{"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   ","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,"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","Norfolk",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-",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","Clement Li",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","416-345-5848",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","clement.li@hydroone.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,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,6.7000000000000002E-3,null,3.2000000000000002E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.1999999999999998E-3,null,2.8E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.4950999999999999,null,1.1102000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.1999999999999998E-3,null,2.8E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.8913,null,0.87619999999999998,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.8817999999999999,null,0.85829999999999995,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",6.7000000000000002E-3,145220158.08405906,null,1.0564,{"$f":"F17*H17","v":153410575}]
[null,"Residential","RTSR - Connection","kWh",3.2000000000000002E-3,145220158.08405906,null,1.0564,{"$f":"F18*H18","v":153410575}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.1999999999999998E-3,60083400.227186672,null,1.0564,{"$f":"F19*H19","v":63472104}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",2.8E-3,60083400.227186672,null,1.0564,{"$f":"F20*H20","v":63472104}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.4950999999999999,160134862,339114]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.1102000000000001,160134862,339114]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.1999999999999998E-3,475017.03900037863,null,1.0564,{"$f":"F23*H23","v":501808}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",2.8E-3,475017.03900037863,null,1.0564,{"$f":"F24*H24","v":501808}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.8913,313765.61908368045,870]
[null,"Sentinel Lighting","RTSR - Connection","kW",0.87619999999999998,313765.61908368045,870]
[null,"Street Lighting","RTSR - Network","kW",1.8817999999999999,3084838.129496403,9350]
[null,"Street Lighting","RTSR - Connection","kW",0.85829999999999995,3084838.129496403,9350]

{"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,40723,{"$f":"IF(D24<>0,F24/D24,0)","v":3.2199999999999998},131128.06,null,40824,{"$f":"IF(H24<>0,J24/H24,0)","v":0.78999999999999992},32250.959999999999,null,11694,{"$f":"IF(L24<>0,N24/L24,0)","v":1.77},20698.38,null,{"$f":"J24+N24","v":52949.34}]
[null,"February",null,40906,{"$f":"IF(D25<>0,F25/D25,0)","v":3.22},131717.32,null,41007,{"$f":"IF(H25<>0,J25/H25,0)","v":0.78999999999999992},32395.53,null,11727,{"$f":"IF(L25<>0,N25/L25,0)","v":1.77},20756.79,null,53152.32]
[null,"March",null,37359,3.2199999999999998,120295.98,null,37536,0.78999999999999992,29653.439999999999,null,10919,1.77,19326.63,null,48980.07]
[null,"April",null,32869,3.2199999999999998,105838.18,null,34670,0.78999999999999992,27389.3,null,9881,1.7699999999999998,17489.37,null,44878.67]
[null,"May",null,39070,3.2199999999999998,125805.4,null,41827,0.79,33043.33,null,11424,1.77,20220.48,null,53263.81]
[null,"June",null,42010,3.22,135272.20000000001,null,45058,0.79,35595.82,null,12304,1.7700000000000002,21778.080000000002,null,57373.9]
[null,"July",null,49200,3.22,158424,null,52841,0.79,41744.39,null,14066,1.77,24896.82,null,66641.209999999992]
[null,"August",null,43509,3.22,140098.98000000001,null,45211,0.79,35716.69,null,11883,1.77,21032.91,null,56749.600000000006]
[null,"September",null,42178,3.22,135813.16,null,45461,0.79,35914.19,null,13271,1.7699999999999998,23489.67,null,59403.86]
[null,"October",null,34419,3.2199999999999998,110829.18,null,34419,0.78999999999999992,27191.01,null,10494,1.77,18574.38,null,45765.39]
[null,"November",null,35811,3.2199999999999998,115311.42,null,36499,0.78999999999999992,28834.21,null,11045,1.7700000000000002,19549.650000000001,null,48383.86]
[null,"December",null,34845,3.2199999999999998,112200.9,null,36540,0.78999999999999992,28866.6,null,11277,1.77,19960.29,null,48826.89]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":472899},{"$f":"IF(D37<>0,F37/D37,0)","v":3.2199999999999989},{"$f":"SUM(F24:F35)","v":1522734.7799999996},null,{"$f":"SUM(H24:H35)","v":491893},{"$f":"IF(H37<>0,J37/H37,0)","v":0.79},{"$f":"SUM(J24:J35)","v":388595.47000000003},null,{"$f":"SUM(L24:L35)","v":139985},{"$f":"IF(L37<>0,N37/L37,0)","v":1.77},{"$f":"SUM(N24:N35)","v":247773.45},null,{"$f":"SUM(P24:P35)","v":636368.92000000004}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,15655,{"$f":"IF(D43<>0,F43/D43,0)","v":2.65},41485.75,null,15794,{"$f":"IF(H43<>0,J43/H43,0)","v":0.64},10108.16,null,15794,{"$f":"IF(L43<>0,N43/L43,0)","v":1.500010130429277},23691.16,null,{"$f":"J43+N43","v":33799.32}]
[null,"February",null,14443,{"$f":"IF(D44<>0,F44/D44,0)","v":2.65},38273.949999999997,null,14505,{"$f":"IF(H44<>0,J44/H44,0)","v":0.63998621165115477},9283,null,14505,{"$f":"IF(L44<>0,N44/L44,0)","v":1.5000344708721132},21758,null,31041]
[null,"March",null,13383,2.65,35464.949999999997,null,13383,0.64,8565.1200000000008,null,13383,1.5,20074.5,null,28639.620000000003]
[null,"April",null,12093,2.65,32046.45,null,12159,0.64,7781.76,null,12159,1.5,18238.5,null,26020.260000000002]
[null,"May",null,14286,2.65,37857.9,null,14286,0.64,9143.0400000000009,null,14286,1.5,21429,null,30572.04]
[null,"June",null,15909,2.65,42158.85,null,15909,0.64,10181.76,null,15909,1.5,23863.5,null,34045.26]
[null,"July",null,21622,2.6500000000000004,57298.3,null,21622,0.64,13838.08,null,21622,1.5,32433,null,46271.08]
[null,"August",null,17685,2.65,46865.25,null,18487,0.64,11831.68,null,18487,1.5,27730.5,null,39562.18]
[null,"September",null,13440,2.65,35616,null,13603,0.64,8705.92,null,13603,1.5,20404.5,null,29110.42]
[null,"October",null,13100,2.65,34715,null,13350,0.64,8544,null,13350,1.5,20025,null,28569]
[null,"November",null,14601,2.65,38692.65,null,14827,0.64,9489.2800000000007,null,14827,1.5,22240.5,null,31729.78]
[null,"December",null,15000,2.65,39750,null,15000,0.64,9600,null,15000,1.5,22500,null,32100]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":181217},{"$f":"IF(D56<>0,F56/D56,0)","v":2.6500000000000004},{"$f":"SUM(F43:F54)","v":480225.05000000005},null,{"$f":"SUM(H43:H54)","v":182925},{"$f":"IF(H56<>0,J56/H56,0)","v":0.63999890665573322},{"$f":"SUM(J43:J54)","v":117071.8},null,{"$f":"SUM(L43:L54)","v":182925},{"$f":"IF(L56<>0,N56/L56,0)","v":1.5000036080360806},{"$f":"SUM(N43:N54)","v":274388.16000000003},null,{"$f":"SUM(P43:P54)","v":391459.95999999996}]
[]
[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,{"$f":"D24+D43+D62+D81","v":56378},{"$f":"IF(D100<>0,F100/D100,0)","v":3.061722835148462},{"$f":"F24+F43+F62+F81","v":172613.81},null,{"$f":"H24+H43+H62+H81","v":56618},{"$f":"IF(H100<>0,J100/H100,0)","v":0.74815641668727251},{"$f":"J24+J43+J62+J81","v":42359.119999999995},null,{"$f":"L24+L43+L62+L81","v":27488},{"$f":"IF(L100<>0,N100/L100,0)","v":1.6148697613504075},{"$f":"N24+N43+N62+N81","v":44389.54},null,{"$f":"J100+N100","v":86748.66}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":55349},3.0712618114148409,{"$f":"F25+F44+F63+F82","v":169991.27000000002},null,{"$f":"H25+H44+H63+H82","v":55512},0.75080216890041795,{"$f":"J25+J44+J63+J82","v":41678.53},null,{"$f":"L25+L44+L63+L82","v":26232},1.6207224001219884,{"$f":"N25+N44+N63+N82","v":42514.79},null,84193.32]
[null,"March",null,50742,3.0696647747428165,155760.93,null,50919,0.75057562010251566,38218.559999999998,null,24302,1.6213122376759117,39401.130000000005,null,77619.69]
[null,"April",null,44962,3.0666925403674217,137884.63,null,46829,0.75105297999103116,35171.06,null,22040,1.6210467332123411,35727.869999999995,null,70898.929999999993]
[null,"May",null,53356,3.067383237124222,163663.29999999999,null,56113,0.75181098854097983,42186.37,null,25710,1.6199719953325553,41649.479999999996,null,83835.850000000006]
[null,"June",null,57919,3.0634342789067492,177431.05000000002,null,60967,0.75085833319664741,45777.58,null,28213,1.6177499734165102,45641.58,null,91419.16]
[null,"July",null,70822,3.045978650701759,215722.3,null,74463,0.74644414004270576,55582.47,null,35688,1.6064172831203767,57329.82,null,112912.29000000001]
[null,"August",null,61194,3.0552706147661537,186964.23,null,63698,0.74646566611196585,47548.37,null,30370,1.6056440566348371,48763.41,null,96311.78]
[null,"September",null,55618,3.0822604192887195,171429.16,null,59064,0.7554535757822024,44620.11,null,26874,1.633332217012726,43894.17,null,88514.28]
[null,"October",null,47519,3.0628628548580568,145544.18,null,47769,0.74807950763047149,35735.009999999995,null,23844,1.6188298943130348,38599.380000000005,null,74334.39]
[null,"November",null,50412,3.0549089502499407,154004.07,null,51326,0.74666816038654871,38323.49,null,25872,1.6152655380333953,41790.15,null,80113.64]
[null,"December",null,49845,3.0484682515798975,151950.9,null,51540,0.74634458672875437,38466.6,null,26277,1.6158728165315677,42460.29,null,80926.89]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":654116},{"$f":"IF(D113<>0,F113/D113,0)","v":3.0620865870885283},{"$f":"SUM(F100:F111)","v":2002959.8299999998},null,{"$f":"SUM(H100:H111)","v":674818},{"$f":"IF(H113<>0,J113/H113,0)","v":0.74933874022328972},{"$f":"SUM(J100:J111)","v":505667.2699999999},null,{"$f":"SUM(L100:L111)","v":322910},{"$f":"IF(L113<>0,N113/L113,0)","v":1.6170499829673903},{"$f":"SUM(N100:N111)","v":522161.61},null,{"$f":"SUM(P100:P111)","v":1027828.8800000001}]
[]
[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":1027828.8800000001}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":40723},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":149046.18},null,{"$f":"'6. Historical Wholesale'!H24","v":40824},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":35516.879999999997},null,{"$f":"'6. Historical Wholesale'!L24","v":11694},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":23621.88},null,{"$f":"J24+N24","v":59138.759999999995}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":40906},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":149715.96},null,{"$f":"'6. Historical Wholesale'!H25","v":41007},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":35676.089999999997},null,{"$f":"'6. Historical Wholesale'!L25","v":11727},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":23688.54},null,59364.63]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":37359},{"$f":"E25","v":3.66},136733.94,null,{"$f":"'6. Historical Wholesale'!H26","v":37536},{"$f":"I25","v":0.87},32656.32,null,{"$f":"'6. Historical Wholesale'!L26","v":10919},{"$f":"M25","v":2.02},22056.38,null,54712.7]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":32869},3.66,120300.54000000001,null,{"$f":"'6. Historical Wholesale'!H27","v":34670},0.87,30162.9,null,{"$f":"'6. Historical Wholesale'!L27","v":9881},2.02,19959.62,null,50122.520000000004]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":39070},3.66,142996.20000000001,null,{"$f":"'6. Historical Wholesale'!H28","v":41827},0.87,36389.49,null,{"$f":"'6. Historical Wholesale'!L28","v":11424},2.02,23076.48,null,59465.97]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":42010},3.66,153756.6,null,{"$f":"'6. Historical Wholesale'!H29","v":45058},0.87,39200.46,null,{"$f":"'6. Historical Wholesale'!L29","v":12304},2.02,24854.080000000002,null,64054.54]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":49200},3.66,180072,null,{"$f":"'6. Historical Wholesale'!H30","v":52841},0.87,45971.67,null,{"$f":"'6. Historical Wholesale'!L30","v":14066},2.02,28413.32,null,74384.989999999991]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":43509},3.66,159242.94,null,{"$f":"'6. Historical Wholesale'!H31","v":45211},0.87,39333.57,null,{"$f":"'6. Historical Wholesale'!L31","v":11883},2.02,24003.66,null,63337.229999999996]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":42178},3.66,154371.48000000001,null,{"$f":"'6. Historical Wholesale'!H32","v":45461},0.87,39551.07,null,{"$f":"'6. Historical Wholesale'!L32","v":13271},2.02,26807.420000000002,null,66358.490000000005]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":34419},3.66,125973.54000000001,null,{"$f":"'6. Historical Wholesale'!H33","v":34419},0.87,29944.53,null,{"$f":"'6. Historical Wholesale'!L33","v":10494},2.02,21197.88,null,51142.41]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":35811},3.66,131068.26000000001,null,{"$f":"'6. Historical Wholesale'!H34","v":36499},0.87,31754.13,null,{"$f":"'6. Historical Wholesale'!L34","v":11045},2.02,22310.9,null,54065.03]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":34845},3.66,127532.70000000001,null,{"$f":"'6. Historical Wholesale'!H35","v":36540},0.87,31789.8,null,{"$f":"'6. Historical Wholesale'!L35","v":11277},2.02,22779.54,null,54569.34]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":472899},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":1730810.34},null,{"$f":"SUM(H24:H35)","v":491893},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":427946.91},null,{"$f":"SUM(L24:L35)","v":139985},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":282769.7},null,{"$f":"SUM(P24:P35)","v":710716.61}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":15655},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":53416.425500000005},null,{"$f":"'6. Historical Wholesale'!H43","v":15794},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":12444.0926},null,{"$f":"'6. Historical Wholesale'!L43","v":15794},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":28457.629199999999},null,{"$f":"J43+N43","v":40901.721799999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":14443},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":48233.842799999999},null,{"$f":"'6. Historical Wholesale'!H44","v":14505},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":11300.845499999999},null,{"$f":"'6. Historical Wholesale'!L44","v":14505},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":25692.7065},null,36993.551999999996]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":13383},{"$f":"E44","v":3.3395999999999999},44693.866799999996,null,{"$f":"'6. Historical Wholesale'!H45","v":13383},{"$f":"I44","v":0.77910000000000001},10426.695299999999,null,{"$f":"'6. Historical Wholesale'!L45","v":13383},{"$f":"M44","v":1.7713000000000001},23705.3079,null,34132.003199999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":12093},3.3395999999999999,40385.782800000001,null,{"$f":"'6. Historical Wholesale'!H46","v":12159},0.77910000000000001,9473.0769,null,{"$f":"'6. Historical Wholesale'!L46","v":12159},{"$f":"M45","v":1.7713000000000001},21537.236700000001,null,31010.313600000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":14286},3.3395999999999999,47709.525600000001,null,{"$f":"'6. Historical Wholesale'!H47","v":14286},0.77910000000000001,11130.222600000001,null,{"$f":"'6. Historical Wholesale'!L47","v":14286},1.7713000000000001,25304.791800000003,null,36435.0144]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":15909},3.3395999999999999,53129.696400000001,null,{"$f":"'6. Historical Wholesale'!H48","v":15909},0.77910000000000001,12394.7019,null,{"$f":"'6. Historical Wholesale'!L48","v":15909},1.7713000000000001,28179.611700000001,null,40574.313600000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":21622},3.3395999999999999,72208.831200000001,null,{"$f":"'6. Historical Wholesale'!H49","v":21622},0.77910000000000001,16845.700199999999,null,{"$f":"'6. Historical Wholesale'!L49","v":21622},1.7713000000000001,38299.048600000002,null,55144.748800000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":17685},3.3395999999999999,59060.826000000001,null,{"$f":"'6. Historical Wholesale'!H50","v":18487},0.77910000000000001,14403.2217,null,{"$f":"'6. Historical Wholesale'!L50","v":18487},1.7713000000000001,32746.023100000002,null,47149.2448]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":13440},3.3395999999999999,44884.224000000002,null,{"$f":"'6. Historical Wholesale'!H51","v":13603},0.77910000000000001,10598.097299999999,null,{"$f":"'6. Historical Wholesale'!L51","v":13603},1.7713000000000001,24094.993900000001,null,34693.091200000003]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":13100},3.3395999999999999,43748.76,null,{"$f":"'6. Historical Wholesale'!H52","v":13350},0.77910000000000001,10400.985000000001,null,{"$f":"'6. Historical Wholesale'!L52","v":13350},1.7713000000000001,23646.855,null,34047.839999999997]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":14601},3.3395999999999999,48761.499599999996,null,{"$f":"'6. Historical Wholesale'!H53","v":14827},0.77910000000000001,11551.715700000001,null,{"$f":"'6. Historical Wholesale'!L53","v":14827},1.7713000000000001,26263.0651,null,37814.7808]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":15000},3.3395999999999999,50094,null,{"$f":"'6. Historical Wholesale'!H54","v":15000},0.77910000000000001,11686.5,null,{"$f":"'6. Historical Wholesale'!L54","v":15000},1.7713000000000001,26569.5,null,38256]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":181217},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3458631403234795},{"$f":"SUM(F43:F54)","v":606327.2807},null,{"$f":"SUM(H43:H54)","v":182925},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77985980429137602},{"$f":"SUM(J43:J54)","v":142655.85469999997},null,{"$f":"SUM(L43:L54)","v":182925},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7739334126007926},{"$f":"SUM(N43:N54)","v":324496.76949999999},null,{"$f":"SUM(P43:P54)","v":467152.62420000002}]
[]
[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,{"$f":"D24+D43+D62+D81","v":56378},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5911633172514104},{"$f":"F24+F43+F62+F81","v":202462.60550000001},null,{"$f":"H24+H43+H62+H81","v":56618},{"$f":"IF(H100<>0,J100/H100,0)","v":0.84709761206683376},{"$f":"J24+J43+J62+J81","v":47960.972599999994},null,{"$f":"L24+L43+L62+L81","v":27488},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8946270809080326},{"$f":"N24+N43+N62+N81","v":52079.5092},null,{"$f":"J100+N100","v":100040.48179999999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":55349},3.5763934813637102,{"$f":"F25+F44+F63+F82","v":197949.8028},null,{"$f":"H25+H44+H63+H82","v":55512},0.84624829766536946,{"$f":"J25+J44+J63+J82","v":46976.935499999992},null,{"$f":"L25+L44+L63+L82","v":26232},1.8824811870997256,{"$f":"N25+N44+N63+N82","v":49381.246500000001},null,96358.182000000001]
[null,"March",null,50742,3.5754957786449095,181427.80679999999,null,50919,0.84610882578212454,43083.015299999999,null,24302,1.8830420500370342,45761.687900000004,null,88844.703200000004]
[null,"April",null,44962,3.5738250700591614,160686.32280000002,null,46829,0.84639810587456499,39635.976900000001,null,22040,1.88279749092559,41496.856700000004,null,81132.833600000013]
[null,"May",null,53356,3.5742133143414052,190705.72560000001,null,56113,0.84685745905583376,47519.712599999999,null,25710,1.8818075379229873,48381.271800000002,null,95900.984400000001]
[null,"June",null,57919,3.5719935841433723,206886.29639999999,null,60967,0.84628014991716827,51595.161899999999,null,28213,1.8797608088469855,53033.691700000003,null,104628.8536]
[null,"July",null,70822,3.5621816836576206,252280.83120000002,null,74463,0.84360514886587967,62817.370199999998,null,35688,1.8693221418964359,66712.368600000002,null,129529.73879999999]
[null,"August",null,61194,3.5674047455632905,218303.766,null,63698,0.84361819366385127,53736.791700000002,null,30370,1.8686099143891999,56749.683100000002,null,110486.4748]
[null,"September",null,55618,3.5825758567370283,199255.70400000003,null,59064,0.84906486692401462,50149.167300000001,null,26874,1.8941137865594999,50902.4139,null,101051.5812]
[null,"October",null,47519,3.5716723836781079,169722.30000000002,null,47769,0.8445961816240658,40345.514999999999,null,23844,1.8807555359838954,44844.735000000001,null,85190.25]
[null,"November",null,50412,3.5672014520352295,179829.75959999999,null,51326,0.8437409051942486,43305.845700000005,null,25872,1.8774723678107608,48573.965100000001,null,91879.810800000007]
[null,"December",null,49845,3.563581101414385,177626.7,null,51540,0.84354481955762517,43476.3,null,26277,1.8780317387829661,49349.04,null,92825.34]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":654116},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5729711866091041},{"$f":"SUM(F100:F111)","v":2337137.6207000008},null,{"$f":"SUM(H100:H111)","v":674818},{"$f":"IF(H113<>0,J113/H113,0)","v":0.84556541867585033},{"$f":"SUM(J100:J111)","v":570602.76469999994},null,{"$f":"SUM(L100:L111)","v":322910},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8806059567681397},{"$f":"SUM(N100:N111)","v":607266.46950000001},null,{"$f":"SUM(P100:P111)","v":1177869.2342000001}]
[]
[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":1177869.2342000001}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":40723},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":149046.18},null,{"$f":"'6. Historical Wholesale'!H24","v":40824},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":35516.879999999997},null,{"$f":"'6. Historical Wholesale'!L24","v":11694},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":23621.88},null,{"$f":"J24+N24","v":59138.759999999995}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":40906},{"$f":"E24","v":3.66},149715.96,null,{"$f":"'6. Historical Wholesale'!H25","v":41007},{"$f":"I24","v":0.87},35676.089999999997,null,{"$f":"'6. Historical Wholesale'!L25","v":11727},{"$f":"M24","v":2.02},23688.54,null,59364.63]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":37359},3.66,136733.94,null,{"$f":"'6. Historical Wholesale'!H26","v":37536},0.87,32656.32,null,{"$f":"'6. Historical Wholesale'!L26","v":10919},2.02,22056.38,null,54712.7]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":32869},3.66,120300.54000000001,null,{"$f":"'6. Historical Wholesale'!H27","v":34670},0.87,30162.9,null,{"$f":"'6. Historical Wholesale'!L27","v":9881},2.02,19959.62,null,50122.520000000004]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":39070},3.66,142996.20000000001,null,{"$f":"'6. Historical Wholesale'!H28","v":41827},0.87,36389.49,null,{"$f":"'6. Historical Wholesale'!L28","v":11424},2.02,23076.48,null,59465.97]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":42010},3.66,153756.6,null,{"$f":"'6. Historical Wholesale'!H29","v":45058},0.87,39200.46,null,{"$f":"'6. Historical Wholesale'!L29","v":12304},2.02,24854.080000000002,null,64054.54]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":49200},3.66,180072,null,{"$f":"'6. Historical Wholesale'!H30","v":52841},0.87,45971.67,null,{"$f":"'6. Historical Wholesale'!L30","v":14066},2.02,28413.32,null,74384.989999999991]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":43509},3.66,159242.94,null,{"$f":"'6. Historical Wholesale'!H31","v":45211},0.87,39333.57,null,{"$f":"'6. Historical Wholesale'!L31","v":11883},2.02,24003.66,null,63337.229999999996]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":42178},3.66,154371.48000000001,null,{"$f":"'6. Historical Wholesale'!H32","v":45461},0.87,39551.07,null,{"$f":"'6. Historical Wholesale'!L32","v":13271},2.02,26807.420000000002,null,66358.490000000005]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":34419},3.66,125973.54000000001,null,{"$f":"'6. Historical Wholesale'!H33","v":34419},0.87,29944.53,null,{"$f":"'6. Historical Wholesale'!L33","v":10494},2.02,21197.88,null,51142.41]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":35811},3.66,131068.26000000001,null,{"$f":"'6. Historical Wholesale'!H34","v":36499},0.87,31754.13,null,{"$f":"'6. Historical Wholesale'!L34","v":11045},2.02,22310.9,null,54065.03]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":34845},3.66,127532.70000000001,null,{"$f":"'6. Historical Wholesale'!H35","v":36540},0.87,31789.8,null,{"$f":"'6. Historical Wholesale'!L35","v":11277},2.02,22779.54,null,54569.34]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":472899},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":1730810.34},null,{"$f":"SUM(H24:H35)","v":491893},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":427946.91},null,{"$f":"SUM(L24:L35)","v":139985},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":282769.7},null,{"$f":"SUM(P24:P35)","v":710716.61}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":15655},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":52281.438000000002},null,{"$f":"'6. Historical Wholesale'!H43","v":15794},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":12305.1054},null,{"$f":"'6. Historical Wholesale'!L43","v":15794},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":27975.912200000002},null,{"$f":"J43+N43","v":40281.017600000006}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":14443},{"$f":"E43","v":3.3395999999999999},48233.842799999999,null,{"$f":"'6. Historical Wholesale'!H44","v":14505},{"$f":"I43","v":0.77910000000000001},11300.845499999999,null,{"$f":"'6. Historical Wholesale'!L44","v":14505},{"$f":"M43","v":1.7713000000000001},25692.7065,null,36993.551999999996]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":13383},3.3395999999999999,44693.866799999996,null,{"$f":"'6. Historical Wholesale'!H45","v":13383},0.77910000000000001,10426.695299999999,null,{"$f":"'6. Historical Wholesale'!L45","v":13383},1.7713000000000001,23705.3079,null,34132.003199999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":12093},3.3395999999999999,40385.782800000001,null,{"$f":"'6. Historical Wholesale'!H46","v":12159},0.77910000000000001,9473.0769,null,{"$f":"'6. Historical Wholesale'!L46","v":12159},1.7713000000000001,21537.236700000001,null,31010.313600000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":14286},3.3395999999999999,47709.525600000001,null,{"$f":"'6. Historical Wholesale'!H47","v":14286},0.77910000000000001,11130.222600000001,null,{"$f":"'6. Historical Wholesale'!L47","v":14286},1.7713000000000001,25304.791800000003,null,36435.0144]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":15909},3.3395999999999999,53129.696400000001,null,{"$f":"'6. Historical Wholesale'!H48","v":15909},0.77910000000000001,12394.7019,null,{"$f":"'6. Historical Wholesale'!L48","v":15909},1.7713000000000001,28179.611700000001,null,40574.313600000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":21622},3.3395999999999999,72208.831200000001,null,{"$f":"'6. Historical Wholesale'!H49","v":21622},0.77910000000000001,16845.700199999999,null,{"$f":"'6. Historical Wholesale'!L49","v":21622},1.7713000000000001,38299.048600000002,null,55144.748800000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":17685},3.3395999999999999,59060.826000000001,null,{"$f":"'6. Historical Wholesale'!H50","v":18487},0.77910000000000001,14403.2217,null,{"$f":"'6. Historical Wholesale'!L50","v":18487},1.7713000000000001,32746.023100000002,null,47149.2448]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":13440},3.3395999999999999,44884.224000000002,null,{"$f":"'6. Historical Wholesale'!H51","v":13603},0.77910000000000001,10598.097299999999,null,{"$f":"'6. Historical Wholesale'!L51","v":13603},1.7713000000000001,24094.993900000001,null,34693.091200000003]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":13100},3.3395999999999999,43748.76,null,{"$f":"'6. Historical Wholesale'!H52","v":13350},0.77910000000000001,10400.985000000001,null,{"$f":"'6. Historical Wholesale'!L52","v":13350},1.7713000000000001,23646.855,null,34047.839999999997]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":14601},3.3395999999999999,48761.499599999996,null,{"$f":"'6. Historical Wholesale'!H53","v":14827},0.77910000000000001,11551.715700000001,null,{"$f":"'6. Historical Wholesale'!L53","v":14827},1.7713000000000001,26263.0651,null,37814.7808]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":15000},3.3395999999999999,50094,null,{"$f":"'6. Historical Wholesale'!H54","v":15000},0.77910000000000001,11686.5,null,{"$f":"'6. Historical Wholesale'!L54","v":15000},1.7713000000000001,26569.5,null,38256]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":181217},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3396000000000003},{"$f":"SUM(F43:F54)","v":605192.29320000007},null,{"$f":"SUM(H43:H54)","v":182925},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000001},{"$f":"SUM(J43:J54)","v":142516.86749999999},null,{"$f":"SUM(L43:L54)","v":182925},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000003},{"$f":"SUM(N43:N54)","v":324015.05250000005},null,{"$f":"SUM(P43:P54)","v":466531.92}]
[]
[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,{"$f":"D24+D43+D62+D81","v":56378},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5710315725992405},{"$f":"F24+F43+F62+F81","v":201327.61799999999},null,{"$f":"H24+H43+H62+H81","v":56618},{"$f":"IF(H100<>0,J100/H100,0)","v":0.8446427885124872},{"$f":"J24+J43+J62+J81","v":47821.985399999998},null,{"$f":"L24+L43+L62+L81","v":27488},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8771024519790456},{"$f":"N24+N43+N62+N81","v":51597.792200000004},null,{"$f":"J100+N100","v":99419.777600000001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":55349},3.5763934813637102,197949.8028,null,{"$f":"H25+H44+H63+H82","v":55512},0.84624829766536946,{"$f":"J25+J44+J63+J82","v":46976.935499999992},null,{"$f":"L25+L44+L63+L82","v":26232},1.8824811870997256,{"$f":"N25+N44+N63+N82","v":49381.246500000001},null,96358.182000000001]
[null,"March",null,50742,3.5754957786449095,181427.80679999999,null,{"$f":"H26+H45+H64+H83","v":50919},0.84610882578212454,{"$f":"J26+J45+J64+J83","v":43083.015299999999},null,{"$f":"L26+L45+L64+L83","v":24302},1.8830420500370342,{"$f":"N26+N45+N64+N83","v":45761.687900000004},null,88844.703200000004]
[null,"April",null,44962,3.5738250700591614,160686.32280000002,null,{"$f":"H27+H46+H65+H84","v":46829},0.84639810587456499,{"$f":"J27+J46+J65+J84","v":39635.976900000001},null,{"$f":"L27+L46+L65+L84","v":22040},1.88279749092559,{"$f":"N27+N46+N65+N84","v":41496.856700000004},null,81132.833600000013]
[null,"May",null,53356,3.5742133143414052,190705.72560000001,null,{"$f":"H28+H47+H66+H85","v":56113},0.84685745905583376,{"$f":"J28+J47+J66+J85","v":47519.712599999999},null,{"$f":"L28+L47+L66+L85","v":25710},1.8818075379229873,{"$f":"N28+N47+N66+N85","v":48381.271800000002},null,95900.984400000001]
[null,"June",null,57919,3.5719935841433723,206886.29639999999,null,{"$f":"H29+H48+H67+H86","v":60967},0.84628014991716827,{"$f":"J29+J48+J67+J86","v":51595.161899999999},null,{"$f":"L29+L48+L67+L86","v":28213},1.8797608088469855,{"$f":"N29+N48+N67+N86","v":53033.691700000003},null,104628.8536]
[null,"July",null,70822,3.5621816836576206,252280.83120000002,null,{"$f":"H30+H49+H68+H87","v":74463},0.84360514886587967,{"$f":"J30+J49+J68+J87","v":62817.370199999998},null,{"$f":"L30+L49+L68+L87","v":35688},1.8693221418964359,{"$f":"N30+N49+N68+N87","v":66712.368600000002},null,129529.73879999999]
[null,"August",null,61194,3.5674047455632905,218303.766,null,{"$f":"H31+H50+H69+H88","v":63698},0.84361819366385127,{"$f":"J31+J50+J69+J88","v":53736.791700000002},null,{"$f":"L31+L50+L69+L88","v":30370},1.8686099143891999,{"$f":"N31+N50+N69+N88","v":56749.683100000002},null,110486.4748]
[null,"September",null,55618,3.5825758567370283,199255.70400000003,null,{"$f":"H32+H51+H70+H89","v":59064},0.84906486692401462,{"$f":"J32+J51+J70+J89","v":50149.167300000001},null,{"$f":"L32+L51+L70+L89","v":26874},1.8941137865594999,{"$f":"N32+N51+N70+N89","v":50902.4139},null,101051.5812]
[null,"October",null,47519,3.5716723836781079,169722.30000000002,null,{"$f":"H33+H52+H71+H90","v":47769},0.8445961816240658,{"$f":"J33+J52+J71+J90","v":40345.514999999999},null,{"$f":"L33+L52+L71+L90","v":23844},1.8807555359838954,{"$f":"N33+N52+N71+N90","v":44844.735000000001},null,85190.25]
[null,"November",null,50412,3.5672014520352295,179829.75959999999,null,{"$f":"H34+H53+H72+H91","v":51326},0.8437409051942486,{"$f":"J34+J53+J72+J91","v":43305.845700000005},null,{"$f":"L34+L53+L72+L91","v":25872},1.8774723678107608,{"$f":"N34+N53+N72+N91","v":48573.965100000001},null,91879.810800000007]
[null,"December",null,49845,3.563581101414385,177626.7,null,{"$f":"H35+H54+H73+H92","v":51540},0.84354481955762517,{"$f":"J35+J54+J73+J92","v":43476.3},null,{"$f":"L35+L54+L73+L92","v":26277},1.8780317387829661,{"$f":"N35+N54+N73+N92","v":49349.04},null,92825.34]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":654116},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5712360394792362},{"$f":"SUM(F100:F111)","v":2336002.6332},null,{"$f":"SUM(H100:H111)","v":674818},{"$f":"IF(H113<>0,J113/H113,0)","v":0.84535945617929587},{"$f":"SUM(J100:J111)","v":570463.77750000008},null,{"$f":"SUM(L100:L111)","v":322910},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8791141571955037},{"$f":"SUM(N100:N111)","v":606784.75250000006},null,{"$f":"SUM(P100:P111)","v":1177248.53}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1177248.53}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",6.7000000000000002E-3,153410575,null,{"$f":"ROUND(D17*E17, 2)","v":1027850.85},{"$f":"G17/2289852.7","v":0.44887203879970089},{"$f":"H17*total_current_wholesale_network","v":1049075.7287590913},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.8383534105070096E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.1999999999999998E-3,63472104,null,{"$f":"ROUND(D18*E18, 2)","v":393527.03999999998},0.17185692337328071,401653.2809934516,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.3280284673319104E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4950999999999999,null,339114,{"$f":"ROUND(D19*F19, 2)","v":846123.34},0.3695099427137824,863595.58833908301,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.5466232250484588}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.1999999999999998E-3,501808,null,{"$f":"ROUND(D20*E20, 2)","v":3111.21},1.3586943823941163E-3,3175.4557561270422,{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":6.3280293580952121E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.8913,null,870,{"$f":"ROUND(D21*F21, 2)","v":1645.43},7.1857460525736E-4,1679.4077432266286,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.9303537278466996}]
["Street Lighting","RTSR - Network","kW",1.8817999999999999,null,9350,{"$f":"ROUND(D22*F22, 2)","v":17594.830000000002},7.6838261255844104E-3,17958.159109020853,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.9206587282375245}]
[]
["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",3.2000000000000002E-3,153410575,null,{"$f":"ROUND(D27*E27, 2)","v":490913.84},{"$f":"G27/1055312.55","v":0.46518336202862365},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":547925.17039523635},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":3.5716258178110365E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",2.8E-3,63472104,null,{"$f":"ROUND(D28*E28, 2)","v":177721.89},0.16840687623775535,198361.2783481791,{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":3.1251725694831085E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.1102000000000001,null,339114,{"$f":"ROUND(D29*F29, 2)","v":376484.36},0.35675152351784312,420206.64380564517,{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":1.2391309229511172}]
["Unmetered Scattered Load","RTSR - Connection","kWh",2.8E-3,501808,null,{"$f":"ROUND(D30*E30, 2)","v":1405.06},1.3314159866666987E-3,1568.2339286167419,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":3.1251672524486296E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.87619999999999998,null,870,{"$f":"ROUND(D31*F31, 2)","v":762.29},7.2233576678302548E-4,850.81707645599204,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":0.97795066259309427}]
["Street Lighting","RTSR - Connection","kW",0.85829999999999995,null,9350,{"$f":"ROUND(D32*F32, 2)","v":8025.11},7.6044864623281503E-3,8957.0906458667268,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":0.95797760918360719}]
[]
["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",6.8383534105070096E-3,153410575,null,{"$f":"IF(ISERROR(D37*E37), 0, ROUND(D37*E37, 2))","v":1049075.73},{"$f":"G37/2337137.63","v":0.44887203754448984},{"$f":"H37*forecast_wholesale_network","v":1048566.2616737776},{"$f":"IF(ISERROR(I37/E37), 0, I37/E37)","v":6.835032472003821E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.3280284673319104E-3,63472104,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":401653.28},0.17185692226435123,401458.22294317221,{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":6.3249553369646013E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5466232250484588,null,339114,{"$f":"ROUND(D39*F39, 2)","v":863595.59},0.36950994195408166,863176.1973983139,{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":2.5453864995202613}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.3280293580952121E-3,501808,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":3175.46},1.3586961928296881E-3,3173.9178841689663,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.3249646959972067E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.9303537278466996,null,870,{"$f":"ROUND(D41*F41, 2)","v":1679.41},7.1857556801222704E-4,1678.594419029748,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":1.9294188724479862}]
["Street Lighting","RTSR - Network","kW",1.9206587282375245,null,9350,{"$f":"ROUND(D42*F42, 2)","v":17958.16},7.683826476235377E-3,17949.438881537717,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":1.9197260835869216}]
[]
["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",3.5716258178110365E-3,153410575,null,{"$f":"ROUND(D47*E47, 2)","v":547925.17000000004},{"$f":"G47/1177869.23","v":0.46518336335180438},{"$f":"H47*forecast_wholesale_lineplus","v":547636.43068636756},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":3.5697436808796758E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.1251725694831085E-3,63472104,null,{"$f":"ROUND(D48*E48, 2)","v":198361.28},0.16840687824063458,198256.74985067605,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":3.1235257279430355E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.2391309229511172,null,339114,{"$f":"ROUND(D49*F49, 2)","v":420206.64},0.35675152155897649,419985.20433056838,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":1.2384779287513001}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.1251672524486296E-3,501808,null,{"$f":"ROUND(D50*E50, 2)","v":1568.23},1.3314126560552057E-3,1567.4035921643865,{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":3.1235125629013216E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.97795066259309427,null,870,{"$f":"ROUND(D51*F51, 2)","v":850.82},7.2233825142032119E-4,850.3716446473436,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":0.97743867200844092}]
["Street Lighting","RTSR - Connection","kW",0.95797760918360719,null,9350,{"$f":"ROUND(D52*F52, 2)","v":8957.09},7.6044859411090997E-3,8952.3698955763539,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":0.95747271610442286}]

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