{"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   ","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,"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","Oshawa, ON",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-2014-0101",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","David Savage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,"Phone Number","905-723-4626 Ext.5278",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","dsavage@opuc.on.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date","2016-10-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,"Last COS Re-based Year",2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.7999999999999996E-3,null,6.1999999999999998E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,7.1999999999999998E-3,null,5.7000000000000002E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 999 kW",null,"kW",null,2.6139999999999999,null,2.0181,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 999 kW - Interval Metered",null,"kW",null,3.3504,null,2.5636999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"General Service 1,000 to 4,999 kW - Interval Meters",null,"kW",null,3.3504,null,2.5636999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Large Use > 5000 kW",null,"kW",null,3.5699000000000001,null,2.7972999999999999,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,7.1999999999999998E-3,null,5.7000000000000002E-3,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Sentinel Lighting",null,"kW",null,1.8029999999999999,null,2.3691,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Street Lighting",null,"kW",null,1.7724,null,2.3290000000000002,null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.7999999999999996E-3,479266201,null,1.0486,{"$f":"F17*H17","v":502558538.36860001}]
[null,"Residential","RTSR - Connection","kWh",6.1999999999999998E-3,479266201,null,1.0486,{"$f":"F18*H18","v":502558538.36860001}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",7.1999999999999998E-3,134383174,null,1.0486,{"$f":"F19*H19","v":140914196.25639999}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.7000000000000002E-3,134383174,null,1.0486,{"$f":"F20*H20","v":140914196.25639999}]
[null,"General Service 50 to 999 kW","RTSR - Network","kW",2.6139999999999999,152442881.32027099,399906.06296788272]
[null,"General Service 50 to 999 kW","RTSR - Connection","kW",2.0181,152442881.32027099,399906.06296788272]
[null,"General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",3.3504,178833066.67972901,424137.93703211728]
[null,"General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",2.5636999999999999,178833066.67972901,424137.93703211728]
[null,"General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",3.3504,81234208,187650]
[null,"General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5636999999999999,81234208,187650]
[null,"Large Use > 5000 kW","RTSR - Network","kW",3.5699000000000001,41948976,92269]
[null,"Large Use > 5000 kW","RTSR - Connection","kW",2.7972999999999999,41948976,92269]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",7.1999999999999998E-3,846977,null,1.0486,{"$f":"F29*H29","v":888140.08219999995}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.7000000000000002E-3,846977,null,1.0486,{"$f":"F30*H30","v":888140.08219999995}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.8029999999999999,37891.431968215518,137.48246374527113]
[null,"Sentinel Lighting","RTSR - Connection","kW",2.3691,37891.431968215518,137.48246374527113]
[null,"Street Lighting","RTSR - Network","kW",1.7724,9163114.5680317841,30199.517536254731]
[null,"Street Lighting","RTSR - Connection","kW",2.3290000000000002,9163114.5680317841,30199.517536254731]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,209662,{"$f":"IF(D24<>0,F24/D24,0)","v":3.78},792522.36,null,224469,{"$f":"IF(H24<>0,J24/H24,0)","v":0.86},193043.34,null,224469,{"$f":"IF(L24<>0,N24/L24,0)","v":2},448938,null,{"$f":"J24+N24","v":641981.34}]
[null,"February",null,202274,{"$f":"IF(D25<>0,F25/D25,0)","v":3.78},764595.72,null,213887,{"$f":"IF(H25<>0,J25/H25,0)","v":0.86},183942.82,null,213887,{"$f":"IF(L25<>0,N25/L25,0)","v":2},427774,null,611716.82000000007]
[null,"March",null,187403,3.78,708383.34,null,187403,0.86,161166.57999999999,null,187403,2,374806,null,535972.57999999996]
[null,"April",null,160873,3.78,608099.93999999994,null,173806.95348837212,0.85999999999999988,149473.98000000001,null,174145.95499999999,2,348291.91,null,497765.89]
[null,"May",null,161058,3.78,608799.24,null,161058,0.86,138509.88,null,161058,2,322116,null,460625.88]
[null,"June",null,167956.00000000003,3.78,634873.68000000005,null,169898,0.86,146112.28,null,169898,2,339796,null,485908.28]
[null,"July",null,210322.00000000003,3.78,795017.16,null,221027,0.86,190083.22,null,221027,2,442054,null,632137.22]
[null,"August",null,212979,3.78,805060.62,null,213761,0.86,183834.46,null,213761,2,427522,null,611356.46]
[null,"September",null,197995,3.78,748421.1,null,214135,0.86,184156.1,null,214135,2,428270,null,612426.1]
[null,"October",null,145753,3.78,550946.34,null,151444,0.86,130241.84,null,151444,2,302888,null,433129.83999999997]
[null,"November",null,171807,3.78,649430.46,null,171887,0.86,147822.82,null,171887,2,343774,null,491596.82]
[null,"December",null,167863,3.7800000000000002,634522.14,null,177167,0.86,152363.62,null,177167,2,354334,null,506697.62]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2195945},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":8300672.0999999987},null,{"$f":"SUM(H24:H35)","v":2279942.9534883723},{"$f":"IF(H37<>0,J37/H37,0)","v":0.8600000000000001},{"$f":"SUM(J24:J35)","v":1960750.9400000004},null,{"$f":"SUM(L24:L35)","v":2280281.9550000001},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":4560563.91},null,{"$f":"SUM(P24:P35)","v":6521314.8499999996}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,61.862745098039227,{"$f":"IF(D43<>0,F43/D43,0)","v":3.23},199.81666666666669,null,62.742290748898697,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65},40.782488986784152,null,62.742290748898689,{"$f":"IF(L43<>0,N43/L43,0)","v":1.62},101.64251101321588,null,{"$f":"J43+N43","v":142.42500000000004}]
[null,"February",null,61.862745098039227,{"$f":"IF(D44<>0,F44/D44,0)","v":3.23},199.81666666666669,null,62.742290748898697,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65},40.782488986784152,null,62.742290748898689,{"$f":"IF(L44<>0,N44/L44,0)","v":1.62},101.64251101321588,null,142.42500000000004]
[null,"March",null,61.862745098039227,3.23,199.81666666666669,null,62.742290748898697,0.65,40.782488986784152,null,62.742290748898689,1.62,101.64251101321588,null,142.42500000000004]
[null,"April",null,61.862745098039227,3.23,199.81666666666669,null,62.742290748898697,0.65,40.782488986784152,null,62.742290748898689,1.62,101.64251101321588,null,142.42500000000004]
[null,"May",null,58.561198870685701,3.4121000000000001,199.81666666666669,null,54.996717766536676,0.78790000000000004,43.331913928254252,null,54.996717766536683,1.8018000000000001,99.093086071745802,null,142.42500000000007]
[null,"June",null,58.561198870685701,3.4121000000000001,199.81666666666669,null,54.996717766536676,0.78790000000000004,43.331913928254252,null,54.996717766536683,1.8018000000000001,99.093086071745802,null,142.42500000000007]
[null,"July",null,58.561198870685701,3.4121000000000001,199.81666666666669,null,54.996717766536676,0.78790000000000004,43.331913928254252,null,54.996717766536683,1.8018000000000001,99.093086071745802,null,142.42500000000007]
[null,"August",null,58.561198870685701,3.4121000000000001,199.81666666666669,null,54.996717766536676,0.78790000000000004,43.331913928254252,null,54.996717766536683,1.8018000000000001,99.093086071745802,null,142.42500000000007]
[null,"September",null,58.561198870685701,3.4121000000000001,199.81666666666669,null,54.996717766536676,0.78790000000000004,43.331913928254252,null,54.996717766536683,1.8018000000000001,99.093086071745802,null,142.42500000000007]
[null,"October",null,58.561198870685701,3.4121000000000001,199.81666666666669,null,54.996717766536676,0.78790000000000004,43.331913928254252,null,54.996717766536683,1.8018000000000001,99.093086071745802,null,142.42500000000007]
[null,"November",null,58.561198870685701,3.4121000000000001,199.81666666666669,null,54.996717766536676,0.78790000000000004,43.331913928254252,null,54.996717766536683,1.8018000000000001,99.093086071745802,null,142.42500000000007]
[null,"December",null,58.561198870685701,3.4121000000000001,199.81666666666669,null,54.996717766536676,0.78790000000000004,43.331913928254252,null,54.996717766536683,1.8018000000000001,99.093086071745802,null,142.42500000000007]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":715.94057135764274},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3491606649041219},{"$f":"SUM(F43:F54)","v":2397.7999999999997},null,{"$f":"SUM(H43:H54)","v":690.94290512788825},{"$f":"IF(H56<>0,J56/H56,0)","v":0.73781098783960064},{"$f":"SUM(J43:J54)","v":509.78526737317071},null,{"$f":"SUM(L43:L54)","v":690.94290512788825},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7357653197189222},{"$f":"SUM(N43:N54)","v":1199.3147326268299},null,{"$f":"SUM(P43:P54)","v":1709.1000000000013}]
[]
[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,{"$f":"D24+D43+D62+D81","v":209723.86274509804},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7798377651958219},{"$f":"F24+F43+F62+F81","v":792722.17666666664},null,{"$f":"H24+H43+H62+H81","v":224531.74229074889},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85994131840370169},{"$f":"J24+J43+J62+J81","v":193084.12248898679},null,{"$f":"L24+L43+L62+L81","v":224531.74229074889},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9998938142543172},{"$f":"N24+N43+N62+N81","v":449039.6425110132},null,{"$f":"J100+N100","v":642123.76500000001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":202335.86274509804},3.7798318414277015,{"$f":"F25+F44+F63+F82","v":764795.53666666662},null,{"$f":"H25+H44+H63+H82","v":213949.74229074889},0.85993841599940168,{"$f":"J25+J44+J63+J82","v":183983.6024889868},null,{"$f":"L25+L44+L63+L82","v":213949.74229074889},1.9998885622846314,{"$f":"N25+N44+N63+N82","v":427875.6425110132},null,611859.245]
[null,"March",null,187464.86274509804,3.7798185019352122,708583.15666666662,null,187465.74229074889,0.85992971579288957,161207.36248898678,null,187465.74229074889,1.9998728190538002,374907.6425110132,null,536115.005]
[null,"April",null,160934.86274509804,3.7797885821056814,608299.7566666666,null,173869.69577912102,0.85992421979576006,149514.7624889868,null,174208.69729074888,1.9998631407567167,348393.55251101317,null,497908.31499999994]
[null,"May",null,161116.56119887068,3.7798662790162338,608999.05666666664,null,161112.99671776654,0.85997538830862974,138553.21191392827,null,161112.99671776654,1.9999323434503522,322215.09308607172,null,460768.30499999999]
[null,"June",null,168014.56119887071,3.7798717690603074,635073.4966666667,null,169952.99671776654,0.85997666847053278,146155.61191392827,null,169952.99671776654,1.9999358625639332,339895.09308607172,null,486050.70499999996]
[null,"July",null,210380.56119887071,3.7798975919403301,795216.97666666668,null,221081.99671776654,0.85998206428650992,190126.55191392827,null,221081.99671776654,1.9999506954450241,442153.09308607172,null,632279.64500000002]
[null,"August",null,213037.56119887068,3.7798988691715052,805260.43666666665,null,213815.99671776654,0.85998145478630306,183877.79191392826,null,213815.99671776654,1.9999490199534709,427621.09308607172,null,611498.88500000001]
[null,"September",null,198053.56119887068,3.7798912179870228,748620.91666666663,null,214189.99671776654,0.85998148716834721,184199.43191392827,null,214189.99671776654,1.9999491089704076,428369.09308607172,null,612568.52500000002]
[null,"October",null,145811.56119887068,3.7798522430945294,551146.15666666662,null,151498.99671776654,0.85997382647121845,130285.17191392825,null,151498.99671776654,1.9999280500221288,302987.09308607172,null,433272.26499999996]
[null,"November",null,171865.56119887068,3.7798746423372185,649630.27666666661,null,171941.99671776654,0.85997693836627098,147866.15191392828,null,171941.99671776654,1.9999366044964615,343873.09308607172,null,491739.245]
[null,"December",null,167921.56119887068,3.7798716980421649,634721.95666666667,null,177221.99671776654,0.85997762544478451,152406.95191392826,null,177221.99671776654,1.9999384932476598,354433.09308607172,null,506840.04499999998]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2196660.9405713575},{"$f":"IF(D113<>0,F113/D113,0)","v":3.779859579895088},{"$f":"SUM(F100:F111)","v":8303069.9000000004},null,{"$f":"SUM(H100:H111)","v":2280633.8963935003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.8599629815065144},{"$f":"SUM(J100:J111)","v":1961260.7252673735},null,{"$f":"SUM(L100:L111)","v":2280972.8979051281},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9999199591201642},{"$f":"SUM(N100:N111)","v":4561763.2247326262},null,{"$f":"SUM(P100:P111)","v":6523023.9500000002}]
[]
[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":6523023.9500000002}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":209662},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":767362.92},null,{"$f":"'6. Historical Wholesale'!H24","v":224469},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":195288.03},null,{"$f":"'6. Historical Wholesale'!L24","v":224469},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":453427.38},null,{"$f":"J24+N24","v":648715.41}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":202274},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":740322.84000000008},null,{"$f":"'6. Historical Wholesale'!H25","v":213887},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":186081.69},null,{"$f":"'6. Historical Wholesale'!L25","v":213887},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":432051.74},null,618133.42999999993]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":187403},{"$f":"E25","v":3.66},685894.98,null,{"$f":"'6. Historical Wholesale'!H26","v":187403},{"$f":"I25","v":0.87},163040.60999999999,null,{"$f":"'6. Historical Wholesale'!L26","v":187403},{"$f":"M25","v":2.02},378554.06,null,541594.66999999993]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":160873},3.66,588795.18000000005,null,{"$f":"'6. Historical Wholesale'!H27","v":173806.95348837212},0.87,151212.04953488376,null,{"$f":"'6. Historical Wholesale'!L27","v":174145.95499999999},2.02,351774.82909999997,null,502986.87863488373]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":161058},3.66,589472.28,null,{"$f":"'6. Historical Wholesale'!H28","v":161058},0.87,140120.46,null,{"$f":"'6. Historical Wholesale'!L28","v":161058},2.02,325337.15999999997,null,465457.62]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":167956.00000000003},3.66,614718.96000000008,null,{"$f":"'6. Historical Wholesale'!H29","v":169898},0.87,147811.26,null,{"$f":"'6. Historical Wholesale'!L29","v":169898},2.02,343193.96,null,491005.22000000003]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":210322.00000000003},3.66,769778.52000000014,null,{"$f":"'6. Historical Wholesale'!H30","v":221027},0.87,192293.49,null,{"$f":"'6. Historical Wholesale'!L30","v":221027},2.02,446474.54,null,638768.03]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":212979},3.66,779503.14,null,{"$f":"'6. Historical Wholesale'!H31","v":213761},0.87,185972.07,null,{"$f":"'6. Historical Wholesale'!L31","v":213761},2.02,431797.22000000003,null,617769.29]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":197995},3.66,724661.70000000007,null,{"$f":"'6. Historical Wholesale'!H32","v":214135},0.87,186297.45,null,{"$f":"'6. Historical Wholesale'!L32","v":214135},2.02,432552.7,null,618850.15]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":145753},3.66,533455.98,null,{"$f":"'6. Historical Wholesale'!H33","v":151444},0.87,131756.28,null,{"$f":"'6. Historical Wholesale'!L33","v":151444},2.02,305916.88,null,437673.16000000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":171807},3.66,628813.62,null,{"$f":"'6. Historical Wholesale'!H34","v":171887},0.87,149541.69,null,{"$f":"'6. Historical Wholesale'!L34","v":171887},2.02,347211.74,null,496753.43]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":167863},3.66,614378.58000000007,null,{"$f":"'6. Historical Wholesale'!H35","v":177167},0.87,154135.29,null,{"$f":"'6. Historical Wholesale'!L35","v":177167},2.02,357877.34,null,512012.63]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2195945},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":8037158.7000000002},null,{"$f":"SUM(H24:H35)","v":2279942.9534883723},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86999999999999988},{"$f":"SUM(J24:J35)","v":1983550.3695348836},null,{"$f":"SUM(L24:L35)","v":2280281.9550000001},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":4606169.5491000004},null,{"$f":"SUM(P24:P35)","v":6589719.9186348841}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":61.862745098039227},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":211.08187254901966},null,{"$f":"'6. Historical Wholesale'!H43","v":62.742290748898697},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":49.434650881057287},null,{"$f":"'6. Historical Wholesale'!L43","v":62.742290748898689},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":113.04905947136567},null,{"$f":"J43+N43","v":162.48371035242295}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":61.862745098039227},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":206.59682352941181},null,{"$f":"'6. Historical Wholesale'!H44","v":62.742290748898697},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":48.882518722466976},null,{"$f":"'6. Historical Wholesale'!L44","v":62.742290748898689},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":111.13541960352426},null,160.01793832599122]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":61.862745098039227},{"$f":"E44","v":3.3395999999999999},206.59682352941181,null,{"$f":"'6. Historical Wholesale'!H45","v":62.742290748898697},{"$f":"I44","v":0.77910000000000001},48.882518722466976,null,{"$f":"'6. Historical Wholesale'!L45","v":62.742290748898689},{"$f":"M44","v":1.7713000000000001},111.13541960352426,null,160.01793832599122]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":61.862745098039227},3.3395999999999999,206.59682352941181,null,{"$f":"'6. Historical Wholesale'!H46","v":62.742290748898697},0.77910000000000001,48.882518722466976,null,{"$f":"'6. Historical Wholesale'!L46","v":62.742290748898689},{"$f":"M45","v":1.7713000000000001},111.13541960352426,null,160.01793832599122]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H47","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L47","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H48","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L48","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H49","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L49","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H50","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L50","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H51","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L51","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H52","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L52","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H53","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L53","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H54","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L54","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":715.94057135764274},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3458645549072625},{"$f":"SUM(F43:F54)","v":2395.4401811255907},null,{"$f":"SUM(H43:H54)","v":690.94290512788825},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77989909954135539},{"$f":"SUM(J43:J54)","v":538.86574954372816},null,{"$f":"SUM(L43:L54)","v":690.94290512788825},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7740696063649242},{"$f":"SUM(N43:N54)","v":1225.7808077208699},null,{"$f":"SUM(P43:P54)","v":1764.646557264597}]
[]
[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,{"$f":"D24+D43+D62+D81","v":209723.86274509804},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6599268763491715},{"$f":"F24+F43+F62+F81","v":767574.00187254907},null,{"$f":"H24+H43+H62+H81","v":224531.74229074889},{"$f":"IF(H100<>0,J100/H100,0)","v":0.8699770582902091},{"$f":"J24+J43+J62+J81","v":195337.46465088107},null,{"$f":"L24+L43+L62+L81","v":224531.74229074889},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0199390270270845},{"$f":"N24+N43+N62+N81","v":453540.42905947135},null,{"$f":"J100+N100","v":648877.89371035248}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":202335.86274509804},3.6599020399880655,{"$f":"F25+F44+F63+F82","v":740529.43682352954},null,{"$f":"H25+H44+H63+H82","v":213949.74229074889},0.86997334292545525,{"$f":"J25+J44+J63+J82","v":186130.57251872247},null,{"$f":"L25+L44+L63+L82","v":213949.74229074889},2.0199270669478624,{"$f":"N25+N44+N63+N82","v":432162.87541960349},null,618293.44793832593]
[null,"March",null,187464.86274509804,3.6598942691273493,686101.57682352944,null,187465.74229074889,0.86996957697892219,163089.49251872246,null,187465.74229074889,2.0199167634175792,378665.19541960349,null,541754.68793832592]
[null,"April",null,160934.86274509804,3.6598768394666559,589001.77682352951,null,173869.69577912102,0.86996719799730771,151260.93205360623,null,174208.69729074888,2.01991042922683,351885.96451960347,null,503146.89657320967]
[null,"May",null,161116.56119887068,3.6598835438891042,589667.85097974853,null,161112.99671776654,0.86996897083570635,140163.30794281189,null,161112.99671776654,2.0199151050257447,325434.57568617986,null,465597.88362899178]
[null,"June",null,168014.56119887071,3.6598883251071554,614914.53097974858,null,169952.99671776654,0.8699705847984941,147854.10794281191,null,169952.99671776654,2.0199195207853191,343291.3756861799,null,491145.48362899182]
[null,"July",null,210380.56119887071,3.659910813964887,769974.09097974864,null,221081.99671776654,0.86997738756787435,192336.33794281189,null,221081.99671776654,2.0199381329827322,446571.95568617986,null,638908.29362899181]
[null,"August",null,213037.56119887068,3.6599119262912483,779698.71097974852,null,213815.99671776654,0.86997661914112268,186014.91794281191,null,213815.99671776654,2.0199360305874281,431894.63568617991,null,617909.55362899182]
[null,"September",null,198053.56119887068,3.6599052629601583,724857.27097974857,null,214189.99671776654,0.86997665996675111,186340.29794281191,null,214189.99671776654,2.0199361422852697,432650.1156861799,null,618990.41362899181]
[null,"October",null,145811.56119887068,3.6598713201616939,533651.55097974848,null,151498.99671776654,0.86996700175081487,131799.1279428119,null,151498.99671776654,2.0199097176614709,306014.29568617989,null,437813.42362899182]
[null,"November",null,171865.56119887068,3.6598908274119184,629009.1909797485,null,171941.99671776654,0.8699709250692651,149584.5379428119,null,171941.99671776654,2.0199204517571645,347309.15568617987,null,496893.69362899178]
[null,"December",null,167921.56119887068,3.659888263258249,614574.15097974858,null,177221.99671776654,0.86997179130278657,154178.13794281191,null,177221.99671776654,2.0199228217492085,357974.75568617991,null,512152.89362899179]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2196660.9405713575},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6598976162839301},{"$f":"SUM(F100:F111)","v":8039554.140181127},null,{"$f":"SUM(H100:H111)","v":2280633.8963935003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86997270294981743},{"$f":"SUM(J100:J111)","v":1984089.2352844274},null,{"$f":"SUM(L100:L111)","v":2280972.8979051281},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0199255037792017},{"$f":"SUM(N100:N111)","v":4607395.3299077209},null,{"$f":"SUM(P100:P111)","v":6591484.565192149}]
[]
[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":6591484.565192149}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":209662},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":767362.92},null,{"$f":"'6. Historical Wholesale'!H24","v":224469},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":195288.03},null,{"$f":"'6. Historical Wholesale'!L24","v":224469},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":453427.38},null,{"$f":"J24+N24","v":648715.41}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":202274},{"$f":"E24","v":3.66},740322.84000000008,null,{"$f":"'6. Historical Wholesale'!H25","v":213887},{"$f":"I24","v":0.87},186081.69,null,{"$f":"'6. Historical Wholesale'!L25","v":213887},{"$f":"M24","v":2.02},432051.74,null,618133.42999999993]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":187403},3.66,685894.98,null,{"$f":"'6. Historical Wholesale'!H26","v":187403},0.87,163040.60999999999,null,{"$f":"'6. Historical Wholesale'!L26","v":187403},2.02,378554.06,null,541594.66999999993]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":160873},3.66,588795.18000000005,null,{"$f":"'6. Historical Wholesale'!H27","v":173806.95348837212},0.87,151212.04953488376,null,{"$f":"'6. Historical Wholesale'!L27","v":174145.95499999999},2.02,351774.82909999997,null,502986.87863488373]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":161058},3.66,589472.28,null,{"$f":"'6. Historical Wholesale'!H28","v":161058},0.87,140120.46,null,{"$f":"'6. Historical Wholesale'!L28","v":161058},2.02,325337.15999999997,null,465457.62]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":167956.00000000003},3.66,614718.96000000008,null,{"$f":"'6. Historical Wholesale'!H29","v":169898},0.87,147811.26,null,{"$f":"'6. Historical Wholesale'!L29","v":169898},2.02,343193.96,null,491005.22000000003]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":210322.00000000003},3.66,769778.52000000014,null,{"$f":"'6. Historical Wholesale'!H30","v":221027},0.87,192293.49,null,{"$f":"'6. Historical Wholesale'!L30","v":221027},2.02,446474.54,null,638768.03]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":212979},3.66,779503.14,null,{"$f":"'6. Historical Wholesale'!H31","v":213761},0.87,185972.07,null,{"$f":"'6. Historical Wholesale'!L31","v":213761},2.02,431797.22000000003,null,617769.29]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":197995},3.66,724661.70000000007,null,{"$f":"'6. Historical Wholesale'!H32","v":214135},0.87,186297.45,null,{"$f":"'6. Historical Wholesale'!L32","v":214135},2.02,432552.7,null,618850.15]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":145753},3.66,533455.98,null,{"$f":"'6. Historical Wholesale'!H33","v":151444},0.87,131756.28,null,{"$f":"'6. Historical Wholesale'!L33","v":151444},2.02,305916.88,null,437673.16000000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":171807},3.66,628813.62,null,{"$f":"'6. Historical Wholesale'!H34","v":171887},0.87,149541.69,null,{"$f":"'6. Historical Wholesale'!L34","v":171887},2.02,347211.74,null,496753.43]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":167863},3.66,614378.58000000007,null,{"$f":"'6. Historical Wholesale'!H35","v":177167},0.87,154135.29,null,{"$f":"'6. Historical Wholesale'!L35","v":177167},2.02,357877.34,null,512012.63]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2195945},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":8037158.7000000002},null,{"$f":"SUM(H24:H35)","v":2279942.9534883723},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86999999999999988},{"$f":"SUM(J24:J35)","v":1983550.3695348836},null,{"$f":"SUM(L24:L35)","v":2280281.9550000001},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":4606169.5491000004},null,{"$f":"SUM(P24:P35)","v":6589719.9186348841}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":61.862745098039227},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":206.59682352941181},null,{"$f":"'6. Historical Wholesale'!H43","v":62.742290748898697},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":48.882518722466976},null,{"$f":"'6. Historical Wholesale'!L43","v":62.742290748898689},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":111.13541960352426},null,{"$f":"J43+N43","v":160.01793832599122}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":61.862745098039227},{"$f":"E43","v":3.3395999999999999},206.59682352941181,null,{"$f":"'6. Historical Wholesale'!H44","v":62.742290748898697},{"$f":"I43","v":0.77910000000000001},48.882518722466976,null,{"$f":"'6. Historical Wholesale'!L44","v":62.742290748898689},{"$f":"M43","v":1.7713000000000001},111.13541960352426,null,160.01793832599122]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":61.862745098039227},3.3395999999999999,206.59682352941181,null,{"$f":"'6. Historical Wholesale'!H45","v":62.742290748898697},0.77910000000000001,48.882518722466976,null,{"$f":"'6. Historical Wholesale'!L45","v":62.742290748898689},1.7713000000000001,111.13541960352426,null,160.01793832599122]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":61.862745098039227},3.3395999999999999,206.59682352941181,null,{"$f":"'6. Historical Wholesale'!H46","v":62.742290748898697},0.77910000000000001,48.882518722466976,null,{"$f":"'6. Historical Wholesale'!L46","v":62.742290748898689},1.7713000000000001,111.13541960352426,null,160.01793832599122]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H47","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L47","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H48","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L48","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H49","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L49","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H50","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L50","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H51","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L51","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H52","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L52","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H53","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L53","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":58.561198870685701},3.3395999999999999,195.57097974854196,null,{"$f":"'6. Historical Wholesale'!H54","v":54.996717766536676},0.77910000000000001,42.847942811908723,null,{"$f":"'6. Historical Wholesale'!L54","v":54.996717766536683},1.7713000000000001,97.415686179866427,null,140.26362899177514]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":715.94057135764274},{"$f":"IF(D56<>0,F56/D56,0)","v":3.339599999999999},{"$f":"SUM(F43:F54)","v":2390.955132105983},null,{"$f":"SUM(H43:H54)","v":690.94290512788825},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000013},{"$f":"SUM(J43:J54)","v":538.31361738513783},null,{"$f":"SUM(L43:L54)","v":690.94290512788825},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7712999999999999},{"$f":"SUM(N43:N54)","v":1223.8671678530284},null,{"$f":"SUM(P43:P54)","v":1762.1807852381653}]
[]
[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,{"$f":"D24+D43+D62+D81","v":209723.86274509804},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6599054908522572},{"$f":"F24+F43+F62+F81","v":767569.5168235295},null,{"$f":"H24+H43+H62+H81","v":224531.74229074889},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86997459925188803},{"$f":"J24+J43+J62+J81","v":195336.91251872247},null,{"$f":"L24+L43+L62+L81","v":224531.74229074889},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0199305042238125},{"$f":"N24+N43+N62+N81","v":453538.5154196035},null,{"$f":"J100+N100","v":648875.42793832603}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":202335.86274509804},3.6599020399880655,740529.43682352954,null,{"$f":"H25+H44+H63+H82","v":213949.74229074889},0.86997334292545525,{"$f":"J25+J44+J63+J82","v":186130.57251872247},null,{"$f":"L25+L44+L63+L82","v":213949.74229074889},2.0199270669478624,{"$f":"N25+N44+N63+N82","v":432162.87541960349},null,618293.44793832593]
[null,"March",null,187464.86274509804,3.6598942691273493,686101.57682352944,null,{"$f":"H26+H45+H64+H83","v":187465.74229074889},0.86996957697892219,{"$f":"J26+J45+J64+J83","v":163089.49251872246},null,{"$f":"L26+L45+L64+L83","v":187465.74229074889},2.0199167634175792,{"$f":"N26+N45+N64+N83","v":378665.19541960349},null,541754.68793832592]
[null,"April",null,160934.86274509804,3.6598768394666559,589001.77682352951,null,{"$f":"H27+H46+H65+H84","v":173869.69577912102},0.86996719799730771,{"$f":"J27+J46+J65+J84","v":151260.93205360623},null,{"$f":"L27+L46+L65+L84","v":174208.69729074888},2.01991042922683,{"$f":"N27+N46+N65+N84","v":351885.96451960347},null,503146.89657320967]
[null,"May",null,161116.56119887068,3.6598835438891042,589667.85097974853,null,{"$f":"H28+H47+H66+H85","v":161112.99671776654},0.86996897083570635,{"$f":"J28+J47+J66+J85","v":140163.30794281189},null,{"$f":"L28+L47+L66+L85","v":161112.99671776654},2.0199151050257447,{"$f":"N28+N47+N66+N85","v":325434.57568617986},null,465597.88362899178]
[null,"June",null,168014.56119887071,3.6598883251071554,614914.53097974858,null,{"$f":"H29+H48+H67+H86","v":169952.99671776654},0.8699705847984941,{"$f":"J29+J48+J67+J86","v":147854.10794281191},null,{"$f":"L29+L48+L67+L86","v":169952.99671776654},2.0199195207853191,{"$f":"N29+N48+N67+N86","v":343291.3756861799},null,491145.48362899182]
[null,"July",null,210380.56119887071,3.659910813964887,769974.09097974864,null,{"$f":"H30+H49+H68+H87","v":221081.99671776654},0.86997738756787435,{"$f":"J30+J49+J68+J87","v":192336.33794281189},null,{"$f":"L30+L49+L68+L87","v":221081.99671776654},2.0199381329827322,{"$f":"N30+N49+N68+N87","v":446571.95568617986},null,638908.29362899181]
[null,"August",null,213037.56119887068,3.6599119262912483,779698.71097974852,null,{"$f":"H31+H50+H69+H88","v":213815.99671776654},0.86997661914112268,{"$f":"J31+J50+J69+J88","v":186014.91794281191},null,{"$f":"L31+L50+L69+L88","v":213815.99671776654},2.0199360305874281,{"$f":"N31+N50+N69+N88","v":431894.63568617991},null,617909.55362899182]
[null,"September",null,198053.56119887068,3.6599052629601583,724857.27097974857,null,{"$f":"H32+H51+H70+H89","v":214189.99671776654},0.86997665996675111,{"$f":"J32+J51+J70+J89","v":186340.29794281191},null,{"$f":"L32+L51+L70+L89","v":214189.99671776654},2.0199361422852697,{"$f":"N32+N51+N70+N89","v":432650.1156861799},null,618990.41362899181]
[null,"October",null,145811.56119887068,3.6598713201616939,533651.55097974848,null,{"$f":"H33+H52+H71+H90","v":151498.99671776654},0.86996700175081487,{"$f":"J33+J52+J71+J90","v":131799.1279428119},null,{"$f":"L33+L52+L71+L90","v":151498.99671776654},2.0199097176614709,{"$f":"N33+N52+N71+N90","v":306014.29568617989},null,437813.42362899182]
[null,"November",null,171865.56119887068,3.6598908274119184,629009.1909797485,null,{"$f":"H34+H53+H72+H91","v":171941.99671776654},0.8699709250692651,{"$f":"J34+J53+J72+J91","v":149584.5379428119},null,{"$f":"L34+L53+L72+L91","v":171941.99671776654},2.0199204517571645,{"$f":"N34+N53+N72+N91","v":347309.15568617987},null,496893.69362899178]
[null,"December",null,167921.56119887068,3.659888263258249,614574.15097974858,null,{"$f":"H35+H54+H73+H92","v":177221.99671776654},0.86997179130278657,{"$f":"J35+J54+J73+J92","v":154178.13794281191},null,{"$f":"L35+L54+L73+L92","v":177221.99671776654},2.0199228217492085,{"$f":"N35+N54+N73+N92","v":357974.75568617991},null,512152.89362899179]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2196660.9405713575},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6598955745263981},{"$f":"SUM(F100:F111)","v":8039549.6551321065},null,{"$f":"SUM(H100:H111)","v":2280633.8963935003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86997246085389868},{"$f":"SUM(J100:J111)","v":1984088.6831522689},null,{"$f":"SUM(L100:L111)","v":2280972.8979051281},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0199246648214615},{"$f":"SUM(N100:N111)","v":4607393.4162678532},null,{"$f":"SUM(P100:P111)","v":6591482.0994201219}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":6591482.0994201219}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":64,"n_cols":10,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.7999999999999996E-3,502558538.36860001,null,{"$f":"ROUND(D17*E17, 2)","v":3919956.6},{"$f":"G17/8419186.77","v":0.46559800929561757},{"$f":"H17*total_current_wholesale_network","v":3743200.4032926732},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.448287348661529E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.1999999999999998E-3,140914196.25639999,null,{"$f":"ROUND(D18*E18, 2)","v":1014582.21},{"$f":"G18/8419186.77","v":0.12050833859812329},{"$f":"H18*total_current_wholesale_network","v":968833.31250289129},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.8753421460819577E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.6139999999999999,null,399906.06296788272,{"$f":"ROUND(D19*F19, 2)","v":1045354.45},{"$f":"G19/8419186.77","v":0.12416335194331364},{"$f":"H19*total_current_wholesale_network","v":998217.99017463357},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.4961311733220772}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",3.3504,null,424137.93703211728,{"$f":"ROUND(D20*F20, 2)","v":1421031.74},{"$f":"G20/8419186.77","v":0.16878491697838888},{"$f":"H20*total_current_wholesale_network","v":1356955.478093734},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":3.199325878719923}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",3.3504,null,187650,{"$f":"ROUND(D21*F21, 2)","v":628702.56000000006},{"$f":"G21/8419186.77","v":7.4674974813511596E-2},{"$f":"H21*total_current_wholesale_network","v":600353.50292988855},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.1993258882488065}]
["Large Use > 5000 kW","RTSR - Network","kW",3.5699000000000001,null,92269,{"$f":"ROUND(D22*F22, 2)","v":329391.09999999998},{"$f":"G22/8419186.77","v":3.9123861840637132E-2},{"$f":"H22*total_current_wholesale_network","v":314538.40544076869},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":3.4089283013879927}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.1999999999999998E-3,888140.08219999995,null,{"$f":"ROUND(D23*E23, 2)","v":6394.61},{"$f":"G23/8419186.77","v":7.5952822697624984E-4},{"$f":"H23*total_current_wholesale_network","v":6106.2683017713398},{"$f":"IF(ISERROR(I23/E23), 0, I23/E23)","v":6.8753436807463793E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.8029999999999999,null,137.48246374527113,{"$f":"ROUND(D24*F24, 2)","v":247.88},{"$f":"G24/8419186.77","v":2.9442273555834184E-5},{"$f":"H24*total_current_wholesale_network","v":236.70275226215202},{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":1.7216941405757553}]
["Street Lighting","RTSR - Network","kW",1.7724,null,30199.517536254731,{"$f":"ROUND(D25*F25, 2)","v":53525.62},{"$f":"G25/8419186.77","v":6.357576029875865E-3},{"$f":"H25*total_current_wholesale_network","v":51112.076692504801},{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":1.6924799090298179}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",6.1999999999999998E-3,502558538.36860001,null,{"$f":"ROUND(D30*E30, 2)","v":3115862.94},{"$f":"G30/6628391.89","v":0.47007826207451353},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":3098513.608896506},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":6.1654779937773355E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.7000000000000002E-3,140914196.25639999,null,{"$f":"ROUND(D31*E31, 2)","v":803210.92},{"$f":"G31/6628391.89","v":0.12117734336314265},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":798738.58842914412},{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":5.6682620321362211E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.0181,null,399906.06296788272,{"$f":"ROUND(D32*F32, 2)","v":807050.43},{"$f":"G32/6628391.89","v":0.12175659547492447},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":802556.71978330892},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":2.0068630963661183}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",2.5636999999999999,null,424137.93703211728,{"$f":"ROUND(D33*F33, 2)","v":1087362.43},{"$f":"G33/6628391.89","v":0.16404618918812899},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":1081307.9240121434},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.5494251506444772}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5636999999999999,null,187650,{"$f":"ROUND(D34*F34, 2)","v":481078.31},{"$f":"G34/6628391.89","v":7.2578435008615647E-2},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":478399.63412509154},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":2.5494251751936665}]
["Large Use > 5000 kW","RTSR - Connection","kW",2.7972999999999999,null,92269,{"$f":"ROUND(D35*F35, 2)","v":258104.07},{"$f":"G35/6628391.89","v":3.8939168697824232E-2},{"$f":"H35*Total_Current_Wholesale_Lineplus","v":256666.9294531217},{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":2.7817244085567383}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.7000000000000002E-3,888140.08219999995,null,{"$f":"ROUND(D36*E36, 2)","v":5062.3999999999996},{"$f":"G36/6628391.89","v":7.6374482438756343E-4},{"$f":"H36*Total_Current_Wholesale_Lineplus","v":5034.2122216960124},{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":5.6682637374341135E-3}]
["Sentinel Lighting","RTSR - Connection","kW",2.3691,null,137.48246374527113,{"$f":"ROUND(D37*F37, 2)","v":325.70999999999998},{"$f":"G37/6628391.89","v":4.9138615429692101E-5},{"$f":"H37*Total_Current_Wholesale_Lineplus","v":323.89642515972827},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":2.3559108291792525}]
["Street Lighting","RTSR - Connection","kW",2.3290000000000002,null,30199.517536254731,{"$f":"ROUND(D38*F38, 2)","v":70334.679999999993},{"$f":"G38/6628391.89","v":1.0611122753033239E-2},{"$f":"H38*Total_Current_Wholesale_Lineplus","v":69943.05184597781},{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":2.3160320942879533}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.448287348661529E-3,502558538.36860001,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":3743200.4},{"$f":"G43/8039554.14","v":0.46559800889654812},{"$f":"H43*forecast_wholesale_network","v":3743198.3118544389},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":7.4482831870801916E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.8753421460819577E-3,140914196.25639999,null,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":968833.31},{"$f":"G44/8039554.14","v":0.12050833828951615},{"$f":"H44*forecast_wholesale_network","v":968832.7695360228},{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":6.8753382929083035E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",2.4961311733220772,null,399906.06296788272,{"$f":"ROUND(D45*F45, 2)","v":998217.99},{"$f":"G45/8039554.14","v":0.12416335192438918},{"$f":"H45*forecast_wholesale_network","v":998217.43314376939},{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.4961297804178035}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Network","kW",3.199325878719923,null,424137.93703211728,{"$f":"ROUND(D46*F46, 2)","v":1356955.48},{"$f":"G46/8039554.14","v":0.16878491721930242},{"$f":"H46*forecast_wholesale_network","v":1356954.7230219438},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":3.1993240984693858}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",3.1993258882488065,null,187650,{"$f":"ROUND(D47*F47, 2)","v":600353.5},{"$f":"G47/8039554.14","v":7.4674974450759782E-2},{"$f":"H47*forecast_wholesale_network","v":600353.1650926047},{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":3.199324087890246}]
["Large Use > 5000 kW","RTSR - Network","kW",3.4089283013879927,null,92269,{"$f":"ROUND(D48*F48, 2)","v":314538.40999999997},{"$f":"G48/8039554.14","v":3.9123862408618593E-2},{"$f":"H48*forecast_wholesale_network","v":314538.23453464557},{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":3.4089264491285869}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.8753436807463793E-3,888140.08219999995,null,{"$f":"IF(ISERROR(D49*E49), 0, ROUND(D49*E49, 2))","v":6106.27},{"$f":"G49/8039554.14","v":7.5952843822754592E-4},{"$f":"H49*forecast_wholesale_network","v":6106.2665936152944},{"$f":"IF(ISERROR(I49/E49), 0, I49/E49)","v":6.8753417574506301E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.7216941405757553,null,137.48246374527113,{"$f":"ROUND(D50*F50, 2)","v":236.7},{"$f":"G50/8039554.14","v":2.9441931216349767E-5},{"$f":"H50*forecast_wholesale_network","v":236.69986795682797},{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":1.7216731611341198}]
["Street Lighting","RTSR - Network","kW",1.6924799090298179,null,30199.517536254731,{"$f":"ROUND(D51*F51, 2)","v":51112.08},{"$f":"G51/8039554.14","v":6.3575764414219122E-3},{"$f":"H51*forecast_wholesale_network","v":51112.051487109537},{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":1.6924790744007472}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",6.1654779937773355E-3,502558538.36860001,null,{"$f":"ROUND(D56*E56, 2)","v":3098513.61},{"$f":"G56/6591484.56","v":0.47007826261220886},{"$f":"H56*forecast_wholesale_lineplus","v":3098512.4533348856},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":6.1654756944200823E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.6682620321362211E-3,140914196.25639999,null,{"$f":"ROUND(D57*E57, 2)","v":798738.59},{"$f":"G57/6591484.56","v":0.12117734369691067},{"$f":"H57*forecast_wholesale_lineplus","v":798738.2918334665},{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":5.6682599273399307E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.0068630963661183,null,399906.06296788272,{"$f":"ROUND(D58*F58, 2)","v":802556.72},{"$f":"G58/6591484.56","v":0.12175659560370722},{"$f":"H58*forecast_wholesale_lineplus","v":802556.42040817079},{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":2.0068623477524663}]
["General Service 50 to 999 kW - Interval Metered","RTSR - Connection","kW",2.5494251506444772,null,424137.93703211728,{"$f":"ROUND(D59*F59, 2)","v":1081307.92},{"$f":"G59/6591484.56","v":0.16404618870866322},{"$f":"H59*forecast_wholesale_lineplus","v":1081307.5163512488},{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":2.5494241894927883}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5494251751936665,null,187650,{"$f":"ROUND(D60*F60, 2)","v":478399.63},{"$f":"G60/6591484.56","v":7.257843443996477E-2},{"$f":"H60*forecast_wholesale_lineplus","v":478399.45141496469},{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":2.5494242015185966}]
["Large Use > 5000 kW","RTSR - Connection","kW",2.7817244085567383,null,92269,{"$f":"ROUND(D61*F61, 2)","v":256666.93},{"$f":"G61/6591484.56","v":3.8939168811464225E-2},{"$f":"H61*forecast_wholesale_lineplus","v":256666.83418706476},{"$f":"IF(ISERROR(I61/F61), 0, I61/F61)","v":2.7817233760750062}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.6682637374341135E-3,888140.08219999995,null,{"$f":"ROUND(D62*E62, 2)","v":5034.21},{"$f":"G62/6591484.56","v":7.6374448793368641E-4},{"$f":"H62*forecast_wholesale_lineplus","v":5034.2081207456813},{"$f":"IF(ISERROR(I62/E62), 0, I62/E62)","v":5.6682591199752087E-3}]
["Sentinel Lighting","RTSR - Connection","kW",2.3559108291792525,null,137.48246374527113,{"$f":"ROUND(D63*F63, 2)","v":323.89999999999998},{"$f":"G63/6591484.56","v":4.9139157810604047E-5},{"$f":"H63*forecast_wholesale_lineplus","v":323.89987908917703},{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":2.3559359518702103}]
["Street Lighting","RTSR - Connection","kW",2.3160320942879533,null,30199.517536254731,{"$f":"ROUND(D64*F64, 2)","v":69943.05},{"$f":"G64/6591484.56","v":1.061112248133674E-2},{"$f":"H64*forecast_wholesale_lineplus","v":69943.023890485551},{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":2.3160311685946131}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 50 to 999 kW - Interval Metered"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"General Service 1,000 to 4,999 kW - Interval Meters"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Large Use > 5000 kW"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Unmetered Scattered Load"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Sentinel Lighting"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Street Lighting"},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]