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

{"sheet":"1. Info","index":0,"n_rows":74,"n_cols":28,"rows_kept":74,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy + Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,"Utility Name   ","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,"Entegrus Powerlines Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnWin Utilities Ltd."]
[null,null,"Service Territory","Thunder Bay and Fort William First Nation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Assigned EB Number","EB-2016-0105",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,"Name and Title","Cindy Speziale, VP Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,"Phone Number","807-343-1118",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,"Email Address","cspeziale@tbhydro.on.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date","2016-09-09",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,"Last COS Re-based Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.1000000000000004E-3,null,4.5999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.7999999999999996E-3,null,4.1999999999999997E-3,null,null,1,"C18",{"$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 999 kW",null,"kW",null,2.2753999999999999,null,1.6274999999999999,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 999 kW - Interval Metered",null,"kW",null,2.4136000000000002,null,1.7988,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"General Service 1,000 to 4,999 kW",null,"kW",null,2.4136000000000002,null,1.7988,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.7999999999999996E-3,null,4.1999999999999997E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.7248000000000001,null,1.2845,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,"kW",null,1.7159,null,1.2581,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Large Use",null,"kW",null,2.4136000000000002,null,1.7988,null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",6.1000000000000004E-3,326028975,0,1.0342,{"$f":"F17*H17","v":337179165.94499999}]
[null,"Residential","RTSR - Connection","kWh",4.5999999999999999E-3,326028975,0,1.0342,{"$f":"F18*H18","v":337179165.94499999}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.7999999999999996E-3,137277269,0,1.0342,{"$f":"F19*H19","v":141972151.59979999}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.1999999999999997E-3,137277269,0,1.0342,{"$f":"F20*H20","v":141972151.59979999}]
[null,"General Service 50 to 999 kW","RTSR - Network","kW",2.2753999999999999,266437938,686988]
[null,"General Service 50 to 999 kW","RTSR - Connection","kW",1.6274999999999999,266437938,686988]
[null,"General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",2.4136000000000002,266437938,686988]
[null,"General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",1.7988,266437938,686988]
[null,"General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.4136000000000002,159116210,458345]
[null,"General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.7988,159116210,458345]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.7999999999999996E-3,2203133,0,1.0342,{"$f":"F27*H27","v":2278480.1486}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.1999999999999997E-3,2203133,0,1.0342,{"$f":"F28*H28","v":2278480.1486}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.7248000000000001,112347,308,1.0342]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.2845,112347,308,1.0342]
[null,"Street Lighting","RTSR - Network","kW",1.7159,9533361,27044,1.0342]
[null,"Street Lighting","RTSR - Connection","kW",1.2581,9533361,27044,1.0342]
[null,"Large Use","RTSR - Network","kW",2.4136000000000002,36734784,83443]
[null,"Large Use","RTSR - Connection","kW",1.7988,36734784,83443]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2015,null,null,2016,null,2017]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.78,null,null,3.66,null,3.66]
[]
[null,"Line Connection Service Rate","kW",null,0.86,null,null,0.87,null,0.87]
[]
[null,"Transformation Connection Service Rate","kW",null,2,null,null,2.02,null,2.02]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"2015 - 2016",null,null,2016,null,2017]
[null,null,null,null,"Jan - April 2015","May 2015 - Jan 2016",null,"Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,3.4121000000000001,null,3.3395999999999999,null,3.3395999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,0.78790000000000004,null,0.77910000000000001,null,0.77910000000000001]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,1.8018000000000001,null,1.7713000000000001,null,1.7713000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.27},{"$f":"SUM(F40,F38)","v":2.5897000000000001},null,{"$f":"SUM(H40,H38)","v":2.5504000000000002},null,{"$f":"SUM(J40,J38)","v":2.5504000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2015,null,null,2016,null,2017]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2015",null,null,"Current 2016",null,"Forecast 2017"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,178516,{"$f":"IF(D24<>0,F24/D24,0)","v":3.78},674790.48,null,79197,{"$f":"IF(H24<>0,J24/H24,0)","v":0.86},68109.42,null,180184,{"$f":"IF(L24<>0,N24/L24,0)","v":2},360368,null,{"$f":"J24+N24","v":428477.42}]
[null,"February",null,161303,3.78,609725.34,null,72711,0.86,62531.46,null,166871,2,333742,null,396273.46]
[null,"March",null,148914,3.7800000000000002,562894.92000000004,null,68328,0.86,58762.080000000002,null,154265,2,308530,null,367292.08]
[null,"April",null,119915,3.7800000000000002,453278.7,null,58222,0.86,50070.92,null,132782,2,265564,null,315634.92]
[null,"May",null,111517,3.7800000000000002,421534.26,null,55147,0.86,47426.42,null,131500,2,263000,null,310426.42]
[null,"June",null,120677,3.78,456159.06,null,57617,0.8600000000000001,49550.62,null,139157,2,278314,null,327864.62]
[null,"July",null,119831,3.78,452961.18,null,62699,0.86,53921.14,null,143314,2,286628,null,340549.14]
[null,"August",null,127441,3.78,481726.98,null,67193,0.8600000000000001,57785.98,null,152359,2,304718,null,362503.98]
[null,"September",null,131405,3.7800000000000002,496710.9,null,57320,0.86,49295.199999999997,null,151461,2,302922,null,352217.2]
[null,"October",null,123164,3.78,465559.92,null,56340,0.86,48452.4,null,136323,2,272646,null,321098.40000000002]
[null,"November",null,136382,3.7800000000000002,515523.96,null,64169,0.86,55185.34,null,146001,2,292002,null,347187.33999999997]
[null,"December",null,139390,3.78,526894.19999999995,null,69550,0.86,59813,null,156753,2,313506,null,373319]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1618455},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7800000000000002},{"$f":"SUM(F24:F35)","v":6117759.9000000004},null,{"$f":"SUM(H24:H35)","v":768493},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":660903.98},null,{"$f":"SUM(L24:L35)","v":1790970},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":3581940},null,{"$f":"SUM(P24:P35)","v":4242843.9800000004}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D43<>0,F43/D43,0)","v":0},null,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":0}]
[null,"February",null,null,{"$f":"IF(D44<>0,F44/D44,0)","v":0},null,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":178516},{"$f":"IF(D100<>0,F100/D100,0)","v":3.78},{"$f":"F24+F43+F62+F81","v":674790.48},null,{"$f":"H24+H43+H62+H81","v":79197},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86},{"$f":"J24+J43+J62+J81","v":68109.42},null,{"$f":"L24+L43+L62+L81","v":180184},{"$f":"IF(L100<>0,N100/L100,0)","v":2},{"$f":"N24+N43+N62+N81","v":360368},null,{"$f":"J100+N100","v":428477.42}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":161303},3.78,{"$f":"F25+F44+F63+F82","v":609725.34},null,{"$f":"H25+H44+H63+H82","v":72711},0.86,{"$f":"J25+J44+J63+J82","v":62531.46},null,{"$f":"L25+L44+L63+L82","v":166871},2,{"$f":"N25+N44+N63+N82","v":333742},null,396273.46]
[null,"March",null,148914,3.7800000000000002,562894.92000000004,null,68328,0.86,58762.080000000002,null,154265,2,308530,null,367292.08]
[null,"April",null,119915,3.7800000000000002,453278.7,null,58222,0.86,50070.92,null,132782,2,265564,null,315634.92]
[null,"May",null,111517,3.7800000000000002,421534.26,null,55147,0.86,47426.42,null,131500,2,263000,null,310426.42]
[null,"June",null,120677,3.78,456159.06,null,57617,0.8600000000000001,49550.62,null,139157,2,278314,null,327864.62]
[null,"July",null,119831,3.78,452961.18,null,62699,0.86,53921.14,null,143314,2,286628,null,340549.14]
[null,"August",null,127441,3.78,481726.98,null,67193,0.8600000000000001,57785.98,null,152359,2,304718,null,362503.98]
[null,"September",null,131405,3.7800000000000002,496710.9,null,57320,0.86,49295.199999999997,null,151461,2,302922,null,352217.2]
[null,"October",null,123164,3.78,465559.92,null,56340,0.86,48452.4,null,136323,2,272646,null,321098.40000000002]
[null,"November",null,136382,3.7800000000000002,515523.96,null,64169,0.86,55185.34,null,146001,2,292002,null,347187.33999999997]
[null,"December",null,139390,3.78,526894.19999999995,null,69550,0.86,59813,null,156753,2,313506,null,373319]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1618455},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7800000000000002},{"$f":"SUM(F100:F111)","v":6117759.9000000004},null,{"$f":"SUM(H100:H111)","v":768493},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86},{"$f":"SUM(J100:J111)","v":660903.98},null,{"$f":"SUM(L100:L111)","v":1790970},{"$f":"IF(L113<>0,N113/L113,0)","v":2},{"$f":"SUM(N100:N111)","v":3581940},null,{"$f":"SUM(P100:P111)","v":4242843.9800000004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":4242843.9800000004}]

{"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 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":178516},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":653368.56000000006},null,{"$f":"'6. Historical Wholesale'!H24","v":79197},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":68901.39},null,{"$f":"'6. Historical Wholesale'!L24","v":180184},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":363971.68},null,{"$f":"J24+N24","v":432873.07}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":161303},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":590368.98},null,{"$f":"'6. Historical Wholesale'!H25","v":72711},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":63258.57},null,{"$f":"'6. Historical Wholesale'!L25","v":166871},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":337079.42},null,400337.99]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":148914},{"$f":"E25","v":3.66},545025.24,null,{"$f":"'6. Historical Wholesale'!H26","v":68328},{"$f":"I25","v":0.87},59445.36,null,{"$f":"'6. Historical Wholesale'!L26","v":154265},{"$f":"M25","v":2.02},311615.3,null,371060.66]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":119915},3.66,438888.9,null,{"$f":"'6. Historical Wholesale'!H27","v":58222},0.87,50653.14,null,{"$f":"'6. Historical Wholesale'!L27","v":132782},2.02,268219.64,null,318872.78000000003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":111517},3.66,408152.22000000003,null,{"$f":"'6. Historical Wholesale'!H28","v":55147},0.87,47977.89,null,{"$f":"'6. Historical Wholesale'!L28","v":131500},2.02,265630,null,313607.89]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":120677},3.66,441677.82,null,{"$f":"'6. Historical Wholesale'!H29","v":57617},0.87,50126.79,null,{"$f":"'6. Historical Wholesale'!L29","v":139157},2.02,281097.14,null,331223.93]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":119831},3.66,438581.46,null,{"$f":"'6. Historical Wholesale'!H30","v":62699},0.87,54548.13,null,{"$f":"'6. Historical Wholesale'!L30","v":143314},2.02,289494.28000000003,null,344042.41000000003]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":127441},3.66,466434.06,null,{"$f":"'6. Historical Wholesale'!H31","v":67193},0.87,58457.909999999996,null,{"$f":"'6. Historical Wholesale'!L31","v":152359},2.02,307765.18,null,366223.08999999997]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":131405},3.66,480942.30000000005,null,{"$f":"'6. Historical Wholesale'!H32","v":57320},0.87,49868.4,null,{"$f":"'6. Historical Wholesale'!L32","v":151461},2.02,305951.22000000003,null,355819.62000000005]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":123164},3.66,450780.24,null,{"$f":"'6. Historical Wholesale'!H33","v":56340},0.87,49015.8,null,{"$f":"'6. Historical Wholesale'!L33","v":136323},2.02,275372.46000000002,null,324388.26]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":136382},3.66,499158.12,null,{"$f":"'6. Historical Wholesale'!H34","v":64169},0.87,55827.03,null,{"$f":"'6. Historical Wholesale'!L34","v":146001},2.02,294922.02,null,350749.05000000005]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":139390},3.66,510167.4,null,{"$f":"'6. Historical Wholesale'!H35","v":69550},0.87,60508.5,null,{"$f":"'6. Historical Wholesale'!L35","v":156753},2.02,316641.06,null,377149.56]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1618455},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":5923545.3000000007},null,{"$f":"SUM(H24:H35)","v":768493},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":668588.91},null,{"$f":"SUM(L24:L35)","v":1790970},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":3617759.4000000004},null,{"$f":"SUM(P24:P35)","v":4286348.3099999996}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":0},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},{"$f":"E44","v":3.3395999999999999},0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},{"$f":"I44","v":0.77910000000000001},0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7713000000000001},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7713000000000001},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":178516},{"$f":"IF(D100<>0,F100/D100,0)","v":3.66},{"$f":"F24+F43+F62+F81","v":653368.56000000006},null,{"$f":"H24+H43+H62+H81","v":79197},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87},{"$f":"J24+J43+J62+J81","v":68901.39},null,{"$f":"L24+L43+L62+L81","v":180184},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":363971.68},null,{"$f":"J100+N100","v":432873.07}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":161303},3.6599999999999997,{"$f":"F25+F44+F63+F82","v":590368.98},null,{"$f":"H25+H44+H63+H82","v":72711},0.87,{"$f":"J25+J44+J63+J82","v":63258.57},null,{"$f":"L25+L44+L63+L82","v":166871},2.02,{"$f":"N25+N44+N63+N82","v":337079.42},null,400337.99]
[null,"March",null,148914,3.66,545025.24,null,68328,0.87,59445.36,null,154265,2.02,311615.3,null,371060.66]
[null,"April",null,119915,3.66,438888.9,null,58222,0.87,50653.14,null,132782,2.02,268219.64,null,318872.78000000003]
[null,"May",null,111517,3.66,408152.22000000003,null,55147,0.87,47977.89,null,131500,2.02,265630,null,313607.89]
[null,"June",null,120677,3.66,441677.82,null,57617,0.87,50126.79,null,139157,2.02,281097.14,null,331223.93]
[null,"July",null,119831,3.66,438581.46,null,62699,0.87,54548.13,null,143314,2.02,289494.28000000003,null,344042.41000000003]
[null,"August",null,127441,3.66,466434.06,null,67193,0.87,58457.909999999996,null,152359,2.02,307765.18,null,366223.08999999997]
[null,"September",null,131405,3.66,480942.30000000005,null,57320,0.87,49868.4,null,151461,2.02,305951.22000000003,null,355819.62000000005]
[null,"October",null,123164,3.66,450780.24,null,56340,0.87000000000000011,49015.8,null,136323,2.02,275372.46000000002,null,324388.26]
[null,"November",null,136382,3.66,499158.12,null,64169,0.87,55827.03,null,146001,2.02,294922.02,null,350749.05000000005]
[null,"December",null,139390,3.66,510167.4,null,69550,0.87,60508.5,null,156753,2.02,316641.06,null,377149.56]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1618455},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6600000000000006},{"$f":"SUM(F100:F111)","v":5923545.3000000007},null,{"$f":"SUM(H100:H111)","v":768493},{"$f":"IF(H113<>0,J113/H113,0)","v":0.87},{"$f":"SUM(J100:J111)","v":668588.91},null,{"$f":"SUM(L100:L111)","v":1790970},{"$f":"IF(L113<>0,N113/L113,0)","v":2.02},{"$f":"SUM(N100:N111)","v":3617759.4000000004},null,{"$f":"SUM(P100:P111)","v":4286348.3099999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!H75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":4286348.3099999996}]

{"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 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":178516},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":653368.56000000006},null,{"$f":"'6. Historical Wholesale'!H24","v":79197},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":68901.39},null,{"$f":"'6. Historical Wholesale'!L24","v":180184},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":363971.68},null,{"$f":"J24+N24","v":432873.07}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":161303},{"$f":"E24","v":3.66},590368.98,null,{"$f":"'6. Historical Wholesale'!H25","v":72711},{"$f":"I24","v":0.87},63258.57,null,{"$f":"'6. Historical Wholesale'!L25","v":166871},{"$f":"M24","v":2.02},337079.42,null,400337.99]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":148914},3.66,545025.24,null,{"$f":"'6. Historical Wholesale'!H26","v":68328},0.87,59445.36,null,{"$f":"'6. Historical Wholesale'!L26","v":154265},2.02,311615.3,null,371060.66]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":119915},3.66,438888.9,null,{"$f":"'6. Historical Wholesale'!H27","v":58222},0.87,50653.14,null,{"$f":"'6. Historical Wholesale'!L27","v":132782},2.02,268219.64,null,318872.78000000003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":111517},3.66,408152.22000000003,null,{"$f":"'6. Historical Wholesale'!H28","v":55147},0.87,47977.89,null,{"$f":"'6. Historical Wholesale'!L28","v":131500},2.02,265630,null,313607.89]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":120677},3.66,441677.82,null,{"$f":"'6. Historical Wholesale'!H29","v":57617},0.87,50126.79,null,{"$f":"'6. Historical Wholesale'!L29","v":139157},2.02,281097.14,null,331223.93]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":119831},3.66,438581.46,null,{"$f":"'6. Historical Wholesale'!H30","v":62699},0.87,54548.13,null,{"$f":"'6. Historical Wholesale'!L30","v":143314},2.02,289494.28000000003,null,344042.41000000003]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":127441},3.66,466434.06,null,{"$f":"'6. Historical Wholesale'!H31","v":67193},0.87,58457.909999999996,null,{"$f":"'6. Historical Wholesale'!L31","v":152359},2.02,307765.18,null,366223.08999999997]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":131405},3.66,480942.30000000005,null,{"$f":"'6. Historical Wholesale'!H32","v":57320},0.87,49868.4,null,{"$f":"'6. Historical Wholesale'!L32","v":151461},2.02,305951.22000000003,null,355819.62000000005]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":123164},3.66,450780.24,null,{"$f":"'6. Historical Wholesale'!H33","v":56340},0.87,49015.8,null,{"$f":"'6. Historical Wholesale'!L33","v":136323},2.02,275372.46000000002,null,324388.26]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":136382},3.66,499158.12,null,{"$f":"'6. Historical Wholesale'!H34","v":64169},0.87,55827.03,null,{"$f":"'6. Historical Wholesale'!L34","v":146001},2.02,294922.02,null,350749.05000000005]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":139390},3.66,510167.4,null,{"$f":"'6. Historical Wholesale'!H35","v":69550},0.87,60508.5,null,{"$f":"'6. Historical Wholesale'!L35","v":156753},2.02,316641.06,null,377149.56]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1618455},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":5923545.3000000007},null,{"$f":"SUM(H24:H35)","v":768493},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":668588.91},null,{"$f":"SUM(L24:L35)","v":1790970},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":3617759.4000000004},null,{"$f":"SUM(P24:P35)","v":4286348.3099999996}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.3395999999999999},0,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.77910000000000001},0,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7713000000000001},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.7713000000000001,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.7713000000000001,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":178516},{"$f":"IF(D100<>0,F100/D100,0)","v":3.66},{"$f":"F24+F43+F62+F81","v":653368.56000000006},null,{"$f":"H24+H43+H62+H81","v":79197},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87},{"$f":"J24+J43+J62+J81","v":68901.39},null,{"$f":"L24+L43+L62+L81","v":180184},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":363971.68},null,{"$f":"J100+N100","v":432873.07}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":161303},3.6599999999999997,590368.98,null,{"$f":"H25+H44+H63+H82","v":72711},0.87,{"$f":"J25+J44+J63+J82","v":63258.57},null,{"$f":"L25+L44+L63+L82","v":166871},2.02,{"$f":"N25+N44+N63+N82","v":337079.42},null,400337.99]
[null,"March",null,148914,3.66,545025.24,null,{"$f":"H26+H45+H64+H83","v":68328},0.87,{"$f":"J26+J45+J64+J83","v":59445.36},null,{"$f":"L26+L45+L64+L83","v":154265},2.02,{"$f":"N26+N45+N64+N83","v":311615.3},null,371060.66]
[null,"April",null,119915,3.66,438888.9,null,{"$f":"H27+H46+H65+H84","v":58222},0.87,{"$f":"J27+J46+J65+J84","v":50653.14},null,{"$f":"L27+L46+L65+L84","v":132782},2.02,{"$f":"N27+N46+N65+N84","v":268219.64},null,318872.78000000003]
[null,"May",null,111517,3.66,408152.22000000003,null,{"$f":"H28+H47+H66+H85","v":55147},0.87,{"$f":"J28+J47+J66+J85","v":47977.89},null,{"$f":"L28+L47+L66+L85","v":131500},2.02,{"$f":"N28+N47+N66+N85","v":265630},null,313607.89]
[null,"June",null,120677,3.66,441677.82,null,{"$f":"H29+H48+H67+H86","v":57617},0.87,{"$f":"J29+J48+J67+J86","v":50126.79},null,{"$f":"L29+L48+L67+L86","v":139157},2.02,{"$f":"N29+N48+N67+N86","v":281097.14},null,331223.93]
[null,"July",null,119831,3.66,438581.46,null,{"$f":"H30+H49+H68+H87","v":62699},0.87,{"$f":"J30+J49+J68+J87","v":54548.13},null,{"$f":"L30+L49+L68+L87","v":143314},2.02,{"$f":"N30+N49+N68+N87","v":289494.28000000003},null,344042.41000000003]
[null,"August",null,127441,3.66,466434.06,null,{"$f":"H31+H50+H69+H88","v":67193},0.87,{"$f":"J31+J50+J69+J88","v":58457.909999999996},null,{"$f":"L31+L50+L69+L88","v":152359},2.02,{"$f":"N31+N50+N69+N88","v":307765.18},null,366223.08999999997]
[null,"September",null,131405,3.66,480942.30000000005,null,{"$f":"H32+H51+H70+H89","v":57320},0.87,{"$f":"J32+J51+J70+J89","v":49868.4},null,{"$f":"L32+L51+L70+L89","v":151461},2.02,{"$f":"N32+N51+N70+N89","v":305951.22000000003},null,355819.62000000005]
[null,"October",null,123164,3.66,450780.24,null,{"$f":"H33+H52+H71+H90","v":56340},0.87000000000000011,{"$f":"J33+J52+J71+J90","v":49015.8},null,{"$f":"L33+L52+L71+L90","v":136323},2.02,{"$f":"N33+N52+N71+N90","v":275372.46000000002},null,324388.26]
[null,"November",null,136382,3.66,499158.12,null,{"$f":"H34+H53+H72+H91","v":64169},0.87,{"$f":"J34+J53+J72+J91","v":55827.03},null,{"$f":"L34+L53+L72+L91","v":146001},2.02,{"$f":"N34+N53+N72+N91","v":294922.02},null,350749.05000000005]
[null,"December",null,139390,3.66,510167.4,null,{"$f":"H35+H54+H73+H92","v":69550},0.87,{"$f":"J35+J54+J73+J92","v":60508.5},null,{"$f":"L35+L54+L73+L92","v":156753},2.02,{"$f":"N35+N54+N73+N92","v":316641.06},null,377149.56]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1618455},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6600000000000006},{"$f":"SUM(F100:F111)","v":5923545.3000000007},null,{"$f":"SUM(H100:H111)","v":768493},{"$f":"IF(H113<>0,J113/H113,0)","v":0.87},{"$f":"SUM(J100:J111)","v":668588.91},null,{"$f":"SUM(L100:L111)","v":1790970},{"$f":"IF(L113<>0,N113/L113,0)","v":2.02},{"$f":"SUM(N100:N111)","v":3617759.4000000004},null,{"$f":"SUM(P100:P111)","v":4286348.3099999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!J75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":4286348.3099999996}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":64,"n_cols":10,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",6.1000000000000004E-3,337179165.94499999,0,{"$f":"ROUND(D17*E17, 2)","v":2056792.91},{"$f":"G17/7469328.86","v":0.27536515643521953},{"$f":"H17*total_current_wholesale_network","v":1631137.9781856097},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":4.8376001334900914E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.7999999999999996E-3,141972151.59979999,0,{"$f":"ROUND(D18*E18, 2)","v":823438.48},{"$f":"G18/7469328.86","v":0.11024263296394744},{"$f":"H18*total_current_wholesale_network","v":653027.23035321606},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":4.599685381919196E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.2753999999999999,null,686988,{"$f":"ROUND(D19*F19, 2)","v":1563172.5},{"$f":"G19/7469328.86","v":0.20927884275803596},{"$f":"H19*total_current_wholesale_network","v":1239672.7054088032},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":1.8045041622398108}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",2.4136000000000002,null,686988,{"$f":"ROUND(D20*F20, 2)","v":1658114.24},{"$f":"G20/7469328.86","v":0.22198972238049242},{"$f":"H20*total_current_wholesale_network","v":1314966.1766552709},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":1.9141035602590888}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.4136000000000002,null,458345,{"$f":"ROUND(D21*F21, 2)","v":1106261.49},{"$f":"G21/7469328.86","v":0.1481072142805612},{"$f":"H21*total_current_wholesale_network","v":877319.79304771125},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.9141035531045638}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.7999999999999996E-3,2278480.1486,0,{"$f":"ROUND(D22*E22, 2)","v":13215.18},{"$f":"G22/7469328.86","v":1.7692593602044186E-3},{"$f":"H22*total_current_wholesale_network","v":10480.287967619892},{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":4.5996836856618869E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.7248000000000001,null,308,{"$f":"ROUND(D23*F23, 2)","v":531.24},{"$f":"G23/7469328.86","v":7.1122855875969558E-5},{"$f":"H23*total_current_wholesale_network","v":421.2994586466769},{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.3678553852164834}]
["Street Lighting","RTSR - Network","kW",1.7159,null,27044,{"$f":"ROUND(D24*F24, 2)","v":46404.800000000003},{"$f":"G24/7469328.86","v":6.2127134672712754E-3},{"$f":"H24*total_current_wholesale_network","v":36801.289659301474},{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":1.3607931393026724}]
["Large Use","RTSR - Network","kW",2.4136000000000002,null,83443,{"$f":"ROUND(D25*F25, 2)","v":201398.02},{"$f":"G25/7469328.86","v":2.6963335498391749E-2},{"$f":"H25*total_current_wholesale_network","v":159718.53926382161},{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":1.9141035109454552}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",4.5999999999999999E-3,337179165.94499999,0,{"$f":"ROUND(D30*E30, 2)","v":1551024.16},{"$f":"G30/5519691.75","v":0.28099832929982005},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":1204456.713907107},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":3.5721563950471828E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.1999999999999997E-3,141972151.59979999,0,{"$f":"ROUND(D31*E31, 2)","v":596283.04},{"$f":"G31/5519691.75","v":0.10802832241492472},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":463047.01721534762},{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":3.2615341248093048E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",1.6274999999999999,null,686988,{"$f":"ROUND(D32*F32, 2)","v":1118072.97},{"$f":"G32/5519691.75","v":0.20256076256432254},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":868245.98228989507},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.2638444664097408}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",1.7988,null,686988,{"$f":"ROUND(D33*F33, 2)","v":1235754.01},{"$f":"G33/5519691.75","v":0.22388098212187302},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":959631.86935923051},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.3968684596517413}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.7988,null,458345,{"$f":"ROUND(D34*F34, 2)","v":824470.99},{"$f":"G34/5519691.75","v":0.14936902771789748},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":640247.67952495301},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.3968684714024435}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.1999999999999997E-3,2278480.1486,0,{"$f":"ROUND(D35*E35, 2)","v":9569.6200000000008},{"$f":"G35/5519691.75","v":1.7337236268673882E-3},{"$f":"H35*Total_Current_Wholesale_Lineplus","v":7431.3433380300994},{"$f":"IF(ISERROR(I35/E35), 0, I35/E35)","v":3.2615352574373968E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.2845,null,308,{"$f":"ROUND(D36*F36, 2)","v":395.63},{"$f":"G36/5519691.75","v":7.1676104014322894E-5},{"$f":"H36*Total_Current_Wholesale_Lineplus","v":307.22874730917715},{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":0.99749593282200377}]
["Street Lighting","RTSR - Connection","kW",1.2581,null,27044,{"$f":"ROUND(D37*F37, 2)","v":34024.06},{"$f":"G37/5519691.75","v":6.1641232048873012E-3},{"$f":"H37*Total_Current_Wholesale_Lineplus","v":26421.579081900465},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":0.9769848795259749}]
["Large Use","RTSR - Connection","kW",1.7988,null,83443,{"$f":"ROUND(D38*F38, 2)","v":150097.26999999999},{"$f":"G38/5519691.75","v":2.719305294539319E-2},{"$f":"H38*Total_Current_Wholesale_Lineplus","v":116558.8965362266},{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":1.3968684795156765}]
[]
["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",4.8376001334900914E-3,337179165.94499999,0,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":1631137.98},{"$f":"G43/5923545.31","v":0.27536515627665553},{"$f":"H43*forecast_wholesale_network","v":1631137.9772463485},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":4.8376001307044473E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",4.599685381919196E-3,141972151.59979999,0,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":653027.23},{"$f":"G44/5923545.31","v":0.1102426327182091},{"$f":"H44*forecast_wholesale_network","v":653027.22889757378},{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":4.5996853716661831E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",1.8045041622398108,null,686988,{"$f":"ROUND(D45*F45, 2)","v":1239672.71},{"$f":"G45/5923545.31","v":0.20927884317981185},{"$f":"H45*forecast_wholesale_network","v":1239672.7079072117},{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":1.8045041658765681}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",1.9141035602590888,null,686988,{"$f":"ROUND(D46*F46, 2)","v":1314966.18},{"$f":"G46/5923545.31","v":0.22198972257038413},{"$f":"H46*forecast_wholesale_network","v":1314966.1777801029},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":1.9141035618964275}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",1.9141035531045638,null,458345,{"$f":"ROUND(D47*F47, 2)","v":877319.79},{"$f":"G47/5923545.31","v":0.14810721351602191},{"$f":"H47*forecast_wholesale_network","v":877319.78851892811},{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":1.9141035432238338}]
["Unmetered Scattered Load","RTSR - Network","kWh",4.5996836856618869E-3,2278480.1486,0,{"$f":"IF(ISERROR(D48*E48), 0, ROUND(D48*E48, 2))","v":10480.290000000001},{"$f":"G48/5923545.31","v":1.7692597003195712E-3},{"$f":"H48*forecast_wholesale_network","v":10480.289982307406},{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":4.5996845698861866E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.3678553852164834,null,308,{"$f":"ROUND(D49*F49, 2)","v":421.3},{"$f":"G49/5923545.31","v":7.1122947145988837E-5},{"$f":"H49*forecast_wholesale_network","v":421.29999928877066},{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":1.3678571405479567}]
["Street Lighting","RTSR - Network","kW",1.3607931393026724,null,27044,{"$f":"ROUND(D50*F50, 2)","v":36801.29},{"$f":"G50/5923545.31","v":6.2127135142990919E-3},{"$f":"H50*forecast_wholesale_network","v":36801.289937872876},{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":1.3607931496033454}]
["Large Use","RTSR - Network","kW",1.9141035109454552,null,83443,{"$f":"ROUND(D51*F51, 2)","v":159718.54},{"$f":"G51/5923545.31","v":2.6963335577152869E-2},{"$f":"H51*forecast_wholesale_network","v":159718.53973036667},{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":1.9141035165366378}]
[]
["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",3.5721563950471828E-3,337179165.94499999,0,{"$f":"ROUND(D56*E56, 2)","v":1204456.71},{"$f":"G56/4286348.31","v":0.28099832838829658},{"$f":"H56*forecast_wholesale_lineplus","v":1204456.71},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":3.572156383459554E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.2615341248093048E-3,141972151.59979999,0,{"$f":"ROUND(D57*E57, 2)","v":463047.02},{"$f":"G57/4286348.31","v":0.10802832306458084},{"$f":"H57*forecast_wholesale_lineplus","v":463047.02},{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":3.2615341444233799E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",1.2638444664097408,null,686988,{"$f":"ROUND(D58*F58, 2)","v":868245.98},{"$f":"G58/4286348.31","v":0.20256076203009271},{"$f":"H58*forecast_wholesale_lineplus","v":868245.98},{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":1.263844463076502}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",1.3968684596517413,null,686988,{"$f":"ROUND(D59*F59, 2)","v":959631.87},{"$f":"G59/4286348.31","v":0.22388098227136377},{"$f":"H59*forecast_wholesale_lineplus","v":959631.87},{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":1.3968684605844643}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.3968684714024435,null,458345,{"$f":"ROUND(D60*F60, 2)","v":640247.68000000005},{"$f":"G60/4286348.31","v":0.14936902782872541},{"$f":"H60*forecast_wholesale_lineplus","v":640247.68000000005},{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":1.3968684724388836}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.2615352574373968E-3,2278480.1486,0,{"$f":"ROUND(D61*E61, 2)","v":7431.34},{"$f":"G61/4286348.31","v":1.7337228481089071E-3},{"$f":"H61*forecast_wholesale_lineplus","v":7431.34},{"$f":"IF(ISERROR(I61/E61), 0, I61/E61)","v":3.2615337924125202E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.99749593282200377,null,308,{"$f":"ROUND(D62*F62, 2)","v":307.23},{"$f":"G62/4286348.31","v":7.1676396265612876E-5},{"$f":"H62*forecast_wholesale_lineplus","v":307.23},{"$f":"IF(ISERROR(I62/F62), 0, I62/F62)","v":0.99750000000000005}]
["Street Lighting","RTSR - Connection","kW",0.9769848795259749,null,27044,{"$f":"ROUND(D63*F63, 2)","v":26421.58},{"$f":"G63/4286348.31","v":6.164123419078839E-3},{"$f":"H63*forecast_wholesale_lineplus","v":26421.58},{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":0.97698491347433813}]
["Large Use","RTSR - Connection","kW",1.3968684795156765,null,83443,{"$f":"ROUND(D64*F64, 2)","v":116558.9},{"$f":"G64/4286348.31","v":2.719305375348743E-2},{"$f":"H64*forecast_wholesale_lineplus","v":116558.9},{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":1.3968685210263292}]

{"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]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 50 to 999 kW - Interval Metered"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"General Service 1,000 to 4,999 kW"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Unmetered Scattered Load"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Sentinel Lighting"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Street Lighting"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Large Use"},9]
[{"$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]