.4718577091646941,null,1990,{"$f":"ROUND(D55*F55, 2)","v":2929},{"$f":"G55/1080290.19","v":2.7113085234995978E-3},{"$f":"H55*forecast_wholesale_lineplus","v":1812.7128334054837},{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":0.91091097156054457}]
["Embedded Distributor","RTSR - Connection","kW",0.81323196297905787,null,121949.05,{"$f":"ROUND(D56*F56, 2)","v":99172.87},{"$f":"G56/1080290.19","v":9.1802064776687453E-2},{"$f":"H56*forecast_wholesale_lineplus","v":61376.556563555372},{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":0.50329671746975779}]

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