{"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","Haldimand Service Territory",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, Manager Distribution Pricing",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",2014,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,"Embedded Distributor",null,"kW",null,2.9565999999999999,null,2.3933,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C18",{"$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,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"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":18,"n_cols":9,"rows_kept":18,"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,"Embedded Distributor","RTSR - Network","kW",2.9565999999999999,71831928,245804,1.0287999999999999]
[null,"Embedded Distributor","RTSR - Connection","kW",2.3933,71831928,245804,1.0287999999999999]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,491.80500000000001,{"$f":"IF(D24<>0,F24/D24,0)","v":3.5705208365104055},1756,null,538.173,{"$f":"IF(H24<>0,J24/H24,0)","v":0.80000297302168633},430.54,null,538.173,{"$f":"IF(L24<>0,N24/L24,0)","v":1.859996692513374},1001,null,{"$f":"J24+N24","v":1431.54}]
[null,"February",null,480.483,{"$f":"IF(D25<>0,F25/D25,0)","v":3.5693250333518565},1715,null,515.98800000000006,{"$f":"IF(H25<>0,J25/H25,0)","v":0.79999922478817331},412.79,null,515.98800000000006,{"$f":"IF(L25<>0,N25/L25,0)","v":1.8600044962285942},959.74,null,1372.53]
[null,"March",null,446.04899999999998,3.5691146040009061,1592,null,460.09800000000001,0.80000347752000656,368.08,null,460.09800000000001,1.8599950445339906,855.78,null,1223.8599999999999]
[null,"April",null,1950.2550000000001,3.5697895916175062,6962,null,1950.2550000000001,0.79999794898615817,1560.2,null,1950.2550000000001,1.8599977951601199,3627.47,null,5187.67]
[null,"May",null,7751.29,3.5699864151644438,27672,null,8975.0400000000009,0.79999977715976744,7180.03,null,8975.0400000000009,1.8599995097514883,16693.57,null,23873.599999999999]
[null,"June",null,9067.76,3.5700106751832865,32372,null,9424.34,0.79999978778354774,7539.47,null,9424.34,1.8599997453402572,17529.27,null,25068.74]
[null,"July",null,412.29,3.5703024570084163,1472,null,9230.16,0.80000021668096766,7384.13,null,9230.16,1.860000260017161,17168.099999999999,null,24552.23]
[null,"August",null,412.84800000000001,3.570321280471263,1474,null,9545.75,0.8,7636.6,null,9545.75,1.860000523793311,17755.099999999999,null,25391.699999999997]
[null,"September",null,410.14800000000002,3.5694432253723045,1464,null,9304.7099999999991,0.80000021494490436,7443.77,null,9304.7099999999991,1.8599999355165286,17306.759999999998,null,24750.53]
[null,"October",null,9603.09,3.5699967406324422,34283,null,9603.09,0.79999979173370239,7682.47,null,9603.09,1.8600002707461869,17861.75,null,25544.22]
[null,"November",null,483.12900000000002,3.5704749663133448,1725,null,505.49400000000003,0.80000949566166946,404.4,null,505.49400000000003,1.8600022947849035,940.22,null,1344.62]
[null,"December",null,440.28,3.5704551648950669,1572,null,509.346,0.80000628256627127,407.48,null,509.346,1.8599930106450233,947.38,null,1354.8600000000001]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":31949.427000000003},{"$f":"IF(D37<>0,F37/D37,0)","v":3.5699857778357025},{"$f":"SUM(F24:F35)","v":114059},null,{"$f":"SUM(H24:H35)","v":60562.444000000003},{"$f":"IF(H37<>0,J37/H37,0)","v":0.80000007925703931},{"$f":"SUM(J24:J35)","v":48449.960000000006},null,{"$f":"SUM(L24:L35)","v":60562.444000000003},{"$f":"IF(L37<>0,N37/L37,0)","v":1.8599999035706021},{"$f":"SUM(N24:N35)","v":112646.14},null,{"$f":"SUM(P24:P35)","v":161096.09999999998}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,16287.842188000001,{"$f":"IF(D43<>0,F43/D43,0)","v":2.6500133966057309},43163,null,16331.462348000001,{"$f":"IF(H43<>0,J43/H43,0)","v":0.64000025088261614},10452.14,null,16331.462348000001,{"$f":"IF(L43<>0,N43/L43,0)","v":1.4999997843426431},24497.19,null,{"$f":"J43+N43","v":34949.33}]
[null,"February",null,16056.050734,{"$f":"IF(D44<>0,F44/D44,0)","v":2.6500289956046923},42549,null,16376.683054000001,{"$f":"IF(H44<>0,J44/H44,0)","v":0.64000017374946994},10481.08,null,16376.683054000001,{"$f":"IF(L44<>0,N44/L44,0)","v":1.4999997202730255},24565.02,null,35046.1]
[null,"March",null,15236.050074000001,2.6499650371259338,40375,null,15368.359194000001,0.64000000753756459,9835.75,null,15368.359194000001,1.5000000786681249,23052.54,null,32888.29]
[null,"April",null,15003.417604,2.649996224153623,39759,null,15172.023203999999,0.63999968029576981,9710.09,null,15172.023203999999,1.4999996832327545,22758.03,null,32468.12]
[null,"May",null,15457.277522,2.6500138812737037,40962,null,15505.163122,0.63999971634738917,9923.2999999999993,null,15505.163122,1.4999996979715748,23257.74,null,33181.040000000001]
[null,"June",null,15697.824194000001,2.6499850862070367,41599,null,15711.344834,0.63999995584337266,10055.26,null,15711.344834,1.5000001749691085,23567.02,null,33622.28]
[null,"July",null,15952.558484000001,2.6499824490472621,42274,null,15982.416563999999,0.64000021267372098,10228.75,null,15982.416563999999,1.4999996967917848,23973.62,null,34202.369999999995]
[null,"August",null,15522.6806,2.6499933265392319,41135,null,15639.13516,0.64000022364408027,10009.049999999999,null,15639.13516,1.4999998247984963,23458.7,null,33467.75]
[null,"September",null,15215.19167,2.6499830481596556,40320,null,15408.424149999999,0.63999990550623564,9861.39,null,15408.424149999999,1.5000002449958518,23112.639999999999,null,32974.03]
[null,"October",null,14573.723818,2.6499747409993084,38620,null,14609.698378000001,0.64000020794953594,9350.2099999999991,null,14609.698378000001,1.5000001665332121,21914.55,null,31264.76]
[null,"November",null,15291.266396000001,2.6500094204493116,40522,null,15309.696316000001,0.64000028464052505,9798.2099999999991,null,15309.696316000001,1.4999997077669009,22964.54,null,32762.75]
[null,"December",null,15360.878578000002,2.6499786319709293,40706,null,15453.269617999998,0.63999983462917154,9890.09,null,15453.269617999998,1.4999997135234093,23179.9,null,33069.990000000005]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":185654.76186199998},{"$f":"IF(D56<>0,F56/D56,0)","v":2.649993973037434},{"$f":"SUM(F43:F54)","v":491984},null,{"$f":"SUM(H43:H54)","v":186867.67594199997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.64000003958480223},{"$f":"SUM(J43:J54)","v":119595.31999999998},null,{"$f":"SUM(L43:L54)","v":186867.67594199997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.499999872032443},{"$f":"SUM(N43:N54)","v":280301.49},null,{"$f":"SUM(P43:P54)","v":399896.81000000006}]
[]
[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,{"$f":"D24+D43+D62+D81","v":16779.647187999999},{"$f":"IF(D100<>0,F100/D100,0)","v":2.6769931153334334},{"$f":"F24+F43+F62+F81","v":44919},null,{"$f":"H24+H43+H62+H81","v":16869.635348},{"$f":"IF(H100<>0,J100/H100,0)","v":0.64510463774133742},{"$f":"J24+J43+J62+J81","v":10882.68},null,{"$f":"L24+L43+L62+L81","v":16869.635348},{"$f":"IF(L100<>0,N100/L100,0)","v":1.5114843607465984},{"$f":"N24+N43+N62+N81","v":25498.19},null,{"$f":"J100+N100","v":36380.869999999995}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":16536.533734000001},2.6767399209539811,{"$f":"F25+F44+F63+F82","v":44264},null,{"$f":"H25+H44+H63+H82","v":16892.671054000002},0.64488735766984873,{"$f":"J25+J44+J63+J82","v":10893.87},null,{"$f":"L25+L44+L63+L82","v":16892.671054000002},1.5109960951945498,{"$f":"N25+N44+N63+N82","v":25524.760000000002},null,36418.630000000005]
[null,"March",null,15682.099074000002,2.6761085873751953,41967,null,15828.457194000001,0.64465095207560119,10203.83,null,15828.457194000001,1.5104643306021501,23908.32,null,34112.15]
[null,"April",null,16953.672603999999,2.7558040721499357,46721,null,17122.278203999998,0.65822374018938123,11270.29,null,17122.278203999998,1.5410040466365034,26385.5,null,37655.79]
[null,"May",null,23208.567522000001,2.9572699794995989,68634,null,24480.203121999999,0.69865964407090586,17103.329999999998,null,24480.203121999999,1.6319844161789794,39951.31,null,57054.64]
[null,"June",null,24765.584194000003,2.9868465617669973,73971,null,25135.684834,0.69999007849590544,17594.73,null,25135.684834,1.6349779316301243,41096.29,null,58691.020000000004]
[null,"July",null,16364.848484000002,2.6731686543123629,43746,null,25212.576563999999,0.69857517161291272,17612.88,null,25212.576563999999,1.6317935572972964,41141.72,null,58754.600000000006]
[null,"August",null,15935.5286,2.6738366244091836,42609,null,25184.885159999998,0.70064444955364658,17645.650000000001,null,25184.885159999998,1.6364497887589338,41213.800000000003,null,58859.450000000004]
[null,"September",null,15625.339669999999,2.6741178676725688,41784,null,24713.134149999998,0.70024141393656458,17305.16,null,24713.134149999998,1.6355432603031452,40419.399999999994,null,57724.56]
[null,"October",null,24176.813818000002,3.015409745419912,72903,null,24212.788378000001,0.70345801293485366,17032.68,null,24212.788378000001,1.6427806405040559,39776.300000000003,null,56808.98]
[null,"November",null,15774.395396000002,2.6782009033901102,42247,null,15815.190316000002,0.6451145889580705,10202.609999999999,null,15815.190316000002,1.5115063127514752,23904.760000000002,null,34107.370000000003]
[null,"December",null,15801.158578000002,2.6756265872088507,42278,null,15962.615617999998,0.64510542923730518,10297.57,null,15962.615617999998,1.5114866245850866,24127.280000000002,null,34424.850000000006]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":217604.18886199998},{"$f":"IF(D113<>0,F113/D113,0)","v":2.7850704674823139},{"$f":"SUM(F100:F111)","v":606043},null,{"$f":"SUM(H100:H111)","v":247430.11994200002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.67916258553886411},{"$f":"SUM(J100:J111)","v":168045.28},null,{"$f":"SUM(L100:L111)","v":247430.11994200002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.5881155863001268},{"$f":"SUM(N100:N111)","v":392947.63000000006},null,{"$f":"SUM(P100:P111)","v":560992.91}]
[]
[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":560992.91}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":491.80500000000001},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":1800.0063},null,{"$f":"'6. Historical Wholesale'!H24","v":538.173},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":468.21051},null,{"$f":"'6. Historical Wholesale'!L24","v":538.173},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":1087.1094600000001},null,{"$f":"J24+N24","v":1555.31997}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":480.483},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":1758.5677800000001},null,{"$f":"'6. Historical Wholesale'!H25","v":515.98800000000006},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":448.90956000000006},null,{"$f":"'6. Historical Wholesale'!L25","v":515.98800000000006},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":1042.2957600000002},null,1491.2053200000003]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":446.04899999999998},{"$f":"E25","v":3.66},1632.53934,null,{"$f":"'6. Historical Wholesale'!H26","v":460.09800000000001},{"$f":"I25","v":0.87},400.28525999999999,null,{"$f":"'6. Historical Wholesale'!L26","v":460.09800000000001},{"$f":"M25","v":2.02},929.39796000000001,null,1329.6832199999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":1950.2550000000001},3.66,7137.9333000000006,null,{"$f":"'6. Historical Wholesale'!H27","v":1950.2550000000001},0.87,1696.7218500000001,null,{"$f":"'6. Historical Wholesale'!L27","v":1950.2550000000001},2.02,3939.5151000000001,null,5636.2369500000004]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":7751.29},3.66,28369.721400000002,null,{"$f":"'6. Historical Wholesale'!H28","v":8975.0400000000009},0.87,7808.2848000000004,null,{"$f":"'6. Historical Wholesale'!L28","v":8975.0400000000009},2.02,18129.580800000003,null,25937.865600000005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":9067.76},3.66,33188.001600000003,null,{"$f":"'6. Historical Wholesale'!H29","v":9424.34},0.87,8199.1758000000009,null,{"$f":"'6. Historical Wholesale'!L29","v":9424.34},2.02,19037.166799999999,null,27236.3426]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":412.29},3.66,1508.9814000000001,null,{"$f":"'6. Historical Wholesale'!H30","v":9230.16},0.87,8030.2392,null,{"$f":"'6. Historical Wholesale'!L30","v":9230.16},2.02,18644.923200000001,null,26675.162400000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":412.84800000000001},3.66,1511.02368,null,{"$f":"'6. Historical Wholesale'!H31","v":9545.75},0.87,8304.8024999999998,null,{"$f":"'6. Historical Wholesale'!L31","v":9545.75},2.02,19282.415000000001,null,27587.217499999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":410.14800000000002},3.66,1501.1416800000002,null,{"$f":"'6. Historical Wholesale'!H32","v":9304.7099999999991},0.87,8095.0976999999993,null,{"$f":"'6. Historical Wholesale'!L32","v":9304.7099999999991},2.02,18795.514199999998,null,26890.611899999996]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":9603.09},3.66,35147.309399999998,null,{"$f":"'6. Historical Wholesale'!H33","v":9603.09},0.87,8354.6882999999998,null,{"$f":"'6. Historical Wholesale'!L33","v":9603.09},2.02,19398.2418,null,27752.930099999998]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":483.12900000000002},3.66,1768.2521400000001,null,{"$f":"'6. Historical Wholesale'!H34","v":505.49400000000003},0.87,439.77978000000002,null,{"$f":"'6. Historical Wholesale'!L34","v":505.49400000000003},2.02,1021.09788,null,1460.8776600000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":440.28},3.66,1611.4248,null,{"$f":"'6. Historical Wholesale'!H35","v":509.346},0.87,443.13101999999998,null,{"$f":"'6. Historical Wholesale'!L35","v":509.346},2.02,1028.8789200000001,null,1472.0099400000001]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":31949.427000000003},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":116934.90282},null,{"$f":"SUM(H24:H35)","v":60562.444000000003},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":52689.326280000001},null,{"$f":"SUM(L24:L35)","v":60562.444000000003},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":122336.13688000002},null,{"$f":"SUM(P24:P35)","v":175025.46315999998}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":16287.842188000001},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":55575.746329674803},null,{"$f":"'6. Historical Wholesale'!H43","v":16331.462348000001},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":12867.559183989202},null,{"$f":"'6. Historical Wholesale'!L43","v":16331.462348000001},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":29426.028858626403},null,{"$f":"J43+N43","v":42293.588042615607}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":16056.050734},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":53620.787031266402},null,{"$f":"'6. Historical Wholesale'!H44","v":16376.683054000001},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":12759.073767371401},null,{"$f":"'6. Historical Wholesale'!L44","v":16376.683054000001},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":29008.018693550202},null,41767.092460921602]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":15236.050074000001},{"$f":"E44","v":3.3395999999999999},50882.312827130401,null,{"$f":"'6. Historical Wholesale'!H45","v":15368.359194000001},{"$f":"I44","v":0.77910000000000001},11973.488648045401,null,{"$f":"'6. Historical Wholesale'!L45","v":15368.359194000001},{"$f":"M44","v":1.7713000000000001},27221.974640332202,null,39195.463288377607]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":15003.417604},3.3395999999999999,50105.413430318396,null,{"$f":"'6. Historical Wholesale'!H46","v":15172.023203999999},0.77910000000000001,11820.5232782364,null,{"$f":"'6. Historical Wholesale'!L46","v":15172.023203999999},{"$f":"M45","v":1.7713000000000001},26874.204701245199,null,38694.727979481599]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":15457.277522},3.3395999999999999,51621.124012471199,null,{"$f":"'6. Historical Wholesale'!H47","v":15505.163122},0.77910000000000001,12080.0725883502,null,{"$f":"'6. Historical Wholesale'!L47","v":15505.163122},1.7713000000000001,27464.2954379986,null,39544.368026348799]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":15697.824194000001},3.3395999999999999,52424.4536782824,null,{"$f":"'6. Historical Wholesale'!H48","v":15711.344834},0.77910000000000001,12240.7087601694,null,{"$f":"'6. Historical Wholesale'!L48","v":15711.344834},1.7713000000000001,27829.505104464202,null,40070.213864633602]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":15952.558484000001},3.3395999999999999,53275.164313166402,null,{"$f":"'6. Historical Wholesale'!H49","v":15982.416563999999},0.77910000000000001,12451.900745012399,null,{"$f":"'6. Historical Wholesale'!L49","v":15982.416563999999},1.7713000000000001,28309.654459813199,null,40761.5552048256]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":15522.6806},3.3395999999999999,51839.544131759998,null,{"$f":"'6. Historical Wholesale'!H50","v":15639.13516},0.77910000000000001,12184.450203156,null,{"$f":"'6. Historical Wholesale'!L50","v":15639.13516},1.7713000000000001,27701.600108908002,null,39886.050312064006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":15215.19167},3.3395999999999999,50812.654101132001,null,{"$f":"'6. Historical Wholesale'!H51","v":15408.424149999999},0.77910000000000001,12004.703255265,null,{"$f":"'6. Historical Wholesale'!L51","v":15408.424149999999},1.7713000000000001,27292.941696894999,null,39297.644952160001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":14573.723818},3.3395999999999999,48670.408062592796,null,{"$f":"'6. Historical Wholesale'!H52","v":14609.698378000001},0.77910000000000001,11382.416006299802,null,{"$f":"'6. Historical Wholesale'!L52","v":14609.698378000001},1.7713000000000001,25878.158736951402,null,37260.5747432512]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":15291.266396000001},3.3395999999999999,51066.713256081603,null,{"$f":"'6. Historical Wholesale'!H53","v":15309.696316000001},0.77910000000000001,11927.784399795601,null,{"$f":"'6. Historical Wholesale'!L53","v":15309.696316000001},1.7713000000000001,27118.065084530805,null,39045.849484326405]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":15360.878578000002},3.3395999999999999,51299.190099088803,null,{"$f":"'6. Historical Wholesale'!H54","v":15453.269617999998},0.77910000000000001,12039.642359383799,null,{"$f":"'6. Historical Wholesale'!L54","v":15453.269617999998},1.7713000000000001,27372.376474363398,null,39412.018833747199]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":185654.76186199998},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3459605616510277},{"$f":"SUM(F43:F54)","v":621193.51127296523},null,{"$f":"SUM(H43:H54)","v":186867.67594199997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77986908361993568},{"$f":"SUM(J43:J54)","v":145732.32319507463},null,{"$f":"SUM(L43:L54)","v":186867.67594199997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7739655739100038},{"$f":"SUM(N43:N54)","v":331496.82399767858},null,{"$f":"SUM(P43:P54)","v":477229.14719275321}]
[]
[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,{"$f":"D24+D43+D62+D81","v":16779.647187999999},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4193658535745137},{"$f":"F24+F43+F62+F81","v":57375.752629674804},null,{"$f":"H24+H43+H62+H81","v":16869.635348},{"$f":"IF(H100<>0,J100/H100,0)","v":0.79051914394641853},{"$f":"J24+J43+J62+J81","v":13335.769693989203},null,{"$f":"L24+L43+L62+L81","v":16869.635348},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8087609891487029},{"$f":"N24+N43+N62+N81","v":30513.138318626403},null,{"$f":"J100+N100","v":43848.908012615604}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":16536.533734000001},3.3489094934933963,{"$f":"F25+F44+F63+F82","v":55379.354811266399},null,{"$f":"H25+H44+H63+H82","v":16892.671054000002},0.78187654783249294,{"$f":"J25+J44+J63+J82","v":13207.983327371401},null,{"$f":"L25+L44+L63+L82","v":16892.671054000002},1.7788965615615071,{"$f":"N25+N44+N63+N82","v":30050.314453550203},null,43258.297780921603]
[null,"March",null,15682.099074000002,3.3487131996377286,52514.852167130404,null,15828.457194000001,0.78174226056193619,12373.773908045401,null,15828.457194000001,1.7785291551348021,28151.372600332201,null,40525.146508377598]
[null,"April",null,16953.672603999999,3.3764570112562264,57243.346730318401,null,17122.278203999998,0.78945365606070961,13517.2451282364,null,17122.278203999998,1.799627329618245,30813.719801245199,null,44330.964929481597]
[null,"May",null,23208.567522000001,3.4466084706281768,79990.845412471201,null,24480.203121999999,0.81242615877140434,19888.357388350199,null,24480.203121999999,1.8624794904999808,45593.8762379986,null,65482.233626348796]
[null,"June",null,24765.584194000003,3.4569124074619597,85612.455278282403,null,25135.684834,0.8131819242307341,20439.884560169401,null,25135.684834,1.8645472448425036,46866.671904464201,null,67306.556464633599]
[null,"July",null,16364.848484000002,3.347672040271509,54784.145713166399,null,25212.576563999999,0.8123778977138737,20482.139945012401,null,25212.576563999999,1.8623474495207963,46954.5776598132,null,67436.717604825593]
[null,"August",null,15935.5286,3.3479007286749183,53350.567811759996,null,25184.885159999998,0.81355354900319921,20489.252703156002,null,25184.885159999998,1.8655640004080927,46984.015108908003,null,67473.267812064005]
[null,"September",null,15625.339669999999,3.348010148001602,52313.795781132001,null,24713.134149999998,0.81332464078681022,20099.800955265,null,24713.134149999998,1.8649377135718337,46088.455896895,null,66188.256852160004]
[null,"October",null,24176.813818000002,3.4668636691981818,83817.717462592787,null,24212.788378000001,0.81515205924127032,19737.1043062998,null,24212.788378000001,1.8699374822145651,45276.400536951405,null,65013.504843251205]
[null,"November",null,15774.395396000002,3.3494130246969243,52834.965396081599,null,15815.190316000002,0.78200539687995496,12367.564179795601,null,15815.190316000002,1.7792490891534083,28139.162964530806,null,40506.727144326404]
[null,"December",null,15801.158578000002,3.3485275549829874,52910.614899088803,null,15962.615617999998,0.78200049904777458,12482.7733793838,null,15962.615617999998,1.7792356888138783,28401.255394363397,null,40884.028773747195]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":217604.18886199998},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3920689576480108},{"$f":"SUM(F100:F111)","v":738128.41409296519},null,{"$f":"SUM(H100:H111)","v":247430.11994200002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.80193005411623508},{"$f":"SUM(J100:J111)","v":198421.64947507461},null,{"$f":"SUM(L100:L111)","v":247430.11994200002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8341863997158525},{"$f":"SUM(N100:N111)","v":453832.96087767859},null,{"$f":"SUM(P100:P111)","v":652254.6103527532}]
[]
[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":652254.6103527532}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":491.80500000000001},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":1800.0063},null,{"$f":"'6. Historical Wholesale'!H24","v":538.173},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":468.21051},null,{"$f":"'6. Historical Wholesale'!L24","v":538.173},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":1087.1094600000001},null,{"$f":"J24+N24","v":1555.31997}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":480.483},{"$f":"E24","v":3.66},1758.5677800000001,null,{"$f":"'6. Historical Wholesale'!H25","v":515.98800000000006},{"$f":"I24","v":0.87},448.90956000000006,null,{"$f":"'6. Historical Wholesale'!L25","v":515.98800000000006},{"$f":"M24","v":2.02},1042.2957600000002,null,1491.2053200000003]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":446.04899999999998},3.66,1632.53934,null,{"$f":"'6. Historical Wholesale'!H26","v":460.09800000000001},0.87,400.28525999999999,null,{"$f":"'6. Historical Wholesale'!L26","v":460.09800000000001},2.02,929.39796000000001,null,1329.6832199999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":1950.2550000000001},3.66,7137.9333000000006,null,{"$f":"'6. Historical Wholesale'!H27","v":1950.2550000000001},0.87,1696.7218500000001,null,{"$f":"'6. Historical Wholesale'!L27","v":1950.2550000000001},2.02,3939.5151000000001,null,5636.2369500000004]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":7751.29},3.66,28369.721400000002,null,{"$f":"'6. Historical Wholesale'!H28","v":8975.0400000000009},0.87,7808.2848000000004,null,{"$f":"'6. Historical Wholesale'!L28","v":8975.0400000000009},2.02,18129.580800000003,null,25937.865600000005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":9067.76},3.66,33188.001600000003,null,{"$f":"'6. Historical Wholesale'!H29","v":9424.34},0.87,8199.1758000000009,null,{"$f":"'6. Historical Wholesale'!L29","v":9424.34},2.02,19037.166799999999,null,27236.3426]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":412.29},3.66,1508.9814000000001,null,{"$f":"'6. Historical Wholesale'!H30","v":9230.16},0.87,8030.2392,null,{"$f":"'6. Historical Wholesale'!L30","v":9230.16},2.02,18644.923200000001,null,26675.162400000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":412.84800000000001},3.66,1511.02368,null,{"$f":"'6. Historical Wholesale'!H31","v":9545.75},0.87,8304.8024999999998,null,{"$f":"'6. Historical Wholesale'!L31","v":9545.75},2.02,19282.415000000001,null,27587.217499999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":410.14800000000002},3.66,1501.1416800000002,null,{"$f":"'6. Historical Wholesale'!H32","v":9304.7099999999991},0.87,8095.0976999999993,null,{"$f":"'6. Historical Wholesale'!L32","v":9304.7099999999991},2.02,18795.514199999998,null,26890.611899999996]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":9603.09},3.66,35147.309399999998,null,{"$f":"'6. Historical Wholesale'!H33","v":9603.09},0.87,8354.6882999999998,null,{"$f":"'6. Historical Wholesale'!L33","v":9603.09},2.02,19398.2418,null,27752.930099999998]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":483.12900000000002},3.66,1768.2521400000001,null,{"$f":"'6. Historical Wholesale'!H34","v":505.49400000000003},0.87,439.77978000000002,null,{"$f":"'6. Historical Wholesale'!L34","v":505.49400000000003},2.02,1021.09788,null,1460.8776600000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":440.28},3.66,1611.4248,null,{"$f":"'6. Historical Wholesale'!H35","v":509.346},0.87,443.13101999999998,null,{"$f":"'6. Historical Wholesale'!L35","v":509.346},2.02,1028.8789200000001,null,1472.0099400000001]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":31949.427000000003},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":116934.90282},null,{"$f":"SUM(H24:H35)","v":60562.444000000003},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":52689.326280000001},null,{"$f":"SUM(L24:L35)","v":60562.444000000003},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":122336.13688000002},null,{"$f":"SUM(P24:P35)","v":175025.46315999998}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":16287.842188000001},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":54394.877771044798},null,{"$f":"'6. Historical Wholesale'!H43","v":16331.462348000001},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":12723.842315326801},null,{"$f":"'6. Historical Wholesale'!L43","v":16331.462348000001},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":28927.919257012403},null,{"$f":"J43+N43","v":41651.761572339208}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":16056.050734},{"$f":"E43","v":3.3395999999999999},53620.787031266402,null,{"$f":"'6. Historical Wholesale'!H44","v":16376.683054000001},{"$f":"I43","v":0.77910000000000001},12759.073767371401,null,{"$f":"'6. Historical Wholesale'!L44","v":16376.683054000001},{"$f":"M43","v":1.7713000000000001},29008.018693550202,null,41767.092460921602]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":15236.050074000001},3.3395999999999999,50882.312827130401,null,{"$f":"'6. Historical Wholesale'!H45","v":15368.359194000001},0.77910000000000001,11973.488648045401,null,{"$f":"'6. Historical Wholesale'!L45","v":15368.359194000001},1.7713000000000001,27221.974640332202,null,39195.463288377607]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":15003.417604},3.3395999999999999,50105.413430318396,null,{"$f":"'6. Historical Wholesale'!H46","v":15172.023203999999},0.77910000000000001,11820.5232782364,null,{"$f":"'6. Historical Wholesale'!L46","v":15172.023203999999},1.7713000000000001,26874.204701245199,null,38694.727979481599]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":15457.277522},3.3395999999999999,51621.124012471199,null,{"$f":"'6. Historical Wholesale'!H47","v":15505.163122},0.77910000000000001,12080.0725883502,null,{"$f":"'6. Historical Wholesale'!L47","v":15505.163122},1.7713000000000001,27464.2954379986,null,39544.368026348799]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":15697.824194000001},3.3395999999999999,52424.4536782824,null,{"$f":"'6. Historical Wholesale'!H48","v":15711.344834},0.77910000000000001,12240.7087601694,null,{"$f":"'6. Historical Wholesale'!L48","v":15711.344834},1.7713000000000001,27829.505104464202,null,40070.213864633602]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":15952.558484000001},3.3395999999999999,53275.164313166402,null,{"$f":"'6. Historical Wholesale'!H49","v":15982.416563999999},0.77910000000000001,12451.900745012399,null,{"$f":"'6. Historical Wholesale'!L49","v":15982.416563999999},1.7713000000000001,28309.654459813199,null,40761.5552048256]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":15522.6806},3.3395999999999999,51839.544131759998,null,{"$f":"'6. Historical Wholesale'!H50","v":15639.13516},0.77910000000000001,12184.450203156,null,{"$f":"'6. Historical Wholesale'!L50","v":15639.13516},1.7713000000000001,27701.600108908002,null,39886.050312064006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":15215.19167},3.3395999999999999,50812.654101132001,null,{"$f":"'6. Historical Wholesale'!H51","v":15408.424149999999},0.77910000000000001,12004.703255265,null,{"$f":"'6. Historical Wholesale'!L51","v":15408.424149999999},1.7713000000000001,27292.941696894999,null,39297.644952160001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":14573.723818},3.3395999999999999,48670.408062592796,null,{"$f":"'6. Historical Wholesale'!H52","v":14609.698378000001},0.77910000000000001,11382.416006299802,null,{"$f":"'6. Historical Wholesale'!L52","v":14609.698378000001},1.7713000000000001,25878.158736951402,null,37260.5747432512]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":15291.266396000001},3.3395999999999999,51066.713256081603,null,{"$f":"'6. Historical Wholesale'!H53","v":15309.696316000001},0.77910000000000001,11927.784399795601,null,{"$f":"'6. Historical Wholesale'!L53","v":15309.696316000001},1.7713000000000001,27118.065084530805,null,39045.849484326405]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":15360.878578000002},3.3395999999999999,51299.190099088803,null,{"$f":"'6. Historical Wholesale'!H54","v":15453.269617999998},0.77910000000000001,12039.642359383799,null,{"$f":"'6. Historical Wholesale'!L54","v":15453.269617999998},1.7713000000000001,27372.376474363398,null,39412.018833747199]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":185654.76186199998},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3396000000000003},{"$f":"SUM(F43:F54)","v":620012.64271433523},null,{"$f":"SUM(H43:H54)","v":186867.67594199997},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000035},{"$f":"SUM(J43:J54)","v":145588.60632641223},null,{"$f":"SUM(L43:L54)","v":186867.67594199997},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000001},{"$f":"SUM(N43:N54)","v":330998.71439606458},null,{"$f":"SUM(P43:P54)","v":476587.32072247687}]
[]
[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,{"$f":"D24+D43+D62+D81","v":16779.647187999999},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3489908006666966},{"$f":"F24+F43+F62+F81","v":56194.884071044798},null,{"$f":"H24+H43+H62+H81","v":16869.635348},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78199988044737445},{"$f":"J24+J43+J62+J81","v":13192.052825326802},null,{"$f":"L24+L43+L62+L81","v":16869.635348},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7792339963395161},{"$f":"N24+N43+N62+N81","v":30015.028717012403},null,{"$f":"J100+N100","v":43207.081542339205}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":16536.533734000001},3.3489094934933963,55379.354811266399,null,{"$f":"H25+H44+H63+H82","v":16892.671054000002},0.78187654783249294,{"$f":"J25+J44+J63+J82","v":13207.983327371401},null,{"$f":"L25+L44+L63+L82","v":16892.671054000002},1.7788965615615071,{"$f":"N25+N44+N63+N82","v":30050.314453550203},null,43258.297780921603]
[null,"March",null,15682.099074000002,3.3487131996377286,52514.852167130404,null,{"$f":"H26+H45+H64+H83","v":15828.457194000001},0.78174226056193619,{"$f":"J26+J45+J64+J83","v":12373.773908045401},null,{"$f":"L26+L45+L64+L83","v":15828.457194000001},1.7785291551348021,{"$f":"N26+N45+N64+N83","v":28151.372600332201},null,40525.146508377598]
[null,"April",null,16953.672603999999,3.3764570112562264,57243.346730318401,null,{"$f":"H27+H46+H65+H84","v":17122.278203999998},0.78945365606070961,{"$f":"J27+J46+J65+J84","v":13517.2451282364},null,{"$f":"L27+L46+L65+L84","v":17122.278203999998},1.799627329618245,{"$f":"N27+N46+N65+N84","v":30813.719801245199},null,44330.964929481597]
[null,"May",null,23208.567522000001,3.4466084706281768,79990.845412471201,null,{"$f":"H28+H47+H66+H85","v":24480.203121999999},0.81242615877140434,{"$f":"J28+J47+J66+J85","v":19888.357388350199},null,{"$f":"L28+L47+L66+L85","v":24480.203121999999},1.8624794904999808,{"$f":"N28+N47+N66+N85","v":45593.8762379986},null,65482.233626348796]
[null,"June",null,24765.584194000003,3.4569124074619597,85612.455278282403,null,{"$f":"H29+H48+H67+H86","v":25135.684834},0.8131819242307341,{"$f":"J29+J48+J67+J86","v":20439.884560169401},null,{"$f":"L29+L48+L67+L86","v":25135.684834},1.8645472448425036,{"$f":"N29+N48+N67+N86","v":46866.671904464201},null,67306.556464633599]
[null,"July",null,16364.848484000002,3.347672040271509,54784.145713166399,null,{"$f":"H30+H49+H68+H87","v":25212.576563999999},0.8123778977138737,{"$f":"J30+J49+J68+J87","v":20482.139945012401},null,{"$f":"L30+L49+L68+L87","v":25212.576563999999},1.8623474495207963,{"$f":"N30+N49+N68+N87","v":46954.5776598132},null,67436.717604825593]
[null,"August",null,15935.5286,3.3479007286749183,53350.567811759996,null,{"$f":"H31+H50+H69+H88","v":25184.885159999998},0.81355354900319921,{"$f":"J31+J50+J69+J88","v":20489.252703156002},null,{"$f":"L31+L50+L69+L88","v":25184.885159999998},1.8655640004080927,{"$f":"N31+N50+N69+N88","v":46984.015108908003},null,67473.267812064005]
[null,"September",null,15625.339669999999,3.348010148001602,52313.795781132001,null,{"$f":"H32+H51+H70+H89","v":24713.134149999998},0.81332464078681022,{"$f":"J32+J51+J70+J89","v":20099.800955265},null,{"$f":"L32+L51+L70+L89","v":24713.134149999998},1.8649377135718337,{"$f":"N32+N51+N70+N89","v":46088.455896895},null,66188.256852160004]
[null,"October",null,24176.813818000002,3.4668636691981818,83817.717462592787,null,{"$f":"H33+H52+H71+H90","v":24212.788378000001},0.81515205924127032,{"$f":"J33+J52+J71+J90","v":19737.1043062998},null,{"$f":"L33+L52+L71+L90","v":24212.788378000001},1.8699374822145651,{"$f":"N33+N52+N71+N90","v":45276.400536951405},null,65013.504843251205]
[null,"November",null,15774.395396000002,3.3494130246969243,52834.965396081599,null,{"$f":"H34+H53+H72+H91","v":15815.190316000002},0.78200539687995496,{"$f":"J34+J53+J72+J91","v":12367.564179795601},null,{"$f":"L34+L53+L72+L91","v":15815.190316000002},1.7792490891534083,{"$f":"N34+N53+N72+N91","v":28139.162964530806},null,40506.727144326404]
[null,"December",null,15801.158578000002,3.3485275549829874,52910.614899088803,null,{"$f":"H35+H54+H73+H92","v":15962.615617999998},0.78200049904777458,{"$f":"J35+J54+J73+J92","v":12482.7733793838},null,{"$f":"L35+L54+L73+L92","v":15962.615617999998},1.7792356888138783,{"$f":"N35+N54+N73+N92","v":28401.255394363397},null,40884.028773747195]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":217604.18886199998},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3866422764577009},{"$f":"SUM(F100:F111)","v":736947.54553433508},null,{"$f":"SUM(H100:H111)","v":247430.11994200002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.80134921590342534},{"$f":"SUM(J100:J111)","v":198277.93260641221},null,{"$f":"SUM(L100:L111)","v":247430.11994200002},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8321732672737279},{"$f":"SUM(N100:N111)","v":453334.85127606452},null,{"$f":"SUM(P100:P111)","v":651612.78388247674}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":651612.78388247674}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":32,"n_cols":10,"rows_kept":32,"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"]
[]
["Embedded Distributor","RTSR - Network","kW",2.9565999999999999,null,245804,{"$f":"ROUND(D17*F17, 2)","v":726744.11},{"$f":"G17/726744.11","v":1},{"$f":"H17*total_current_wholesale_network","v":738128.41409296519},{"$f":"IF(ISERROR(I17/F17), 0, I17/F17)","v":3.0029145745918098}]
[]
["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"]
[]
["Embedded Distributor","RTSR - Connection","kW",2.3933,null,245804,{"$f":"ROUND(D22*F22, 2)","v":588282.71},{"$f":"G22/588282.71","v":1},{"$f":"H22*Total_Current_Wholesale_Lineplus","v":652254.6103527532},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.6535557206259996}]
[]
["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"]
[]
["Embedded Distributor","RTSR - Network","kW",3.0029145745918098,null,245804,{"$f":"ROUND(D27*F27, 2)","v":738128.41},{"$f":"G27/738128.41","v":1},{"$f":"H27*forecast_wholesale_network","v":736947.54553433508},{"$f":"IF(ISERROR(I27/F27), 0, I27/F27)","v":2.998110468236217}]
[]
["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"]
[]
["Embedded Distributor","RTSR - Connection","kW",2.6535557206259996,null,245804,{"$f":"ROUND(D32*F32, 2)","v":652254.61},{"$f":"G32/652254.61","v":1},{"$f":"H32*forecast_wholesale_lineplus","v":651612.78388247674},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":2.6509445895204178}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Embedded Distributor"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":""},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":""},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":""},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":""},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":""},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]