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

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Utility Name   ","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,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory","Town of Chapleau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,"Assigned EB Number","EB-2015-0060",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,"Name and Title","Alan Morin - Manager",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","705-864-0111",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,"Email Address","cpuc@ontera.net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date","2016-08-10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.7999999999999996E-3,null,1.6000000000000001E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.0000000000000001E-3,null,1.6000000000000001E-3,null,null,1,"C18",{"$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,2.0619999999999998,null,0.57630000000000003,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.0000000000000001E-3,null,1.6000000000000001E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.8997999999999999,null,0.45490000000000003,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.8902000000000001,null,0.4456,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",6.7999999999999996E-3,14291097,null,1.0898000000000001,{"$f":"F17*H17","v":15574437.510600001}]
[null,"Residential","RTSR - Connection","kWh",1.6000000000000001E-3,14291097,null,1.0898000000000001,{"$f":"F18*H18","v":15574437.510600001}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.0000000000000001E-3,4842432,null,1.0898000000000001,{"$f":"F19*H19","v":5277282.3936000001}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",1.6000000000000001E-3,4842432,null,1.0898000000000001,{"$f":"F20*H20","v":5277282.3936000001}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.0619999999999998,6630340,17296]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",0.57630000000000003,6630340,17296]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.0000000000000001E-3,3584,null,1.0898000000000001,{"$f":"F23*H23","v":3905.8432000000003}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",1.6000000000000001E-3,3584,null,1.0898000000000001,{"$f":"F24*H24","v":3905.8432000000003}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.8997999999999999,26757,66]
[null,"Sentinel Lighting","RTSR - Connection","kW",0.45490000000000003,26757,66]
[null,"Street Lighting","RTSR - Network","kW",1.8902000000000001,267045,724]
[null,"Street Lighting","RTSR - Connection","kW",0.4456,267045,724]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[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],[96,7,96,9],[96,11,96,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,3988,{"$f":"IF(D24<>0,F24/D24,0)","v":3.82},15234.16,null,4590,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82000000000000006},3763.8,null,null,{"$f":"IF(L24<>0,N24/L24,0)","v":0},null,null,{"$f":"J24+N24","v":3763.8}]
[null,"February",null,3888,{"$f":"IF(D25<>0,F25/D25,0)","v":3.82},14852.16,null,4346,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82},3563.72,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,3563.72]
[null,"March",null,3710,3.8200000000000003,14172.2,null,4150,0.82,3403,null,null,0,null,null,3403]
[null,"April",null,2757,3.82,10531.74,null,3169,0.82,2598.58,null,null,0,null,null,2598.58]
[null,"May",null,2088,3.82,7976.16,null,2464,0.82000000000000006,2020.48,null,null,0,null,null,2020.48]
[null,"June",null,1539,3.82,5878.98,null,1704,0.82,1397.28,null,null,0,null,null,1397.28]
[null,"July",null,1512,3.8200000000000003,5775.84,null,1620,0.82000000000000006,1328.4,null,null,0,null,null,1328.4]
[null,"August",null,1508,3.8200000000000003,5760.56,null,1674,0.81988052568697734,1372.48,null,null,0,null,null,1372.48]
[null,"September",null,1840,3.8200000000000003,7028.8,null,2196,0.82000000000000006,1800.72,null,null,0,null,null,1800.72]
[null,"October",null,2481,3.82,9477.42,null,2676,0.82000000000000006,2194.3200000000002,null,null,0,null,null,2194.3200000000002]
[null,"November",null,3299,3.8200000000000003,12602.18,null,3881,0.82000000000000006,3182.42,null,null,0,null,null,3182.42]
[null,"December",null,3312,3.82,12651.84,null,3810,0.82,3124.2,null,null,0,null,null,3124.2]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":31922},{"$f":"IF(D37<>0,F37/D37,0)","v":3.8199999999999994},{"$f":"SUM(F24:F35)","v":121942.03999999998},null,{"$f":"SUM(H24:H35)","v":36280},{"$f":"IF(H37<>0,J37/H37,0)","v":0.81999448732083802},{"$f":"SUM(J24:J35)","v":29749.400000000005},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":29749.400000000005}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,2413,{"$f":"IF(D43<>0,F43/D43,0)","v":3.1800290095317032},7673.41,null,2532,{"$f":"IF(H43<>0,J43/H43,0)","v":0.70007109004739332},1772.58,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":1772.58}]
[null,"February",null,2554,{"$f":"IF(D44<>0,F44/D44,0)","v":3.229722004698512},8248.7099999999991,null,2554,{"$f":"IF(H44<>0,J44/H44,0)","v":0.64994518402505874},1659.96,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,1659.96]
[null,"March",null,2452,3.2301876019575855,7920.42,null,2455,0.65010997963340122,1596.02,null,null,0,null,null,1596.02]
[null,"April",null,2398,3.2300750625521268,7745.72,null,2398,0.65001668056713924,1558.74,null,null,0,null,null,1558.74]
[null,"May",null,1739,3.2308280621046577,5618.41,null,1739,0.65016676250718808,1130.6400000000001,null,null,0,null,null,1130.6400000000001]
[null,"June",null,1377,3.2311401597676106,4449.28,null,1382,0.65009406657018809,898.43,null,null,0,null,null,898.43]
[null,"July",null,979,3.2287129724208374,3160.91,null,979,0.64974463738508681,636.1,null,null,0,null,null,636.1]
[null,"August",null,848,3.228360849056604,2737.65,null,848,0.64966981132075463,550.91999999999996,null,null,0,null,null,550.91999999999996]
[null,"September",null,996,3.2311746987951806,3218.25,null,996,0.65023092369477908,647.63,null,null,0,null,null,647.63]
[null,"October",null,1310,3.2289770992366411,4229.96,null,1314,0.65024353120243528,854.42,null,null,0,null,null,854.42]
[null,"November",null,1540,3.2309285714285716,4975.63,null,1545,0.64988996763754048,1004.08,null,null,0,null,null,1004.08]
[null,"December",null,2187,3.2298308184727937,7063.64,null,2187,0.64996799268404204,1421.48,null,null,0,null,null,1421.48]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":20793},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2242576828740446},{"$f":"SUM(F43:F54)","v":67041.990000000005},null,{"$f":"SUM(H43:H54)","v":20929},{"$f":"IF(H56<>0,J56/H56,0)","v":0.65607530221224131},{"$f":"SUM(J43:J54)","v":13730.999999999998},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":13730.999999999998}]
[]
[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,{"$f":"D24+D43+D62+D81","v":6401},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5787486330260898},{"$f":"F24+F43+F62+F81","v":22907.57},null,{"$f":"H24+H43+H62+H81","v":7122},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77736310025273803},{"$f":"J24+J43+J62+J81","v":5536.38},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":5536.38}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":6442},3.5859779571561625,{"$f":"F25+F44+F63+F82","v":23100.87},null,{"$f":"H25+H44+H63+H82","v":6900},0.75705507246376813,{"$f":"J25+J44+J63+J82","v":5223.68},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,5223.68]
[null,"March",null,6162,3.585300227198962,22092.620000000003,null,6605,0.75685389856169571,4999.0200000000004,null,0,0,0,null,4999.0200000000004]
[null,"April",null,5155,3.5455790494665371,18277.46,null,5567,0.74677923477636066,4157.32,null,0,0,0,null,4157.32]
[null,"May",null,3827,3.5522785471648812,13594.57,null,4203,0.74973114442065192,3151.12,null,0,0,0,null,3151.12]
[null,"June",null,2916,3.541927297668038,10328.259999999998,null,3086,0.74391121192482179,2295.71,null,0,0,0,null,2295.71]
[null,"July",null,2491,3.5876154154957849,8936.75,null,2599,0.75586764140053864,1964.5,null,0,0,0,null,1964.5]
[null,"August",null,2356,3.6070500848896438,8498.2100000000009,null,2522,0.76264869151467096,1923.4,null,0,0,0,null,1923.4]
[null,"September",null,2836,3.6132052186177712,10247.049999999999,null,3192,0.76702694235588964,2448.35,null,0,0,0,null,2448.35]
[null,"October",null,3791,3.6157689264046429,13707.380000000001,null,3990,0.76409523809523816,3048.7400000000002,null,0,0,0,null,3048.7400000000002]
[null,"November",null,4839,3.6325294482331061,17577.810000000001,null,5426,0.77156284555842236,4186.5,null,0,0,0,null,4186.5]
[null,"December",null,5499,3.5852845971994909,19715.48,null,5997,0.75799232949808237,4545.68,null,0,0,0,null,4545.68]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":52715},{"$f":"IF(D113<>0,F113/D113,0)","v":3.585014322299156},{"$f":"SUM(F100:F111)","v":188984.03},null,{"$f":"SUM(H100:H111)","v":57209},{"$f":"IF(H113<>0,J113/H113,0)","v":0.76002726843678448},{"$f":"SUM(J100:J111)","v":43480.4},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":43480.4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":43480.4}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":3988},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":15074.64},null,{"$f":"'6. Historical Wholesale'!H24","v":4590},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":3947.4},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":3947.4}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":3888},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":14696.64},null,{"$f":"'6. Historical Wholesale'!H25","v":4346},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":3737.56},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2},{"$f":"L25*M25","v":0},null,3737.56]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":3710},{"$f":"E25","v":3.78},14023.8,null,{"$f":"'6. Historical Wholesale'!H26","v":4150},{"$f":"I25","v":0.86},3569,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2},0,null,3569]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":2757},3.78,10421.459999999999,null,{"$f":"'6. Historical Wholesale'!H27","v":3169},0.86,2725.34,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2,0,null,2725.34]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":2088},3.78,7892.6399999999994,null,{"$f":"'6. Historical Wholesale'!H28","v":2464},0.86,2119.04,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2,0,null,2119.04]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1539},3.78,5817.42,null,{"$f":"'6. Historical Wholesale'!H29","v":1704},0.86,1465.44,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2,0,null,1465.44]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1512},3.78,5715.36,null,{"$f":"'6. Historical Wholesale'!H30","v":1620},0.86,1393.2,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2,0,null,1393.2]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1508},3.78,5700.24,null,{"$f":"'6. Historical Wholesale'!H31","v":1674},0.86,1439.6399999999999,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2,0,null,1439.6399999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1840},3.78,6955.2,null,{"$f":"'6. Historical Wholesale'!H32","v":2196},0.86,1888.56,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2,0,null,1888.56]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":2481},3.78,9378.18,null,{"$f":"'6. Historical Wholesale'!H33","v":2676},0.86,2301.36,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2,0,null,2301.36]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":3299},3.78,12470.22,null,{"$f":"'6. Historical Wholesale'!H34","v":3881},0.86,3337.66,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2,0,null,3337.66]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":3312},3.78,12519.359999999999,null,{"$f":"'6. Historical Wholesale'!H35","v":3810},0.86,3276.6,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2,0,null,3276.6]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":31922},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000007},{"$f":"SUM(F24:F35)","v":120665.16000000002},null,{"$f":"SUM(H24:H35)","v":36280},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":31200.799999999999},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":31200.799999999999}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":2413},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":8233.3973000000005},null,{"$f":"'6. Historical Wholesale'!H43","v":2532},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":1994.9628},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":1994.9628}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":2554},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":8714.5033999999996},null,{"$f":"'6. Historical Wholesale'!H44","v":2554},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":2012.2966000000001},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":0},null,2012.2966000000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":2452},{"$f":"E44","v":3.4121000000000001},8366.4691999999995,null,{"$f":"'6. Historical Wholesale'!H45","v":2455},{"$f":"I44","v":0.78790000000000004},1934.2945000000002,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.8018000000000001},0,null,1934.2945000000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":2398},3.4121000000000001,8182.2157999999999,null,{"$f":"'6. Historical Wholesale'!H46","v":2398},0.78790000000000004,1889.3842000000002,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.8018000000000001},0,null,1889.3842000000002]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":1739},3.4121000000000001,5933.6419000000005,null,{"$f":"'6. Historical Wholesale'!H47","v":1739},0.78790000000000004,1370.1581000000001,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.8018000000000001,0,null,1370.1581000000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":1377},3.4121000000000001,4698.4616999999998,null,{"$f":"'6. Historical Wholesale'!H48","v":1382},0.78790000000000004,1088.8778,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.8018000000000001,0,null,1088.8778]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":979},3.4121000000000001,3340.4459000000002,null,{"$f":"'6. Historical Wholesale'!H49","v":979},0.78790000000000004,771.35410000000002,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.8018000000000001,0,null,771.35410000000002]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":848},3.4121000000000001,2893.4608000000003,null,{"$f":"'6. Historical Wholesale'!H50","v":848},0.78790000000000004,668.13920000000007,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.8018000000000001,0,null,668.13920000000007]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":996},3.4121000000000001,3398.4516000000003,null,{"$f":"'6. Historical Wholesale'!H51","v":996},0.78790000000000004,784.74840000000006,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.8018000000000001,0,null,784.74840000000006]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":1310},3.4121000000000001,4469.8510000000006,null,{"$f":"'6. Historical Wholesale'!H52","v":1314},0.78790000000000004,1035.3006,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.8018000000000001,0,null,1035.3006]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":1540},3.4121000000000001,5254.634,null,{"$f":"'6. Historical Wholesale'!H53","v":1545},0.78790000000000004,1217.3055000000002,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.8018000000000001,0,null,1217.3055000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":2187},3.4121000000000001,7462.2627000000002,null,{"$f":"'6. Historical Wholesale'!H54","v":2187},0.78790000000000004,1723.1373000000001,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.8018000000000001,0,null,1723.1373000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":20793},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":70947.795299999998},null,{"$f":"SUM(H43:H54)","v":20929},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000004},{"$f":"SUM(J43:J54)","v":16489.9591},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":16489.9591}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":6401},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6413118731448213},{"$f":"F24+F43+F62+F81","v":23308.0373},null,{"$f":"H24+H43+H62+H81","v":7122},{"$f":"IF(H100<>0,J100/H100,0)","v":0.83436714406065715},{"$f":"J24+J43+J62+J81","v":5942.3627999999999},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":5942.3627999999999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":6442},3.6341420987271036,{"$f":"F25+F44+F63+F82","v":23411.143400000001},null,{"$f":"H25+H44+H63+H82","v":6900},0.83331255072463772,{"$f":"J25+J44+J63+J82","v":5749.8566000000001},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,5749.8566000000001]
[null,"March",null,6162,3.6336042194092824,22390.269199999999,null,6605,0.83320128690386075,5503.2945,null,0,0,0,null,5503.2945]
[null,"April",null,5155,3.6088604849660517,18603.675799999997,null,5567,0.82894273396802598,4614.7242000000006,null,0,0,0,null,4614.7242000000006]
[null,"May",null,3827,3.6128251633133002,13826.2819,null,4203,0.83016847489888179,3489.1981000000001,null,0,0,0,null,3489.1981000000001]
[null,"June",null,2916,3.6062694444444445,10515.8817,null,3086,0.82771153596889169,2554.3177999999998,null,0,0,0,null,2554.3177999999998]
[null,"July",null,2491,3.6354098354074664,9055.8058999999994,null,2599,0.83284113120430947,2164.5541000000003,null,0,0,0,null,2164.5541000000003]
[null,"August",null,2356,3.6475809847198644,8593.7008000000005,null,2522,0.83575701823949244,2107.7791999999999,null,0,0,0,null,2107.7791999999999]
[null,"September",null,2836,3.6507939351198875,10353.651600000001,null,3192,0.83750263157894733,2673.3083999999999,null,0,0,0,null,2673.3083999999999]
[null,"October",null,3791,3.6528702189395941,13848.031000000001,null,3990,0.83625578947368429,3336.6606000000002,null,0,0,0,null,3336.6606000000002]
[null,"November",null,4839,3.6629167183302336,17724.853999999999,null,5426,0.83947023590121639,4554.9655000000002,null,0,0,0,null,4554.9655000000002]
[null,"December",null,5499,3.6336829787234044,19981.6227,null,5997,0.83370640320160072,4999.7372999999998,null,0,0,0,null,4999.7372999999998]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":52715},{"$f":"IF(D113<>0,F113/D113,0)","v":3.634884858199753},{"$f":"SUM(F100:F111)","v":191612.95529999997},null,{"$f":"SUM(H100:H111)","v":57209},{"$f":"IF(H113<>0,J113/H113,0)","v":0.83362336520477553},{"$f":"SUM(J100:J111)","v":47690.759100000003},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":47690.759100000003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":47690.759100000003}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2014 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":3988},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.66},{"$f":"D24*E24","v":14596.08},null,{"$f":"'6. Historical Wholesale'!H24","v":4590},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.87},{"$f":"H24*I24","v":3993.3},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":3993.3}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":3888},{"$f":"E24","v":3.66},14230.08,null,{"$f":"'6. Historical Wholesale'!H25","v":4346},{"$f":"I24","v":0.87},3781.02,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2},0,null,3781.02]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":3710},3.66,13578.6,null,{"$f":"'6. Historical Wholesale'!H26","v":4150},0.87,3610.5,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2,0,null,3610.5]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":2757},3.66,10090.620000000001,null,{"$f":"'6. Historical Wholesale'!H27","v":3169},0.87,2757.03,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2,0,null,2757.03]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":2088},3.66,7642.08,null,{"$f":"'6. Historical Wholesale'!H28","v":2464},0.87,2143.6799999999998,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2,0,null,2143.6799999999998]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1539},3.66,5632.74,null,{"$f":"'6. Historical Wholesale'!H29","v":1704},0.87,1482.48,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2,0,null,1482.48]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1512},3.66,5533.92,null,{"$f":"'6. Historical Wholesale'!H30","v":1620},0.87,1409.4,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2,0,null,1409.4]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1508},3.66,5519.2800000000007,null,{"$f":"'6. Historical Wholesale'!H31","v":1674},0.87,1456.3799999999999,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2,0,null,1456.3799999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1840},3.66,6734.4000000000005,null,{"$f":"'6. Historical Wholesale'!H32","v":2196},0.87,1910.52,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2,0,null,1910.52]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":2481},3.66,9080.4600000000009,null,{"$f":"'6. Historical Wholesale'!H33","v":2676},0.87,2328.12,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2,0,null,2328.12]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":3299},3.66,12074.34,null,{"$f":"'6. Historical Wholesale'!H34","v":3881},0.87,3376.47,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2,0,null,3376.47]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":3312},3.66,12121.92,null,{"$f":"'6. Historical Wholesale'!H35","v":3810},0.87,3314.7,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2,0,null,3314.7]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":31922},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":116834.52},null,{"$f":"SUM(H24:H35)","v":36280},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000000000000011},{"$f":"SUM(J24:J35)","v":31563.600000000006},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":31563.600000000006}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":2413},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":8233.3973000000005},null,{"$f":"'6. Historical Wholesale'!H43","v":2532},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":1994.9628},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":1994.9628}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":2554},{"$f":"E43","v":3.4121000000000001},8714.5033999999996,null,{"$f":"'6. Historical Wholesale'!H44","v":2554},{"$f":"I43","v":0.78790000000000004},2012.2966000000001,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.8018000000000001},0,null,2012.2966000000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":2452},3.4121000000000001,8366.4691999999995,null,{"$f":"'6. Historical Wholesale'!H45","v":2455},0.78790000000000004,1934.2945000000002,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.8018000000000001,0,null,1934.2945000000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":2398},3.4121000000000001,8182.2157999999999,null,{"$f":"'6. Historical Wholesale'!H46","v":2398},0.78790000000000004,1889.3842000000002,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.8018000000000001,0,null,1889.3842000000002]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":1739},3.4121000000000001,5933.6419000000005,null,{"$f":"'6. Historical Wholesale'!H47","v":1739},0.78790000000000004,1370.1581000000001,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.8018000000000001,0,null,1370.1581000000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":1377},3.4121000000000001,4698.4616999999998,null,{"$f":"'6. Historical Wholesale'!H48","v":1382},0.78790000000000004,1088.8778,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.8018000000000001,0,null,1088.8778]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":979},3.4121000000000001,3340.4459000000002,null,{"$f":"'6. Historical Wholesale'!H49","v":979},0.78790000000000004,771.35410000000002,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.8018000000000001,0,null,771.35410000000002]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":848},3.4121000000000001,2893.4608000000003,null,{"$f":"'6. Historical Wholesale'!H50","v":848},0.78790000000000004,668.13920000000007,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.8018000000000001,0,null,668.13920000000007]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":996},3.4121000000000001,3398.4516000000003,null,{"$f":"'6. Historical Wholesale'!H51","v":996},0.78790000000000004,784.74840000000006,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.8018000000000001,0,null,784.74840000000006]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":1310},3.4121000000000001,4469.8510000000006,null,{"$f":"'6. Historical Wholesale'!H52","v":1314},0.78790000000000004,1035.3006,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.8018000000000001,0,null,1035.3006]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":1540},3.4121000000000001,5254.634,null,{"$f":"'6. Historical Wholesale'!H53","v":1545},0.78790000000000004,1217.3055000000002,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.8018000000000001,0,null,1217.3055000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":2187},3.4121000000000001,7462.2627000000002,null,{"$f":"'6. Historical Wholesale'!H54","v":2187},0.78790000000000004,1723.1373000000001,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.8018000000000001,0,null,1723.1373000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":20793},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999997},{"$f":"SUM(F43:F54)","v":70947.795299999998},null,{"$f":"SUM(H43:H54)","v":20929},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000004},{"$f":"SUM(J43:J54)","v":16489.9591},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":16489.9591}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":6401},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5665485549132945},{"$f":"F24+F43+F62+F81","v":22829.477299999999},null,{"$f":"H24+H43+H62+H81","v":7122},{"$f":"IF(H100<>0,J100/H100,0)","v":0.84081196293176075},{"$f":"J24+J43+J62+J81","v":5988.2628000000004},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":5988.2628000000004}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":6442},3.5617173859049984,22944.5834,null,{"$f":"H25+H44+H63+H82","v":6900},0.83961110144927542,{"$f":"J25+J44+J63+J82","v":5793.3166000000001},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,5793.3166000000001]
[null,"March",null,6162,3.5613549496916583,21945.069199999998,null,{"$f":"H26+H45+H64+H83","v":6605},0.83948440575321726,{"$f":"J26+J45+J64+J83","v":5544.7945},null,{"$f":"L26+L45+L64+L83","v":0},0,{"$f":"N26+N45+N64+N83","v":0},null,5544.7945]
[null,"April",null,5155,3.5446820174587779,18272.835800000001,null,{"$f":"H27+H46+H65+H84","v":5567},0.83463520747260644,{"$f":"J27+J46+J65+J84","v":4646.4142000000002},null,{"$f":"L27+L46+L65+L84","v":0},0,{"$f":"N27+N46+N65+N84","v":0},null,4646.4142000000002]
[null,"May",null,3827,3.547353514502221,13575.7219,null,{"$f":"H28+H47+H66+H85","v":4203},0.83603095408041872,{"$f":"J28+J47+J66+J85","v":3513.8380999999999},null,{"$f":"L28+L47+L66+L85","v":0},0,{"$f":"N28+N47+N66+N85","v":0},null,3513.8380999999999]
[null,"June",null,2916,3.5429361111111111,10331.2017,null,{"$f":"H29+H48+H67+H86","v":3086},0.83323324692158129,{"$f":"J29+J48+J67+J86","v":2571.3577999999998},null,{"$f":"L29+L48+L67+L86","v":0},0,{"$f":"N29+N48+N67+N86","v":0},null,2571.3577999999998]
[null,"July",null,2491,3.5625716178241671,8874.3659000000007,null,{"$f":"H30+H49+H68+H87","v":2599},0.83907429780684883,{"$f":"J30+J49+J68+J87","v":2180.7541000000001},null,{"$f":"L30+L49+L68+L87","v":0},0,{"$f":"N30+N49+N68+N87","v":0},null,2180.7541000000001]
[null,"August",null,2356,3.5707728353140924,8412.7408000000014,null,{"$f":"H31+H50+H69+H88","v":2522},0.8423946074544012,{"$f":"J31+J50+J69+J88","v":2124.5191999999997},null,{"$f":"L31+L50+L69+L88","v":0},0,{"$f":"N31+N50+N69+N88","v":0},null,2124.5191999999997]
[null,"September",null,2836,3.5729377997179133,10132.851600000002,null,{"$f":"H32+H51+H70+H89","v":3192},0.8443823308270676,{"$f":"J32+J51+J70+J89","v":2695.2683999999999},null,{"$f":"L32+L51+L70+L89","v":0},0,{"$f":"N32+N51+N70+N89","v":0},null,2695.2683999999999]
[null,"October",null,3791,3.574336850435242,13550.311000000002,null,{"$f":"H33+H52+H71+H90","v":3990},0.84296255639097739,{"$f":"J33+J52+J71+J90","v":3363.4205999999999},null,{"$f":"L33+L52+L71+L90","v":0},0,{"$f":"N33+N52+N71+N90","v":0},null,3363.4205999999999]
[null,"November",null,4839,3.5811064269477169,17328.974000000002,null,{"$f":"H34+H53+H72+H91","v":5426},0.84662283450055287,{"$f":"J34+J53+J72+J91","v":4593.7754999999997},null,{"$f":"L34+L53+L72+L91","v":0},0,{"$f":"N34+N53+N72+N91","v":0},null,4593.7754999999997]
[null,"December",null,5499,3.5614080196399347,19584.182700000001,null,{"$f":"H35+H54+H73+H92","v":5997},0.84005957978989498,{"$f":"J35+J54+J73+J92","v":5037.8373000000001},null,{"$f":"L35+L54+L73+L92","v":0},0,{"$f":"N35+N54+N73+N92","v":0},null,5037.8373000000001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":52715},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5622178753675429},{"$f":"SUM(F100:F111)","v":187782.31530000002},null,{"$f":"SUM(H100:H111)","v":57209},{"$f":"IF(H113<>0,J113/H113,0)","v":0.83996502473387025},{"$f":"SUM(J100:J111)","v":48053.559099999984},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":48053.559099999984}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":48053.559099999984}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",6.7999999999999996E-3,15574437.510600001,null,{"$f":"ROUND(D17*E17, 2)","v":105906.18},{"$f":"G17/174751.55","v":0.60603857304842212},{"$f":"H17*total_current_wholesale_network","v":116124.84200760307},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.4561178808909287E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.0000000000000001E-3,5277282.3936000001,null,{"$f":"ROUND(D18*E18, 2)","v":31663.69},0.18119261316995472,34718.852088024723,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.5789263296066646E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.0619999999999998,null,17296,{"$f":"ROUND(D19*F19, 2)","v":35664.35},0.20408602956597524,39105.527260579685,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.2609578665922574}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.0000000000000001E-3,3905.8432000000003,null,{"$f":"ROUND(D20*E20, 2)","v":23.44},1.3413328808814572E-4,25.701675734675884,{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":6.5803142672690709E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.8997999999999999,null,66,{"$f":"ROUND(D21*F21, 2)","v":125.39},7.1753297753296039E-4,137.48861435029903,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.0831608234893793}]
["Street Lighting","RTSR - Network","kW",1.8902000000000001,null,724,{"$f":"ROUND(D22*F22, 2)","v":1368.5},7.8311179500267676E-3,1500.5436537075063,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.0725741073308099}]
[]
["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",1.6000000000000001E-3,15574437.510600001,null,{"$f":"ROUND(D27*E27, 2)","v":24919.1},{"$f":"G27/43689.31","v":0.57037064673257598},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":27201.409111034485},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":1.7465419918068399E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",1.6000000000000001E-3,5277282.3936000001,null,{"$f":"ROUND(D28*E28, 2)","v":8443.65},0.19326581262098211,9216.9933119729976,{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":1.7465416145156197E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.57630000000000003,null,17296,{"$f":"ROUND(D29*F29, 2)","v":9967.68},0.22814917424880368,10880.607307963621,{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":0.62908229116348413}]
["Unmetered Scattered Load","RTSR - Connection","kWh",1.6000000000000001E-3,3905.8432000000003,null,{"$f":"ROUND(D30*E30, 2)","v":6.25},1.4305558957099576E-4,6.8224296601388312,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":1.7467238982196804E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.45490000000000003,null,66,{"$f":"ROUND(D31*F31, 2)","v":30.02},6.8712460782740679E-4,32.769494143578832,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":0.49650748702392172}]
["Street Lighting","RTSR - Connection","kW",0.4456,null,724,{"$f":"ROUND(D32*F32, 2)","v":322.61},7.3841862002398308E-3,352.15744522518213,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":0.48640531108450569}]
[]
["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",7.4561178808909287E-3,15574437.510600001,null,{"$f":"IF(ISERROR(D37*E37), 0, ROUND(D37*E37, 2))","v":116124.84},{"$f":"G37/191612.95","v":0.60603857933401672},{"$f":"H37*forecast_wholesale_network","v":113803.32758846441},{"$f":"IF(ISERROR(I37/E37), 0, I37/E37)","v":7.3070586023417919E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.5789263296066646E-3,5277282.3936000001,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":34718.85},0.18119260728463288,34024.767311152013,{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":6.4474031847178374E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.2609578665922574,null,17296,{"$f":"ROUND(D39*F39, 2)","v":39105.53},0.20408604950761416,38323.750896970218,{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":2.2157580305833844}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.5803142672690709E-3,3905.8432000000003,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":25.7},1.3412454638373866E-4,25.18621785850069,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.4483433074068843E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.0831608234893793,null,66,{"$f":"ROUND(D41*F41, 2)","v":137.49},7.1754022888327748E-4,134.74136550059379,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.0415358409180877}]
["Street Lighting","RTSR - Network","kW",2.0725741073308099,null,724,{"$f":"ROUND(D42*F42, 2)","v":1500.54},7.8310990984690743E-3,1470.5419200542656,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.0311352486937371}]
[]
["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",1.7465419918068399E-3,15574437.510600001,null,{"$f":"ROUND(D47*E47, 2)","v":27201.41},{"$f":"G47/47690.76","v":0.57037065460898506},{"$f":"H47*forecast_wholesale_lineplus","v":27408.339960158541},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":1.7598285614812321E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",1.7465416145156197E-3,5277282.3936000001,null,{"$f":"ROUND(D48*E48, 2)","v":9216.99},0.19326573952690204,9287.1066363611899,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":1.7598274914422025E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.62908229116348413,null,17296,{"$f":"ROUND(D49*F49, 2)","v":10880.61},0.22814922639102417,10963.382334000356,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":0.63386808129049244}]
["Unmetered Scattered Load","RTSR - Connection","kWh",1.7467238982196804E-3,3905.8432000000003,null,{"$f":"ROUND(D50*E50, 2)","v":6.82},1.4300464073124436E-4,6.8718819549531158,{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":1.7593850042298461E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.49650748702392172,null,66,{"$f":"ROUND(D51*F51, 2)","v":32.770000000000003},6.8713520187138979E-4,33.019292032817248,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":0.50029230352753407}]
["Street Lighting","RTSR - Connection","kW",0.48640531108450569,null,724,{"$f":"ROUND(D52*F52, 2)","v":352.16},7.384239630486073E-3,354.83899549212452,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":0.49010910979575212}]

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