{"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":74,"n_cols":28,"rows_kept":74,"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,"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,"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."]
[null,null,null,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."]
["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,"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,"Enersource Hydro Mississauga Inc."]
[null,null,"Utility Name   ","Horizon Utilities Corporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines 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,"EnWin Utilities Ltd."]
[null,null,"Service Territory","Hamilton & St. Catharines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines 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,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Assigned EB Number","EB-2016-0077",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,null,null,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,"Name and Title","Indy J. Butany-DeSouza, Vice President - Regulatory Services",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,null,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 Frances Power Corporation"]
[null,null,"Phone Number","905-317-4765",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury 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,"Grimsby Power Inc."]
[null,null,"Email Address","indy.butany@horizonutilities.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems 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,"Haldimand County Hydro Inc."]
[null,null,"Date","August 11/2016",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,null,null,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,"Last COS Re-based Year",2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"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,7.7999999999999996E-3,null,5.8999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.7999999999999996E-3,null,5.3E-3,null,null,1,"C18",{"$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,2.7065000000000001,null,2.1215000000000002,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Large Use - Regular",null,"kW",null,3.0916999999999999,null,2.4379,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use",null,"kW",null,3.0916999999999999,null,2.4379,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.8999999999999999E-3,null,5.4000000000000003E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Stand-By",null,"kW",null,null,null,null,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Sentinel Lighting",null,"kW",null,2.2490000000000001,null,1.7071000000000001,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Street Lighting",null,"kW",null,2.1305999999999998,null,1.6644000000000001,null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.7999999999999996E-3,1602300014.070683,null,1.0379,{"$f":"F17*H17","v":1663027184.6039619}]
[null,"Residential","RTSR - Connection","kWh",5.8999999999999999E-3,1602300014.070683,null,1.0379,{"$f":"F18*H18","v":1663027184.6039619}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.7999999999999996E-3,595106735.11692905,null,1.0379,{"$f":"F19*H19","v":617661280.37786067}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.3E-3,595106735.11692905,null,1.0379,{"$f":"F20*H20","v":617661280.37786067}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.7065000000000001,1825362814.2695827,5021568]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1215000000000002,1825362814.2695827,5021568]
[null,"Large Use - Regular","RTSR - Network","kW",3.0916999999999999,211570416.60437375,513544.13914999994]
[null,"Large Use - Regular","RTSR - Connection","kW",2.4379,211570416.60437375,513544.13914999994]
[null,"Large Use","RTSR - Network","kW",3.0916999999999999,376082548.64655,1913947.69]
[null,"Large Use","RTSR - Connection","kW",2.4379,376082548.64655465,1913947.69]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.8999999999999999E-3,11533313,null,1.0379,{"$f":"F27*H27","v":11970425.5627}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.4000000000000003E-3,11533313,null,1.0379,{"$f":"F28*H28","v":11970425.5627}]
[null,"Stand-By","RTSR - Network","kW"]
[null,"Stand-By","RTSR - Connection","kW"]
[null,"Sentinel Lighting","RTSR - Network","kW",2.2490000000000001,432551,1234]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.7071000000000001,432551,1234]
[null,"Street Lighting","RTSR - Network","kW",2.1305999999999998,35168718,98824]
[null,"Street Lighting","RTSR - Connection","kW",1.6644000000000001,35168718,98824]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5],[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2015,null,null,2016,null,2017]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.78,null,null,3.66,null,3.66]
[]
[null,"Line Connection Service Rate","kW",null,0.86,null,null,0.87,null,0.87]
[]
[null,"Transformation Connection Service Rate","kW",null,2,null,null,2.02,null,2.02]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"2015 - 2016",null,null,2016,null,2017]
[null,null,null,null,"Jan - April 2015","May 2015 - Jan 2016",null,"Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,3.4121000000000001,null,3.3395999999999999,null,3.3395999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,0.78790000000000004,null,0.77910000000000001,null,0.77910000000000001]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,1.8018000000000001,null,1.7713000000000001,null,1.7713000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.27},{"$f":"SUM(F40,F38)","v":2.5897000000000001},null,{"$f":"SUM(H40,H38)","v":2.5504000000000002},null,{"$f":"SUM(J40,J38)","v":2.5504000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2015,null,null,2016,null,2017]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,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,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2015",null,null,"Current 2016",null,"Forecast 2017"]
[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,782461,{"$f":"IF(D24<>0,F24/D24,0)","v":3.7800000000000002},2957702.58,null,766885,{"$f":"IF(H24<>0,J24/H24,0)","v":0.86},659521.1,null,827481,{"$f":"IF(L24<>0,N24/L24,0)","v":2},1654962,null,{"$f":"J24+N24","v":2314483.1}]
[null,"February",null,765778,{"$f":"IF(D25<>0,F25/D25,0)","v":3.78},2894640.84,null,750627,{"$f":"IF(H25<>0,J25/H25,0)","v":0.86},645539.22,null,811363,{"$f":"IF(L25<>0,N25/L25,0)","v":2},1622726,null,2268265.2199999997]
[null,"March",null,737788,3.7799999999999994,2788838.6399999997,null,716693,0.86,616355.98,null,772710,2,1545420,null,2161775.98]
[null,"April",null,669025,3.78,2528914.5,null,652712,0.85999999999999988,561332.31999999995,null,716397,2,1432794,null,1994126.3199999998]
[null,"May",null,777545,3.7799999999999994,2939120.0999999996,null,753567,0.86,648067.62,null,820439,2,1640878,null,2288945.62]
[null,"June",null,757764,3.78,2864347.92,null,738269,0.86,634911.34,null,796553,2,1593106,null,2228017.34]
[null,"July",null,927531,3.78,3506067.1799999997,null,904335,0.86,777728.1,null,970915,2,1941830,null,2719558.1]
[null,"August",null,896330,3.78,3388127.4,null,884200,0.86,760412,null,947392,2,1894784,null,2655196]
[null,"September",null,937471,3.78,3543640.38,null,913795,0.86,785863.7,null,980707,2,1961414,null,2747277.7]
[null,"October",null,623482,3.78,2356761.96,null,626164,0.8600000000000001,538501.04,null,680342,2,1360684,null,1899185.04]
[null,"November",null,671919,3.78,2539853.8199999998,null,672680,0.8600000000000001,578504.80000000005,null,729821,2,1459642,null,2038146.8]
[null,"December",null,684678,3.78,2588082.84,null,680371,0.85999999999999988,585119.05999999994,null,735054,2,1470108,null,2055227.06]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":9231772},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":34896098.159999996},null,{"$f":"SUM(H24:H35)","v":9060298},{"$f":"IF(H37<>0,J37/H37,0)","v":0.85999999999999988},{"$f":"SUM(J24:J35)","v":7791856.2799999993},null,{"$f":"SUM(L24:L35)","v":9789174},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":19578348},null,{"$f":"SUM(P24:P35)","v":27370204.279999997}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,75728.759999999995,{"$f":"IF(D43<>0,F43/D43,0)","v":3.4121000000000001},258394.10199599998,null,76109.88,{"$f":"IF(H43<>0,J43/H43,0)","v":0.78790000000000004},59966.974452000009,null,76109.88,{"$f":"IF(L43<>0,N43/L43,0)","v":1.8018000000000001},137134.78178400002,null,{"$f":"J43+N43","v":197101.75623600004}]
[null,"February",null,74093.41,{"$f":"IF(D44<>0,F44/D44,0)","v":3.4121000000000001},252814.12426100002,null,75337.75,{"$f":"IF(H44<>0,J44/H44,0)","v":0.78790000000000004},59358.613225000001,null,75337.75,{"$f":"IF(L44<>0,N44/L44,0)","v":1.8018000000000003},135743.55795000002,null,195102.17117500002]
[null,"March",null,60736.840000000004,3.4121000000000001,207240.17176400003,null,62414.92,0.78790000000000004,49176.715468000002,null,62414.92,1.8018000000000001,112459.202856,null,161635.918324]
[null,"April",null,57110.53,3.4121000000000001,194866.83941300001,null,59696.25,0.78790000000000016,47034.675375000006,null,59696.25,1.8018000000000001,107560.70325000001,null,154595.37862500001]
[null,"May",null,70959.37,3.4121000000000001,242120.466377,null,72370.8,0.78790000000000004,57020.953320000008,null,72370.8,1.8018000000000001,130397.70744000001,null,187418.66076000003]
[null,"June",null,75135.960000000006,3.4121000000000001,256371.40911600002,null,76572.91,0.78790000000000004,60331.795789000003,null,76572.91,1.8018000000000003,137969.06923800003,null,198300.86502700002]
[null,"July",null,88323.61,3.4121000000000001,301368.98968100001,null,89041.41,0.78789999999999993,70155.726939,null,89041.41,1.8017999999999998,160434.812538,null,230590.53947700001]
[null,"August",null,86326.06,3.4121000000000001,294553.14932600001,null,87283.359999999986,0.78790000000000004,68770.559343999994,null,87283.359999999986,1.8018000000000001,157267.15804799998,null,226037.71739199996]
[null,"September",null,88009.05,3.4121000000000001,300295.67950500001,null,90056.26999999999,0.78790000000000004,70955.335133,null,90056.26999999999,1.8018000000000001,162263.38728599998,null,233218.722419]
[null,"October",null,55699.55,3.4121000000000001,190052.43455500001,null,56776.66,0.78790000000000004,44734.330414000004,null,56776.66,1.8018000000000001,102300.18598800001,null,147034.51640200001]
[null,"November",null,64937.240000000005,3.4121000000000001,221572.35660400003,null,66709.87,0.78790000000000004,52560.706572999996,null,66709.87,1.8018000000000001,120197.84376599999,null,172758.55033899998]
[null,"December",null,59409.380000000005,3.4121000000000001,202710.74549800003,null,61314.239999999998,0.78790000000000004,48309.489696000004,null,61314.239999999998,1.8018000000000001,110475.997632,null,158785.48732800002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":856469.76000000013},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":2922360.4680960001},null,{"$f":"SUM(H43:H54)","v":873684.32000000007},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":688375.87572799996},null,{"$f":"SUM(L43:L54)","v":873684.32000000007},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8017999999999998},{"$f":"SUM(N43:N54)","v":1574204.407776},null,{"$f":"SUM(P43:P54)","v":2262580.2835039999}]
[]
[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,{"$f":"D24+D43+D62+D81","v":858189.76},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7475356056404121},{"$f":"F24+F43+F62+F81","v":3216096.681996},null,{"$f":"H24+H43+H62+H81","v":842994.88},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85349044403686058},{"$f":"J24+J43+J62+J81","v":719488.07445199997},null,{"$f":"L24+L43+L62+L81","v":903590.88},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9833055218352802},{"$f":"N24+N43+N62+N81","v":1792096.7817840001},null,{"$f":"J100+N100","v":2511584.8562360001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":839871.41},3.7475438820580877,{"$f":"F25+F44+F63+F82","v":3147454.964261},null,{"$f":"H25+H44+H63+H82","v":825964.75},0.8534236276124374,{"$f":"J25+J44+J63+J82","v":704897.83322499995},null,{"$f":"L25+L44+L63+L82","v":886700.75},1.9831601111761776,{"$f":"N25+N44+N63+N82","v":1758469.55795},null,2463367.391175]
[null,"March",null,798524.84,3.7520170465379632,2996078.8117639995,null,779107.92,0.85422401490668964,665532.69546800002,null,835124.92,1.9851870817793342,1657879.202856,null,2323411.8983240002]
[null,"April",null,726135.53,3.7510646799131284,2723781.3394129998,null,712408.25,0.85395838043004124,608366.99537499994,null,776093.25,1.9847546712331283,1540354.70325,null,2148721.6986250002]
[null,"May",null,848504.37,3.7492329784665688,3181240.5663769995,null,825937.8,0.85368241206541207,705088.57331999997,null,892809.8,1.9839339884486034,1771275.70744,null,2476364.28076]
[null,"June",null,832899.96,3.7468117168789394,3120719.3291159999,null,814841.91,0.85322456694575266,695243.13578899996,null,873125.91,1.9826179127338004,1731075.0692380001,null,2426318.205027]
[null,"July",null,1015854.61,3.7480128870813507,3807436.1696809996,null,993376.41,0.85353730811767503,847883.82693899993,null,1059956.4099999999,1.9833502516749721,2102264.8125379998,null,2950148.6394769996]
[null,"August",null,982656.06,3.7476800879099037,3682680.5493259998,null,971483.36,0.85352214302878016,829182.55934399995,null,1034675.36,1.9832802030271601,2052051.158048,null,2881233.7173919999]
[null,"September",null,1025480.05,3.7484259781601792,3843936.0595049998,null,1003851.27,0.85353185351152661,856819.035133,null,1070763.27,1.9833304398702432,2123677.387286,null,2980496.422419]
[null,"October",null,679181.55,3.7498285908311262,2546814.3945550001,null,682940.66,0.85400592551335275,583235.370414,null,737118.66,1.9847336193985377,1462984.1859880001,null,2046219.5564020001]
[null,"November",null,736856.24,3.7475779218535217,2761426.1766039999,null,739389.87,0.85349493166981039,631065.50657299999,null,796530.87,1.9834006480702999,1579839.8437659999,null,2210905.3503390001]
[null,"December",null,744087.38,3.7506261502486442,2790793.585498,null,741685.24,0.85403957842817524,633428.54969599994,null,796368.24,1.9847401217708027,1580583.9976319999,null,2214012.547328]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":10088241.760000002},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7487660910394354},{"$f":"SUM(F100:F111)","v":37818458.628095999},null,{"$f":"SUM(H100:H111)","v":9933982.3200000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85365887340616875},{"$f":"SUM(J100:J111)","v":8480232.1557279993},null,{"$f":"SUM(L100:L111)","v":10662858.32},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9837600550408514},{"$f":"SUM(N100:N111)","v":21152552.407776002},null,{"$f":"SUM(P100:P111)","v":29632784.563503999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":29632784.563503999}]

{"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 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":782461},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":2863807.2600000002},null,{"$f":"'6. Historical Wholesale'!H24","v":766885},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":667189.94999999995},null,{"$f":"'6. Historical Wholesale'!L24","v":827481},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":1671511.62},null,{"$f":"J24+N24","v":2338701.5700000003}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":765778},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":2802747.48},null,{"$f":"'6. Historical Wholesale'!H25","v":750627},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":653045.49},null,{"$f":"'6. Historical Wholesale'!L25","v":811363},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":1638953.26},null,2291998.75]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":737788},{"$f":"E25","v":3.66},2700304.08,null,{"$f":"'6. Historical Wholesale'!H26","v":716693},{"$f":"I25","v":0.87},623522.91,null,{"$f":"'6. Historical Wholesale'!L26","v":772710},{"$f":"M25","v":2.02},1560874.2,null,2184397.11]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":669025},3.66,2448631.5,null,{"$f":"'6. Historical Wholesale'!H27","v":652712},0.87,567859.43999999994,null,{"$f":"'6. Historical Wholesale'!L27","v":716397},2.02,1447121.94,null,2014981.38]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":777545},3.66,2845814.7,null,{"$f":"'6. Historical Wholesale'!H28","v":753567},0.87,655603.29,null,{"$f":"'6. Historical Wholesale'!L28","v":820439},2.02,1657286.78,null,2312890.0700000003]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":757764},3.66,2773416.24,null,{"$f":"'6. Historical Wholesale'!H29","v":738269},0.87,642294.03,null,{"$f":"'6. Historical Wholesale'!L29","v":796553},2.02,1609037.06,null,2251331.09]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":927531},3.66,3394763.46,null,{"$f":"'6. Historical Wholesale'!H30","v":904335},0.87,786771.45,null,{"$f":"'6. Historical Wholesale'!L30","v":970915},2.02,1961248.3,null,2748019.75]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":896330},3.66,3280567.8000000003,null,{"$f":"'6. Historical Wholesale'!H31","v":884200},0.87,769254,null,{"$f":"'6. Historical Wholesale'!L31","v":947392},2.02,1913731.84,null,2682985.84]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":937471},3.66,3431143.8600000003,null,{"$f":"'6. Historical Wholesale'!H32","v":913795},0.87,795001.65,null,{"$f":"'6. Historical Wholesale'!L32","v":980707},2.02,1981028.1400000001,null,2776029.79]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":623482},3.66,2281944.12,null,{"$f":"'6. Historical Wholesale'!H33","v":626164},0.87,544762.68000000005,null,{"$f":"'6. Historical Wholesale'!L33","v":680342},2.02,1374290.84,null,1919053.52]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":671919},3.66,2459223.54,null,{"$f":"'6. Historical Wholesale'!H34","v":672680},0.87,585231.6,null,{"$f":"'6. Historical Wholesale'!L34","v":729821},2.02,1474238.42,null,2059470.02]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":684678},3.66,2505921.48,null,{"$f":"'6. Historical Wholesale'!H35","v":680371},0.87,591922.77,null,{"$f":"'6. Historical Wholesale'!L35","v":735054},2.02,1484809.08,null,2076731.85]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":9231772},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":33788285.519999996},null,{"$f":"SUM(H24:H35)","v":9060298},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":7882459.2599999998},null,{"$f":"SUM(L24:L35)","v":9789174},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0199999999999996},{"$f":"SUM(N24:N35)","v":19774131.479999997},null,{"$f":"SUM(P24:P35)","v":27656590.739999998}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":75728.759999999995},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":258394.10199599998},null,{"$f":"'6. Historical Wholesale'!H43","v":76109.88},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":59966.974452000009},null,{"$f":"'6. Historical Wholesale'!L43","v":76109.88},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":137134.78178400002},null,{"$f":"J43+N43","v":197101.75623600004}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":74093.41},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":247442.352036},null,{"$f":"'6. Historical Wholesale'!H44","v":75337.75},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":58695.641025000004},null,{"$f":"'6. Historical Wholesale'!L44","v":75337.75},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":133445.75657500001},null,192141.39760000003]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":60736.840000000004},{"$f":"E44","v":3.3395999999999999},202836.750864,null,{"$f":"'6. Historical Wholesale'!H45","v":62414.92},{"$f":"I44","v":0.77910000000000001},48627.464172,null,{"$f":"'6. Historical Wholesale'!L45","v":62414.92},{"$f":"M44","v":1.7713000000000001},110555.547796,null,159183.01196800001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":57110.53},3.3395999999999999,190726.325988,null,{"$f":"'6. Historical Wholesale'!H46","v":59696.25},0.77910000000000001,46509.348375000001,null,{"$f":"'6. Historical Wholesale'!L46","v":59696.25},{"$f":"M45","v":1.7713000000000001},105739.967625,null,152249.31599999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":70959.37},3.3395999999999999,236975.91205199997,null,{"$f":"'6. Historical Wholesale'!H47","v":72370.8},0.77910000000000001,56384.090280000004,null,{"$f":"'6. Historical Wholesale'!L47","v":72370.8},1.7713000000000001,128190.39804000001,null,184574.48832]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":75135.960000000006},3.3395999999999999,250924.052016,null,{"$f":"'6. Historical Wholesale'!H48","v":76572.91},0.77910000000000001,59657.954181000001,null,{"$f":"'6. Historical Wholesale'!L48","v":76572.91},1.7713000000000001,135633.59548300001,null,195291.54966400002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":88323.61},3.3395999999999999,294965.52795600001,null,{"$f":"'6. Historical Wholesale'!H49","v":89041.41},0.77910000000000001,69372.162531000009,null,{"$f":"'6. Historical Wholesale'!L49","v":89041.41},1.7713000000000001,157719.04953300001,null,227091.21206400002]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":86326.06},3.3395999999999999,288294.509976,null,{"$f":"'6. Historical Wholesale'!H50","v":87283.359999999986},0.77910000000000001,68002.465775999997,null,{"$f":"'6. Historical Wholesale'!L50","v":87283.359999999986},1.7713000000000001,154605.01556799997,null,222607.48134399997]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":88009.05},3.3395999999999999,293915.02338000003,null,{"$f":"'6. Historical Wholesale'!H51","v":90056.26999999999},0.77910000000000001,70162.839956999989,null,{"$f":"'6. Historical Wholesale'!L51","v":90056.26999999999},1.7713000000000001,159516.67105099998,null,229679.51100799997]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":55699.55},3.3395999999999999,186014.21718000001,null,{"$f":"'6. Historical Wholesale'!H52","v":56776.66},0.77910000000000001,44234.695806000003,null,{"$f":"'6. Historical Wholesale'!L52","v":56776.66},1.7713000000000001,100568.49785800002,null,144803.19366400002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":64937.240000000005},3.3395999999999999,216864.40670400002,null,{"$f":"'6. Historical Wholesale'!H53","v":66709.87},0.77910000000000001,51973.659716999995,null,{"$f":"'6. Historical Wholesale'!L53","v":66709.87},1.7713000000000001,118163.192731,null,170136.85244799999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":59409.380000000005},3.3395999999999999,198403.56544800001,null,{"$f":"'6. Historical Wholesale'!H54","v":61314.239999999998},0.77910000000000001,47769.924383999998,null,{"$f":"'6. Historical Wholesale'!L54","v":61314.239999999998},1.7713000000000001,108605.913312,null,156375.837696]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":856469.76000000013},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3460104249284881},{"$f":"SUM(F43:F54)","v":2865756.7455960005},null,{"$f":"SUM(H43:H54)","v":873684.32000000007},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77986660062298019},{"$f":"SUM(J43:J54)","v":681357.22065600008},null,{"$f":"SUM(L43:L54)","v":873684.32000000007},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7739569680682834},{"$f":"SUM(N43:N54)","v":1549878.387356},null,{"$f":"SUM(P43:P54)","v":2231235.6080120001}]
[]
[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},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$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},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$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,{"$f":"D24+D43+D62+D81","v":858189.76},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6381246986633822},{"$f":"F24+F43+F62+F81","v":3122201.3619960002},null,{"$f":"H24+H43+H62+H81","v":842994.88},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86258759300175103},{"$f":"J24+J43+J62+J81","v":727156.92445199995},null,{"$f":"L24+L43+L62+L81","v":903590.88},{"$f":"IF(L100<>0,N100/L100,0)","v":2.001620912535107},{"$f":"N24+N43+N62+N81","v":1808646.4017840002},null,{"$f":"J100+N100","v":2535803.3262360003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":839871.41},3.6317343294683644,{"$f":"F25+F44+F63+F82","v":3050189.8320359997},null,{"$f":"H25+H44+H63+H82","v":825964.75},0.86170884535326719,{"$f":"J25+J44+J63+J82","v":711741.13102500001},null,{"$f":"L25+L44+L63+L82","v":886700.75},1.9988694230550725,{"$f":"N25+N44+N63+N82","v":1772399.016575},null,2484140.1475999998]
[null,"March",null,798524.84,3.6356299584418692,2903140.8308640001,null,779107.92,0.86271793280191522,672150.37417199998,null,835124.92,2.0014128518593362,1671429.747796,null,2343580.1219680002]
[null,"April",null,726135.53,3.6348005529876768,2639357.8259879998,null,712408.25,0.86238303441179975,614368.788375,null,776093.25,2.0008702660730524,1552861.907625,null,2167230.696]
[null,"May",null,848504.37,3.6332053446607473,3082790.6120520001,null,825937.8,0.86203510758316182,711987.38028000004,null,892809.8,1.9998404789463557,1785477.1780400001,null,2497464.5583200003]
[null,"June",null,832899.96,3.6310966949932379,3024340.292016,null,814841.91,0.8614578798248117,701951.98418100004,null,873125.91,1.9981890761700107,1744670.655483,null,2446622.6396639999]
[null,"July",null,1015854.61,3.6321427807036284,3689728.987956,null,993376.41,0.8618521679319926,856143.61253099993,null,1059956.4099999999,1.9991080100482626,2118967.349533,null,2975110.9620639998]
[null,"August",null,982656.06,3.6318529496230858,3568862.3099760003,null,971483.36,0.86183304856194343,837256.46577599994,null,1034675.36,1.9990201134856445,2068336.8555680001,null,2905593.3213440003]
[null,"September",null,1025480.05,3.6325025371093278,3725058.8833800005,null,1003851.27,0.86184529104296492,865164.48995700001,null,1070763.27,1.999083150331632,2140544.8110509999,null,3005709.301008]
[null,"October",null,679181.55,3.6337240568151477,2467958.3371800003,null,682940.66,0.86244297682612725,588997.37580600008,null,737118.66,2.0008438503754604,1474859.3378580001,null,2063856.7136640002]
[null,"November",null,736856.24,3.6317639743459327,2676087.9467040002,null,739389.87,0.86179874186942806,637205.25971699995,null,796530.87,1.9991712470993119,1592401.6127309999,null,2229606.8724480001]
[null,"December",null,744087.38,3.634418642401918,2704325.0454480001,null,741685.24,0.86248540470348312,639692.69438400003,null,796368.24,2.0008520095075615,1593414.9933120001,null,2233107.6876960001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":10088241.760000002},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6333429687351178},{"$f":"SUM(F100:F111)","v":36654042.265595995},null,{"$f":"SUM(H100:H111)","v":9933982.3200000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86207285304047121},{"$f":"SUM(J100:J111)","v":8563816.4806559999},null,{"$f":"SUM(L100:L111)","v":10662858.32},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9998399329154735},{"$f":"SUM(N100:N111)","v":21324009.867355999},null,{"$f":"SUM(P100:P111)","v":29887826.348012}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!H75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":29887826.348012}]

{"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 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":782461},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":2863807.2600000002},null,{"$f":"'6. Historical Wholesale'!H24","v":766885},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":667189.94999999995},null,{"$f":"'6. Historical Wholesale'!L24","v":827481},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":1671511.62},null,{"$f":"J24+N24","v":2338701.5700000003}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":765778},{"$f":"E24","v":3.66},2802747.48,null,{"$f":"'6. Historical Wholesale'!H25","v":750627},{"$f":"I24","v":0.87},653045.49,null,{"$f":"'6. Historical Wholesale'!L25","v":811363},{"$f":"M24","v":2.02},1638953.26,null,2291998.75]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":737788},3.66,2700304.08,null,{"$f":"'6. Historical Wholesale'!H26","v":716693},0.87,623522.91,null,{"$f":"'6. Historical Wholesale'!L26","v":772710},2.02,1560874.2,null,2184397.11]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":669025},3.66,2448631.5,null,{"$f":"'6. Historical Wholesale'!H27","v":652712},0.87,567859.43999999994,null,{"$f":"'6. Historical Wholesale'!L27","v":716397},2.02,1447121.94,null,2014981.38]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":777545},3.66,2845814.7,null,{"$f":"'6. Historical Wholesale'!H28","v":753567},0.87,655603.29,null,{"$f":"'6. Historical Wholesale'!L28","v":820439},2.02,1657286.78,null,2312890.0700000003]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":757764},3.66,2773416.24,null,{"$f":"'6. Historical Wholesale'!H29","v":738269},0.87,642294.03,null,{"$f":"'6. Historical Wholesale'!L29","v":796553},2.02,1609037.06,null,2251331.09]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":927531},3.66,3394763.46,null,{"$f":"'6. Historical Wholesale'!H30","v":904335},0.87,786771.45,null,{"$f":"'6. Historical Wholesale'!L30","v":970915},2.02,1961248.3,null,2748019.75]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":896330},3.66,3280567.8000000003,null,{"$f":"'6. Historical Wholesale'!H31","v":884200},0.87,769254,null,{"$f":"'6. Historical Wholesale'!L31","v":947392},2.02,1913731.84,null,2682985.84]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":937471},3.66,3431143.8600000003,null,{"$f":"'6. Historical Wholesale'!H32","v":913795},0.87,795001.65,null,{"$f":"'6. Historical Wholesale'!L32","v":980707},2.02,1981028.1400000001,null,2776029.79]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":623482},3.66,2281944.12,null,{"$f":"'6. Historical Wholesale'!H33","v":626164},0.87,544762.68000000005,null,{"$f":"'6. Historical Wholesale'!L33","v":680342},2.02,1374290.84,null,1919053.52]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":671919},3.66,2459223.54,null,{"$f":"'6. Historical Wholesale'!H34","v":672680},0.87,585231.6,null,{"$f":"'6. Historical Wholesale'!L34","v":729821},2.02,1474238.42,null,2059470.02]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":684678},3.66,2505921.48,null,{"$f":"'6. Historical Wholesale'!H35","v":680371},0.87,591922.77,null,{"$f":"'6. Historical Wholesale'!L35","v":735054},2.02,1484809.08,null,2076731.85]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":9231772},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":33788285.519999996},null,{"$f":"SUM(H24:H35)","v":9060298},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":7882459.2599999998},null,{"$f":"SUM(L24:L35)","v":9789174},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0199999999999996},{"$f":"SUM(N24:N35)","v":19774131.479999997},null,{"$f":"SUM(P24:P35)","v":27656590.739999998}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":75728.759999999995},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":252903.76689599999},null,{"$f":"'6. Historical Wholesale'!H43","v":76109.88},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":59297.207508000007},null,{"$f":"'6. Historical Wholesale'!L43","v":76109.88},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":134813.43044400003},null,{"$f":"J43+N43","v":194110.63795200002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":74093.41},{"$f":"E43","v":3.3395999999999999},247442.352036,null,{"$f":"'6. Historical Wholesale'!H44","v":75337.75},{"$f":"I43","v":0.77910000000000001},58695.641025000004,null,{"$f":"'6. Historical Wholesale'!L44","v":75337.75},{"$f":"M43","v":1.7713000000000001},133445.75657500001,null,192141.39760000003]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":60736.840000000004},3.3395999999999999,202836.750864,null,{"$f":"'6. Historical Wholesale'!H45","v":62414.92},0.77910000000000001,48627.464172,null,{"$f":"'6. Historical Wholesale'!L45","v":62414.92},1.7713000000000001,110555.547796,null,159183.01196800001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":57110.53},3.3395999999999999,190726.325988,null,{"$f":"'6. Historical Wholesale'!H46","v":59696.25},0.77910000000000001,46509.348375000001,null,{"$f":"'6. Historical Wholesale'!L46","v":59696.25},1.7713000000000001,105739.967625,null,152249.31599999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":70959.37},3.3395999999999999,236975.91205199997,null,{"$f":"'6. Historical Wholesale'!H47","v":72370.8},0.77910000000000001,56384.090280000004,null,{"$f":"'6. Historical Wholesale'!L47","v":72370.8},1.7713000000000001,128190.39804000001,null,184574.48832]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":75135.960000000006},3.3395999999999999,250924.052016,null,{"$f":"'6. Historical Wholesale'!H48","v":76572.91},0.77910000000000001,59657.954181000001,null,{"$f":"'6. Historical Wholesale'!L48","v":76572.91},1.7713000000000001,135633.59548300001,null,195291.54966400002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":88323.61},3.3395999999999999,294965.52795600001,null,{"$f":"'6. Historical Wholesale'!H49","v":89041.41},0.77910000000000001,69372.162531000009,null,{"$f":"'6. Historical Wholesale'!L49","v":89041.41},1.7713000000000001,157719.04953300001,null,227091.21206400002]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":86326.06},3.3395999999999999,288294.509976,null,{"$f":"'6. Historical Wholesale'!H50","v":87283.359999999986},0.77910000000000001,68002.465775999997,null,{"$f":"'6. Historical Wholesale'!L50","v":87283.359999999986},1.7713000000000001,154605.01556799997,null,222607.48134399997]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":88009.05},3.3395999999999999,293915.02338000003,null,{"$f":"'6. Historical Wholesale'!H51","v":90056.26999999999},0.77910000000000001,70162.839956999989,null,{"$f":"'6. Historical Wholesale'!L51","v":90056.26999999999},1.7713000000000001,159516.67105099998,null,229679.51100799997]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":55699.55},3.3395999999999999,186014.21718000001,null,{"$f":"'6. Historical Wholesale'!H52","v":56776.66},0.77910000000000001,44234.695806000003,null,{"$f":"'6. Historical Wholesale'!L52","v":56776.66},1.7713000000000001,100568.49785800002,null,144803.19366400002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":64937.240000000005},3.3395999999999999,216864.40670400002,null,{"$f":"'6. Historical Wholesale'!H53","v":66709.87},0.77910000000000001,51973.659716999995,null,{"$f":"'6. Historical Wholesale'!L53","v":66709.87},1.7713000000000001,118163.192731,null,170136.85244799999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":59409.380000000005},3.3395999999999999,198403.56544800001,null,{"$f":"'6. Historical Wholesale'!H54","v":61314.239999999998},0.77910000000000001,47769.924383999998,null,{"$f":"'6. Historical Wholesale'!L54","v":61314.239999999998},1.7713000000000001,108605.913312,null,156375.837696]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":856469.76000000013},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3396000000000003},{"$f":"SUM(F43:F54)","v":2860266.4104960007},null,{"$f":"SUM(H43:H54)","v":873684.32000000007},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000001},{"$f":"SUM(J43:J54)","v":680687.45371200005},null,{"$f":"SUM(L43:L54)","v":873684.32000000007},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000001},{"$f":"SUM(N43:N54)","v":1547557.0360160002},null,{"$f":"SUM(P43:P54)","v":2228244.489728}]
[]
[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},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$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'!J66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J70","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,{"$f":"D24+D43+D62+D81","v":858189.76},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6317271216286713},{"$f":"F24+F43+F62+F81","v":3116711.0268960004},null,{"$f":"H24+H43+H62+H81","v":842994.88},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86179308409085464},{"$f":"J24+J43+J62+J81","v":726487.15750799992},null,{"$f":"L24+L43+L62+L81","v":903590.88},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9990518833523421},{"$f":"N24+N43+N62+N81","v":1806325.0504440002},null,{"$f":"J100+N100","v":2532812.2079520002}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":839871.41},3.6317343294683644,3050189.8320359997,null,{"$f":"H25+H44+H63+H82","v":825964.75},0.86170884535326719,{"$f":"J25+J44+J63+J82","v":711741.13102500001},null,{"$f":"L25+L44+L63+L82","v":886700.75},1.9988694230550725,{"$f":"N25+N44+N63+N82","v":1772399.016575},null,2484140.1475999998]
[null,"March",null,798524.84,3.6356299584418692,2903140.8308640001,null,{"$f":"H26+H45+H64+H83","v":779107.92},0.86271793280191522,{"$f":"J26+J45+J64+J83","v":672150.37417199998},null,{"$f":"L26+L45+L64+L83","v":835124.92},2.0014128518593362,{"$f":"N26+N45+N64+N83","v":1671429.747796},null,2343580.1219680002]
[null,"April",null,726135.53,3.6348005529876768,2639357.8259879998,null,{"$f":"H27+H46+H65+H84","v":712408.25},0.86238303441179975,{"$f":"J27+J46+J65+J84","v":614368.788375},null,{"$f":"L27+L46+L65+L84","v":776093.25},2.0008702660730524,{"$f":"N27+N46+N65+N84","v":1552861.907625},null,2167230.696]
[null,"May",null,848504.37,3.6332053446607473,3082790.6120520001,null,{"$f":"H28+H47+H66+H85","v":825937.8},0.86203510758316182,{"$f":"J28+J47+J66+J85","v":711987.38028000004},null,{"$f":"L28+L47+L66+L85","v":892809.8},1.9998404789463557,{"$f":"N28+N47+N66+N85","v":1785477.1780400001},null,2497464.5583200003]
[null,"June",null,832899.96,3.6310966949932379,3024340.292016,null,{"$f":"H29+H48+H67+H86","v":814841.91},0.8614578798248117,{"$f":"J29+J48+J67+J86","v":701951.98418100004},null,{"$f":"L29+L48+L67+L86","v":873125.91},1.9981890761700107,{"$f":"N29+N48+N67+N86","v":1744670.655483},null,2446622.6396639999]
[null,"July",null,1015854.61,3.6321427807036284,3689728.987956,null,{"$f":"H30+H49+H68+H87","v":993376.41},0.8618521679319926,{"$f":"J30+J49+J68+J87","v":856143.61253099993},null,{"$f":"L30+L49+L68+L87","v":1059956.4099999999},1.9991080100482626,{"$f":"N30+N49+N68+N87","v":2118967.349533},null,2975110.9620639998]
[null,"August",null,982656.06,3.6318529496230858,3568862.3099760003,null,{"$f":"H31+H50+H69+H88","v":971483.36},0.86183304856194343,{"$f":"J31+J50+J69+J88","v":837256.46577599994},null,{"$f":"L31+L50+L69+L88","v":1034675.36},1.9990201134856445,{"$f":"N31+N50+N69+N88","v":2068336.8555680001},null,2905593.3213440003]
[null,"September",null,1025480.05,3.6325025371093278,3725058.8833800005,null,{"$f":"H32+H51+H70+H89","v":1003851.27},0.86184529104296492,{"$f":"J32+J51+J70+J89","v":865164.48995700001},null,{"$f":"L32+L51+L70+L89","v":1070763.27},1.999083150331632,{"$f":"N32+N51+N70+N89","v":2140544.8110509999},null,3005709.301008]
[null,"October",null,679181.55,3.6337240568151477,2467958.3371800003,null,{"$f":"H33+H52+H71+H90","v":682940.66},0.86244297682612725,{"$f":"J33+J52+J71+J90","v":588997.37580600008},null,{"$f":"L33+L52+L71+L90","v":737118.66},2.0008438503754604,{"$f":"N33+N52+N71+N90","v":1474859.3378580001},null,2063856.7136640002]
[null,"November",null,736856.24,3.6317639743459327,2676087.9467040002,null,{"$f":"H34+H53+H72+H91","v":739389.87},0.86179874186942806,{"$f":"J34+J53+J72+J91","v":637205.25971699995},null,{"$f":"L34+L53+L72+L91","v":796530.87},1.9991712470993119,{"$f":"N34+N53+N72+N91","v":1592401.6127309999},null,2229606.8724480001]
[null,"December",null,744087.38,3.634418642401918,2704325.0454480001,null,{"$f":"H35+H54+H73+H92","v":741685.24},0.86248540470348312,{"$f":"J35+J54+J73+J92","v":639692.69438400003},null,{"$f":"L35+L54+L73+L92","v":796368.24},2.0008520095075615,{"$f":"N35+N54+N73+N92","v":1593414.9933120001},null,2233107.6876960001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":10088241.760000002},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6327987376162953},{"$f":"SUM(F100:F111)","v":36648551.930496},null,{"$f":"SUM(H100:H111)","v":9933982.3200000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86200543124300621},{"$f":"SUM(J100:J111)","v":8563146.7137119994},null,{"$f":"SUM(L100:L111)","v":10662858.32},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9996222284997967},{"$f":"SUM(N100:N111)","v":21321688.516015999},null,{"$f":"SUM(P100:P111)","v":29884835.229727998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!J75","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":29884835.229727998}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":64,"n_cols":10,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.7999999999999996E-3,1663027184.6039619,null,{"$f":"ROUND(D17*E17, 2)","v":12971612.039999999},{"$f":"G17/38563584.65","v":0.33636945729317724},{"$f":"H17*total_current_wholesale_network","v":12329300.304479705},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.4137695514675788E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.7999999999999996E-3,617661280.37786067,null,{"$f":"ROUND(D18*E18, 2)","v":4200096.71},{"$f":"G18/38563584.65","v":0.10891354494453098},{"$f":"H18*total_current_wholesale_network","v":3992121.6796927275},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.4632862808730795E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.7065000000000001,null,5021568,{"$f":"ROUND(D19*F19, 2)","v":13590873.789999999},{"$f":"G19/38563584.65","v":0.3524276571628307},{"$f":"H19*total_current_wholesale_network","v":12917898.241211371},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.5724829856354372}]
["Large Use - Regular","RTSR - Network","kW",3.0916999999999999,null,513544.13914999994,{"$f":"ROUND(D20*F20, 2)","v":1587724.42},{"$f":"G20/38563584.65","v":4.1171598398075784E-2},{"$f":"H20*total_current_wholesale_network","v":1509105.5078252142},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.9386091530964253}]
["Large Use","RTSR - Network","kW",3.0916999999999999,null,1913947.69,{"$f":"ROUND(D21*F21, 2)","v":5917352.0700000003},{"$f":"G21/38563584.65","v":0.15344403596567624},{"$f":"H21*total_current_wholesale_network","v":5624344.1796895284},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.9386091422851419}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.8999999999999999E-3,11970425.5627,null,{"$f":"ROUND(D22*E22, 2)","v":82595.94},{"$f":"G22/38563584.65","v":2.1418117830495822E-3},{"$f":"H22*total_current_wholesale_network","v":78506.059620850909},{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":6.5583348904049666E-3}]
["Stand-By","RTSR - Network","kW",null,null,null,{"$f":"ROUND(D23*F23, 2)","v":0},{"$f":"G23/38563584.65","v":0},{"$f":"H23*total_current_wholesale_network","v":0},{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":0}]
["Sentinel Lighting","RTSR - Network","kW",2.2490000000000001,null,1234,{"$f":"ROUND(D24*F24, 2)","v":2775.27},{"$f":"G24/38563584.65","v":7.1966079533013539E-5},{"$f":"H24*total_current_wholesale_network","v":2637.8477208923209},{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":2.1376399683082017}]
["Street Lighting","RTSR - Network","kW",2.1305999999999998,null,98824,{"$f":"ROUND(D25*F25, 2)","v":210554.41},{"$f":"G25/38563584.65","v":5.4599283731264856E-3},{"$f":"H25*total_current_wholesale_network","v":200128.44535570499},{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":2.0250996251487998}]
[]
["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",5.8999999999999999E-3,1663027184.6039619,null,{"$f":"ROUND(D30*E30, 2)","v":9811860.3900000006},{"$f":"G30/29887933.55","v":0.32828834999869039},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":9811825.1968362443},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":5.8999788383933488E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.3E-3,617661280.37786067,null,{"$f":"ROUND(D31*E31, 2)","v":3273604.79},{"$f":"G31/29887933.55","v":0.10952931170445539},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":3273593.0482400409},{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":5.2999809964409403E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1215000000000002,null,5021568,{"$f":"ROUND(D32*F32, 2)","v":10653256.51},{"$f":"G32/29887933.55","v":0.35644004936567453},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":10653218.298918106},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":2.1214923902092147}]
["Large Use - Regular","RTSR - Connection","kW",2.4379,null,513544.13914999994,{"$f":"ROUND(D33*F33, 2)","v":1251969.26},{"$f":"G33/29887933.55","v":4.188878625233694E-2},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":1251964.7694388388},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.4378912619099236}]
["Large Use","RTSR - Connection","kW",2.4379,null,1913947.69,{"$f":"ROUND(D34*F34, 2)","v":4666013.07},{"$f":"G34/29887933.55","v":0.15611695141767337},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":4665996.3339524474},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":2.4378912539414532}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.4000000000000003E-3,11970425.5627,null,{"$f":"ROUND(D35*E35, 2)","v":64640.3},{"$f":"G35/29887933.55","v":2.1627557452863783E-3},{"$f":"H35*Total_Current_Wholesale_Lineplus","v":64640.068148284547},{"$f":"IF(ISERROR(I35/E35), 0, I35/E35)","v":5.3999807951443119E-3}]
["Stand-By","RTSR - Connection","kW",null,null,null,{"$f":"ROUND(D36*F36, 2)","v":0},{"$f":"G36/29887933.55","v":0},{"$f":"H36*Total_Current_Wholesale_Lineplus","v":0},{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":0}]
["Sentinel Lighting","RTSR - Connection","kW",1.7071000000000001,null,1234,{"$f":"ROUND(D37*F37, 2)","v":2106.56},{"$f":"G37/29887933.55","v":7.0481955417757541E-5},{"$f":"H37*Total_Current_Wholesale_Lineplus","v":2106.5524441942612},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":1.7070927424588827}]
["Street Lighting","RTSR - Connection","kW",1.6644000000000001,null,98824,{"$f":"ROUND(D38*F38, 2)","v":164482.67000000001},{"$f":"G38/29887933.55","v":5.5033135604652741E-3},{"$f":"H38*Total_Current_Wholesale_Lineplus","v":164482.08003384576},{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":1.6643940746564172}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.4137695514675788E-3,1663027184.6039619,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":12329300.300000001},{"$f":"G43/36654042.27","v":0.33636945713054639},{"$f":"H43*forecast_wholesale_network","v":12327453.517481577},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":7.4126590542879624E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.4632862808730795E-3,617661280.37786067,null,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":3992121.68},{"$f":"G44/36654042.27","v":0.10891354493982799},{"$f":"H44*forecast_wholesale_network","v":3991523.7076616962},{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":6.4623181579713728E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5724829856354372,null,5021568,{"$f":"ROUND(D45*F45, 2)","v":12917898.24},{"$f":"G45/36654042.27","v":0.35242765708743751},{"$f":"H45*forecast_wholesale_network","v":12915963.29251199},{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.5720976580446568}]
["Large Use - Regular","RTSR - Network","kW",2.9386091530964253,null,513544.13914999994,{"$f":"ROUND(D46*F46, 2)","v":1509105.51},{"$f":"G46/36654042.27","v":4.1171598452461759E-2},{"$f":"H46*forecast_wholesale_network","v":1508879.4639465734},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":2.9381689886365314}]
["Large Use","RTSR - Network","kW",2.9386091422851419,null,1913947.69,{"$f":"ROUND(D47*F47, 2)","v":5624344.1799999997},{"$f":"G47/36654042.27","v":0.15344403595571013},{"$f":"H47*forecast_wholesale_network","v":5623501.7201477382},{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.9381689737548355}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.5583348904049666E-3,11970425.5627,null,{"$f":"IF(ISERROR(D48*E48), 0, ROUND(D48*E48, 2))","v":78506.06},{"$f":"G48/36654042.27","v":2.1418117931362333E-3},{"$f":"H48*forecast_wholesale_network","v":78494.300726101996},{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":6.5573525615238984E-3}]
["Stand-By","RTSR - Network","kW",0,null,null,{"$f":"ROUND(D49*F49, 2)","v":0},{"$f":"G49/36654042.27","v":0},{"$f":"H49*forecast_wholesale_network","v":0},{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":0}]
["Sentinel Lighting","RTSR - Network","kW",2.1376399683082017,null,1234,{"$f":"ROUND(D50*F50, 2)","v":2637.85},{"$f":"G50/36654042.27","v":7.196614170325721E-5},{"$f":"H50*forecast_wholesale_network","v":2637.4548814492555},{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":2.13732162191998}]
["Street Lighting","RTSR - Network","kW",2.0250996251487998,null,98824,{"$f":"ROUND(D51*F51, 2)","v":200128.45},{"$f":"G51/36654042.27","v":5.459928499176688E-3},{"$f":"H51*forecast_wholesale_network","v":200098.47313887192},{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":2.0247963363036501}]
[]
["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",5.8999788383933488E-3,1663027184.6039619,null,{"$f":"ROUND(D56*E56, 2)","v":9811825.1999999993},{"$f":"G56/29887826.35","v":0.32828835008270846},{"$f":"H56*forecast_wholesale_lineplus","v":9810843.2500610035},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":5.8993883809526455E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.2999809964409403E-3,617661280.37786067,null,{"$f":"ROUND(D57*E57, 2)","v":3273593.05},{"$f":"G57/29887826.35","v":0.10952931175605547},{"$f":"H57*forecast_wholesale_lineplus","v":3273265.4346552277},{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":5.2994505866593641E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1214923902092147,null,5021568,{"$f":"ROUND(D58*F58, 2)","v":10653218.300000001},{"$f":"G58/29887826.35","v":0.35644004937816431},{"$f":"H58*forecast_wholesale_lineplus","v":10652152.144942552},{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":2.1212800752558865}]
["Large Use - Regular","RTSR - Connection","kW",2.4378912619099236,null,513544.13914999994,{"$f":"ROUND(D59*F59, 2)","v":1251964.77},{"$f":"G59/29887826.35","v":4.1888786268326268E-2},{"$f":"H59*forecast_wholesale_lineplus","v":1251839.4756022233},{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":2.4376472831998894}]
["Large Use","RTSR - Connection","kW",2.4378912539414532,null,1913947.69,{"$f":"ROUND(D60*F60, 2)","v":4665996.33},{"$f":"G60/29887826.35","v":0.15611695127504646},{"$f":"H60*forecast_wholesale_lineplus","v":4665529.3654222377},{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":2.4376472720747335}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.3999807951443119E-3,11970425.5627,null,{"$f":"ROUND(D61*E61, 2)","v":64640.07},{"$f":"G61/29887826.35","v":2.1627558070980292E-3},{"$f":"H61*forecast_wholesale_lineplus","v":64633.600937261996},{"$f":"IF(ISERROR(I61/E61), 0, I61/E61)","v":5.3994405293877881E-3}]
["Stand-By","RTSR - Connection","kW",0,null,null,{"$f":"ROUND(D62*F62, 2)","v":0},{"$f":"G62/29887826.35","v":0},{"$f":"H62*forecast_wholesale_lineplus","v":0},{"$f":"IF(ISERROR(I62/F62), 0, I62/F62)","v":0}]
["Sentinel Lighting","RTSR - Connection","kW",1.7070927424588827,null,1234,{"$f":"ROUND(D63*F63, 2)","v":2106.5500000000002},{"$f":"G63/29887826.35","v":7.0481873634146029E-5},{"$f":"H63*forecast_wholesale_lineplus","v":2106.3391802389642},{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":1.7069199191563729}]
["Street Lighting","RTSR - Connection","kW",1.6643940746564172,null,98824,{"$f":"ROUND(D64*F64, 2)","v":164482.07999999999},{"$f":"G64/29887826.35","v":5.5033135589667923E-3},{"$f":"H64*forecast_wholesale_lineplus","v":164465.61892725056},{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":1.6642275047281081}]

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