{"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   ","E.L.K. 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,"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","Essex, Lakeshore, Kingsville, Cottam, Comber, Harrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Assigned EB Number","EB-2016-0066",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","Mark Danelon, Director, Finance & Regulatory Affairs",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","519-776-5291",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","mdanelon@elkenergy.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date","2016-11-01",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",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.0000000000000001E-3,null,4.1999999999999997E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.3E-3,null,3.7000000000000002E-3,null,null,1,"C18",{"$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 4,999 kW",null,"kW",null,2.2195,null,1.5109999999999999,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.3E-3,null,3.7000000000000002E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.6823999999999999,null,1.1934,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.6739999999999999,null,1.1689000000000001,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Embedded Distributor",null,"kW",null,2.1949999999999998,null,1.5109999999999999,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",6.0000000000000001E-3,90749018,null,1.0703,{"$f":"F17*H17","v":97128673.965399995}]
[null,"Residential","RTSR - Connection","kWh",4.1999999999999997E-3,90749018,null,1.0703,{"$f":"F18*H18","v":97128673.965399995}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.3E-3,28622003,null,1.0703,{"$f":"F19*H19","v":30634129.810899999}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",3.7000000000000002E-3,28622003,null,1.0703,{"$f":"F20*H20","v":30634129.810899999}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.2195,62304427,195328]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.5109999999999999,62304427,195328]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.3E-3,259607,null,1.0703,{"$f":"F23*H23","v":277857.37209999998}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",3.7000000000000002E-3,259607,null,1.0703,{"$f":"F24*H24","v":277857.37209999998}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.6823999999999999,180175,437]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.1934,180175,437]
[null,"Street Lighting","RTSR - Network","kW",1.6739999999999999,2368289,6398]
[null,"Street Lighting","RTSR - Connection","kW",1.1689000000000001,2368289,6398]
[null,"Embedded Distributor","RTSR - Network","kW",2.1949999999999998,62244251,135969]
[null,"Embedded Distributor","RTSR - Connection","kW",1.5109999999999999,62244251,135969]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D24<>0,F24/D24,0)","v":0},null,null,null,{"$f":"IF(H24<>0,J24/H24,0)","v":0},null,null,null,{"$f":"IF(L24<>0,N24/L24,0)","v":0},null,null,{"$f":"J24+N24","v":0}]
[null,"February",null,null,{"$f":"IF(D25<>0,F25/D25,0)","v":0},null,null,null,{"$f":"IF(H25<>0,J25/H25,0)","v":0},null,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,40980,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2299902391410442},132365,null,40980,{"$f":"IF(H43<>0,J43/H43,0)","v":1.6200097608589556},66388,null,40980,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":66388}]
[null,"February",null,34726,{"$f":"IF(D44<>0,F44/D44,0)","v":3.229971779070437},112164,null,35202,{"$f":"IF(H44<>0,J44/H44,0)","v":1.6200215896824044},57028,null,34726,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,57028]
[null,"March",null,30685,3.2300472543588072,99114,null,31949,1.6199881060440076,51757,null,30685,0,null,null,51757]
[null,"April",null,27717,3.2528772955226035,90160,null,28643,1.6426002862828615,47049,null,27717,0,null,null,47049]
[null,"May",null,38149,3.4120946813809012,130168,null,38149,1.8018034548743087,68737,null,38149,0,null,null,68737]
[null,"June",null,45781,3.4120923527227451,156209,null,46035,1.8017812533941566,82945,null,45781,0,null,null,82945]
[null,"July",null,52469,3.4120909489412794,179029,null,52469,1.8018067811469629,94539,null,52469,0,null,null,94539]
[null,"August",null,54694,3.4120927341207445,186621,null,54694,1.8017881303250813,98547,null,54694,0,null,null,98547]
[null,"September",null,56234,3.4121172244549562,191877,null,56338,1.8018034009017005,101510,null,56234,0,null,null,101510]
[null,"October",null,32883,3.4120670255147036,112199,null,33765,1.8017769880053309,60837,null,32883,0,null,null,60837]
[null,"November",null,37299,3.4121290115016487,127269,null,37608,1.8017974898957669,67762,null,37299,0,null,null,67762]
[null,"December",null,38715,3.4121399974170217,132101,null,39452,1.801784446922843,71084,null,38715,0,null,null,71084]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":490332},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3635903836584191},{"$f":"SUM(F43:F54)","v":1649276},null,{"$f":"SUM(H43:H54)","v":495284},{"$f":"IF(H56<>0,J56/H56,0)","v":1.7528993466374847},{"$f":"SUM(J43:J54)","v":868183},null,{"$f":"SUM(L43:L54)","v":490332},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":868183}]
[]
[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,{"$f":"D24+D43+D62+D81","v":40980},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2299902391410442},{"$f":"F24+F43+F62+F81","v":132365},null,{"$f":"H24+H43+H62+H81","v":40980},{"$f":"IF(H100<>0,J100/H100,0)","v":1.6200097608589556},{"$f":"J24+J43+J62+J81","v":66388},null,{"$f":"L24+L43+L62+L81","v":40980},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":66388}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":34726},3.229971779070437,{"$f":"F25+F44+F63+F82","v":112164},null,{"$f":"H25+H44+H63+H82","v":35202},1.6200215896824044,{"$f":"J25+J44+J63+J82","v":57028},null,{"$f":"L25+L44+L63+L82","v":34726},0,{"$f":"N25+N44+N63+N82","v":0},null,57028]
[null,"March",null,30685,3.2300472543588072,99114,null,31949,1.6199881060440076,51757,null,30685,0,0,null,51757]
[null,"April",null,27717,3.2528772955226035,90160,null,28643,1.6426002862828615,47049,null,27717,0,0,null,47049]
[null,"May",null,38149,3.4120946813809012,130168,null,38149,1.8018034548743087,68737,null,38149,0,0,null,68737]
[null,"June",null,45781,3.4120923527227451,156209,null,46035,1.8017812533941566,82945,null,45781,0,0,null,82945]
[null,"July",null,52469,3.4120909489412794,179029,null,52469,1.8018067811469629,94539,null,52469,0,0,null,94539]
[null,"August",null,54694,3.4120927341207445,186621,null,54694,1.8017881303250813,98547,null,54694,0,0,null,98547]
[null,"September",null,56234,3.4121172244549562,191877,null,56338,1.8018034009017005,101510,null,56234,0,0,null,101510]
[null,"October",null,32883,3.4120670255147036,112199,null,33765,1.8017769880053309,60837,null,32883,0,0,null,60837]
[null,"November",null,37299,3.4121290115016487,127269,null,37608,1.8017974898957669,67762,null,37299,0,0,null,67762]
[null,"December",null,38715,3.4121399974170217,132101,null,39452,1.801784446922843,71084,null,38715,0,0,null,71084]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":490332},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3635903836584191},{"$f":"SUM(F100:F111)","v":1649276},null,{"$f":"SUM(H100:H111)","v":495284},{"$f":"IF(H113<>0,J113/H113,0)","v":1.7528993466374847},{"$f":"SUM(J100:J111)","v":868183},null,{"$f":"SUM(L100:L111)","v":490332},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":868183}]
[]
[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":868183}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":0},null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":0},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},{"$f":"E25","v":3.66},0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},{"$f":"I25","v":0.87},0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2.02},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":40980},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":139827.85800000001},null,{"$f":"'6. Historical Wholesale'!H43","v":40980},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":32288.142000000003},null,{"$f":"'6. Historical Wholesale'!L43","v":40980},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":73837.763999999996},null,{"$f":"J43+N43","v":106125.906}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":34726},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":115970.94959999999},null,{"$f":"'6. Historical Wholesale'!H44","v":35202},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":27425.878199999999},null,{"$f":"'6. Historical Wholesale'!L44","v":34726},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":61510.163800000002},null,88936.042000000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":30685},{"$f":"E44","v":3.3395999999999999},102475.626,null,{"$f":"'6. Historical Wholesale'!H45","v":31949},{"$f":"I44","v":0.77910000000000001},24891.465899999999,null,{"$f":"'6. Historical Wholesale'!L45","v":30685},{"$f":"M44","v":1.7713000000000001},54352.340500000006,null,79243.806400000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":27717},3.3395999999999999,92563.693199999994,null,{"$f":"'6. Historical Wholesale'!H46","v":28643},0.77910000000000001,22315.761300000002,null,{"$f":"'6. Historical Wholesale'!L46","v":27717},{"$f":"M45","v":1.7713000000000001},49095.122100000001,null,71410.883400000006]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":38149},3.3395999999999999,127402.4004,null,{"$f":"'6. Historical Wholesale'!H47","v":38149},0.77910000000000001,29721.885900000001,null,{"$f":"'6. Historical Wholesale'!L47","v":38149},1.7713000000000001,67573.323700000008,null,97295.209600000002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":45781},3.3395999999999999,152890.22759999998,null,{"$f":"'6. Historical Wholesale'!H48","v":46035},0.77910000000000001,35865.868500000004,null,{"$f":"'6. Historical Wholesale'!L48","v":45781},1.7713000000000001,81091.885300000009,null,116957.75380000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":52469},3.3395999999999999,175225.4724,null,{"$f":"'6. Historical Wholesale'!H49","v":52469},0.77910000000000001,40878.597900000001,null,{"$f":"'6. Historical Wholesale'!L49","v":52469},1.7713000000000001,92938.339700000011,null,133816.9376]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":54694},3.3395999999999999,182656.08239999998,null,{"$f":"'6. Historical Wholesale'!H50","v":54694},0.77910000000000001,42612.095399999998,null,{"$f":"'6. Historical Wholesale'!L50","v":54694},1.7713000000000001,96879.482199999999,null,139491.57759999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":56234},3.3395999999999999,187799.06639999998,null,{"$f":"'6. Historical Wholesale'!H51","v":56338},0.77910000000000001,43892.935799999999,null,{"$f":"'6. Historical Wholesale'!L51","v":56234},1.7713000000000001,99607.284200000009,null,143500.22]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":32883},3.3395999999999999,109816.0668,null,{"$f":"'6. Historical Wholesale'!H52","v":33765},0.77910000000000001,26306.3115,null,{"$f":"'6. Historical Wholesale'!L52","v":32883},1.7713000000000001,58245.657900000006,null,84551.969400000002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":37299},3.3395999999999999,124563.7404,null,{"$f":"'6. Historical Wholesale'!H53","v":37608},0.77910000000000001,29300.392800000001,null,{"$f":"'6. Historical Wholesale'!L53","v":37299},1.7713000000000001,66067.718699999998,null,95368.111499999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":38715},3.3395999999999999,129292.614,null,{"$f":"'6. Historical Wholesale'!H54","v":39452},0.77910000000000001,30737.053200000002,null,{"$f":"'6. Historical Wholesale'!L54","v":38715},1.7713000000000001,68575.87950000001,null,99312.932700000005]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":490332},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3456592618878638},{"$f":"SUM(F43:F54)","v":1640483.7971999999},null,{"$f":"SUM(H43:H54)","v":495284},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77982811558620913},{"$f":"SUM(J43:J54)","v":386236.3884},null,{"$f":"SUM(L43:L54)","v":490332},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7738490687942048},{"$f":"SUM(N43:N54)","v":869774.96160000004},null,{"$f":"SUM(P43:P54)","v":1256011.3499999999}]
[]
[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,{"$f":"D24+D43+D62+D81","v":40980},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4121000000000001},{"$f":"F24+F43+F62+F81","v":139827.85800000001},null,{"$f":"H24+H43+H62+H81","v":40980},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78790000000000004},{"$f":"J24+J43+J62+J81","v":32288.142000000003},null,{"$f":"L24+L43+L62+L81","v":40980},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8017999999999998},{"$f":"N24+N43+N62+N81","v":73837.763999999996},null,{"$f":"J100+N100","v":106125.906}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":34726},3.3395999999999999,{"$f":"F25+F44+F63+F82","v":115970.94959999999},null,{"$f":"H25+H44+H63+H82","v":35202},0.77910000000000001,{"$f":"J25+J44+J63+J82","v":27425.878199999999},null,{"$f":"L25+L44+L63+L82","v":34726},1.7713000000000001,{"$f":"N25+N44+N63+N82","v":61510.163800000002},null,88936.042000000001]
[null,"March",null,30685,3.3396000000000003,102475.626,null,31949,0.77910000000000001,24891.465899999999,null,30685,1.7713000000000001,54352.340500000006,null,79243.806400000001]
[null,"April",null,27717,3.3395999999999999,92563.693199999994,null,28643,0.77910000000000001,22315.761300000002,null,27717,1.7713000000000001,49095.122100000001,null,71410.883400000006]
[null,"May",null,38149,3.3395999999999999,127402.4004,null,38149,0.77910000000000001,29721.885900000001,null,38149,1.7713000000000003,67573.323700000008,null,97295.209600000002]
[null,"June",null,45781,3.3395999999999995,152890.22759999998,null,46035,0.77910000000000013,35865.868500000004,null,45781,1.7713000000000001,81091.885300000009,null,116957.75380000001]
[null,"July",null,52469,3.3395999999999999,175225.4724,null,52469,0.77910000000000001,40878.597900000001,null,52469,1.7713000000000003,92938.339700000011,null,133816.9376]
[null,"August",null,54694,3.3395999999999999,182656.08239999998,null,54694,0.77910000000000001,42612.095399999998,null,54694,1.7712999999999999,96879.482199999999,null,139491.57759999999]
[null,"September",null,56234,3.3395999999999995,187799.06639999998,null,56338,0.77910000000000001,43892.935799999999,null,56234,1.7713000000000001,99607.284200000009,null,143500.22]
[null,"October",null,32883,3.3395999999999999,109816.0668,null,33765,0.77910000000000001,26306.3115,null,32883,1.7713000000000001,58245.657900000006,null,84551.969400000002]
[null,"November",null,37299,3.3395999999999999,124563.7404,null,37608,0.77910000000000001,29300.392800000001,null,37299,1.7712999999999999,66067.718699999998,null,95368.111499999999]
[null,"December",null,38715,3.3395999999999999,129292.614,null,39452,0.77910000000000001,30737.053200000002,null,38715,1.7713000000000003,68575.87950000001,null,99312.932700000005]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":490332},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3456592618878638},{"$f":"SUM(F100:F111)","v":1640483.7971999999},null,{"$f":"SUM(H100:H111)","v":495284},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77982811558620913},{"$f":"SUM(J100:J111)","v":386236.3884},null,{"$f":"SUM(L100:L111)","v":490332},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7738490687942048},{"$f":"SUM(N100:N111)","v":869774.96160000004},null,{"$f":"SUM(P100:P111)","v":1256011.3499999999}]
[]
[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":1256011.3499999999}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.66},0,null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.87},0,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.02},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2.02,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":40980},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":136856.80799999999},null,{"$f":"'6. Historical Wholesale'!H43","v":40980},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":31927.518},null,{"$f":"'6. Historical Wholesale'!L43","v":40980},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":72587.874000000011},null,{"$f":"J43+N43","v":104515.39200000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":34726},{"$f":"E43","v":3.3395999999999999},115970.94959999999,null,{"$f":"'6. Historical Wholesale'!H44","v":35202},{"$f":"I43","v":0.77910000000000001},27425.878199999999,null,{"$f":"'6. Historical Wholesale'!L44","v":34726},{"$f":"M43","v":1.7713000000000001},61510.163800000002,null,88936.042000000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":30685},3.3395999999999999,102475.626,null,{"$f":"'6. Historical Wholesale'!H45","v":31949},0.77910000000000001,24891.465899999999,null,{"$f":"'6. Historical Wholesale'!L45","v":30685},1.7713000000000001,54352.340500000006,null,79243.806400000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":27717},3.3395999999999999,92563.693199999994,null,{"$f":"'6. Historical Wholesale'!H46","v":28643},0.77910000000000001,22315.761300000002,null,{"$f":"'6. Historical Wholesale'!L46","v":27717},1.7713000000000001,49095.122100000001,null,71410.883400000006]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":38149},3.3395999999999999,127402.4004,null,{"$f":"'6. Historical Wholesale'!H47","v":38149},0.77910000000000001,29721.885900000001,null,{"$f":"'6. Historical Wholesale'!L47","v":38149},1.7713000000000001,67573.323700000008,null,97295.209600000002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":45781},3.3395999999999999,152890.22759999998,null,{"$f":"'6. Historical Wholesale'!H48","v":46035},0.77910000000000001,35865.868500000004,null,{"$f":"'6. Historical Wholesale'!L48","v":45781},1.7713000000000001,81091.885300000009,null,116957.75380000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":52469},3.3395999999999999,175225.4724,null,{"$f":"'6. Historical Wholesale'!H49","v":52469},0.77910000000000001,40878.597900000001,null,{"$f":"'6. Historical Wholesale'!L49","v":52469},1.7713000000000001,92938.339700000011,null,133816.9376]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":54694},3.3395999999999999,182656.08239999998,null,{"$f":"'6. Historical Wholesale'!H50","v":54694},0.77910000000000001,42612.095399999998,null,{"$f":"'6. Historical Wholesale'!L50","v":54694},1.7713000000000001,96879.482199999999,null,139491.57759999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":56234},3.3395999999999999,187799.06639999998,null,{"$f":"'6. Historical Wholesale'!H51","v":56338},0.77910000000000001,43892.935799999999,null,{"$f":"'6. Historical Wholesale'!L51","v":56234},1.7713000000000001,99607.284200000009,null,143500.22]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":32883},3.3395999999999999,109816.0668,null,{"$f":"'6. Historical Wholesale'!H52","v":33765},0.77910000000000001,26306.3115,null,{"$f":"'6. Historical Wholesale'!L52","v":32883},1.7713000000000001,58245.657900000006,null,84551.969400000002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":37299},3.3395999999999999,124563.7404,null,{"$f":"'6. Historical Wholesale'!H53","v":37608},0.77910000000000001,29300.392800000001,null,{"$f":"'6. Historical Wholesale'!L53","v":37299},1.7713000000000001,66067.718699999998,null,95368.111499999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":38715},3.3395999999999999,129292.614,null,{"$f":"'6. Historical Wholesale'!H54","v":39452},0.77910000000000001,30737.053200000002,null,{"$f":"'6. Historical Wholesale'!L54","v":38715},1.7713000000000001,68575.87950000001,null,99312.932700000005]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":490332},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3395999999999999},{"$f":"SUM(F43:F54)","v":1637512.7471999999},null,{"$f":"SUM(H43:H54)","v":495284},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000013},{"$f":"SUM(J43:J54)","v":385875.76440000004},null,{"$f":"SUM(L43:L54)","v":490332},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7713000000000003},{"$f":"SUM(N43:N54)","v":868525.07160000014},null,{"$f":"SUM(P43:P54)","v":1254400.8359999999}]
[]
[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,{"$f":"D24+D43+D62+D81","v":40980},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3395999999999999},{"$f":"F24+F43+F62+F81","v":136856.80799999999},null,{"$f":"H24+H43+H62+H81","v":40980},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77910000000000001},{"$f":"J24+J43+J62+J81","v":31927.518},null,{"$f":"L24+L43+L62+L81","v":40980},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7713000000000003},{"$f":"N24+N43+N62+N81","v":72587.874000000011},null,{"$f":"J100+N100","v":104515.39200000001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":34726},3.3395999999999999,115970.94959999999,null,{"$f":"H25+H44+H63+H82","v":35202},0.77910000000000001,{"$f":"J25+J44+J63+J82","v":27425.878199999999},null,{"$f":"L25+L44+L63+L82","v":34726},1.7713000000000001,{"$f":"N25+N44+N63+N82","v":61510.163800000002},null,88936.042000000001]
[null,"March",null,30685,3.3396000000000003,102475.626,null,{"$f":"H26+H45+H64+H83","v":31949},0.77910000000000001,{"$f":"J26+J45+J64+J83","v":24891.465899999999},null,{"$f":"L26+L45+L64+L83","v":30685},1.7713000000000001,{"$f":"N26+N45+N64+N83","v":54352.340500000006},null,79243.806400000001]
[null,"April",null,27717,3.3395999999999999,92563.693199999994,null,{"$f":"H27+H46+H65+H84","v":28643},0.77910000000000001,{"$f":"J27+J46+J65+J84","v":22315.761300000002},null,{"$f":"L27+L46+L65+L84","v":27717},1.7713000000000001,{"$f":"N27+N46+N65+N84","v":49095.122100000001},null,71410.883400000006]
[null,"May",null,38149,3.3395999999999999,127402.4004,null,{"$f":"H28+H47+H66+H85","v":38149},0.77910000000000001,{"$f":"J28+J47+J66+J85","v":29721.885900000001},null,{"$f":"L28+L47+L66+L85","v":38149},1.7713000000000003,{"$f":"N28+N47+N66+N85","v":67573.323700000008},null,97295.209600000002]
[null,"June",null,45781,3.3395999999999995,152890.22759999998,null,{"$f":"H29+H48+H67+H86","v":46035},0.77910000000000013,{"$f":"J29+J48+J67+J86","v":35865.868500000004},null,{"$f":"L29+L48+L67+L86","v":45781},1.7713000000000001,{"$f":"N29+N48+N67+N86","v":81091.885300000009},null,116957.75380000001]
[null,"July",null,52469,3.3395999999999999,175225.4724,null,{"$f":"H30+H49+H68+H87","v":52469},0.77910000000000001,{"$f":"J30+J49+J68+J87","v":40878.597900000001},null,{"$f":"L30+L49+L68+L87","v":52469},1.7713000000000003,{"$f":"N30+N49+N68+N87","v":92938.339700000011},null,133816.9376]
[null,"August",null,54694,3.3395999999999999,182656.08239999998,null,{"$f":"H31+H50+H69+H88","v":54694},0.77910000000000001,{"$f":"J31+J50+J69+J88","v":42612.095399999998},null,{"$f":"L31+L50+L69+L88","v":54694},1.7712999999999999,{"$f":"N31+N50+N69+N88","v":96879.482199999999},null,139491.57759999999]
[null,"September",null,56234,3.3395999999999995,187799.06639999998,null,{"$f":"H32+H51+H70+H89","v":56338},0.77910000000000001,{"$f":"J32+J51+J70+J89","v":43892.935799999999},null,{"$f":"L32+L51+L70+L89","v":56234},1.7713000000000001,{"$f":"N32+N51+N70+N89","v":99607.284200000009},null,143500.22]
[null,"October",null,32883,3.3395999999999999,109816.0668,null,{"$f":"H33+H52+H71+H90","v":33765},0.77910000000000001,{"$f":"J33+J52+J71+J90","v":26306.3115},null,{"$f":"L33+L52+L71+L90","v":32883},1.7713000000000001,{"$f":"N33+N52+N71+N90","v":58245.657900000006},null,84551.969400000002]
[null,"November",null,37299,3.3395999999999999,124563.7404,null,{"$f":"H34+H53+H72+H91","v":37608},0.77910000000000001,{"$f":"J34+J53+J72+J91","v":29300.392800000001},null,{"$f":"L34+L53+L72+L91","v":37299},1.7712999999999999,{"$f":"N34+N53+N72+N91","v":66067.718699999998},null,95368.111499999999]
[null,"December",null,38715,3.3395999999999999,129292.614,null,{"$f":"H35+H54+H73+H92","v":39452},0.77910000000000001,{"$f":"J35+J54+J73+J92","v":30737.053200000002},null,{"$f":"L35+L54+L73+L92","v":38715},1.7713000000000003,{"$f":"N35+N54+N73+N92","v":68575.87950000001},null,99312.932700000005]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":490332},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3395999999999999},{"$f":"SUM(F100:F111)","v":1637512.7471999999},null,{"$f":"SUM(H100:H111)","v":495284},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77910000000000013},{"$f":"SUM(J100:J111)","v":385875.76440000004},null,{"$f":"SUM(L100:L111)","v":490332},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7713000000000003},{"$f":"SUM(N100:N111)","v":868525.07160000014},null,{"$f":"SUM(P100:P111)","v":1254400.8359999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1254400.8359999999}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",6.0000000000000001E-3,97128673.965399995,null,{"$f":"ROUND(D17*E17, 2)","v":582772.04},{"$f":"G17/1490033.49","v":0.39111338363273973},{"$f":"H17*total_current_wholesale_network","v":641615.16871757712},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.6058265033674688E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.3E-3,30634129.810899999,null,{"$f":"ROUND(D18*E18, 2)","v":162360.89000000001},0.10896459112472701,178754.64620863757,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.8351468545724599E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.2195,null,195328,{"$f":"ROUND(D19*F19, 2)","v":433530.5},0.29095352749420417,477304.54759242665,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.4436053591519222}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.3E-3,277857.37209999998,null,{"$f":"ROUND(D20*E20, 2)","v":1472.64},9.883267791517894E-4,1621.3340675373731,{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":5.8351306473663047E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.6823999999999999,null,437,{"$f":"ROUND(D21*F21, 2)","v":735.21},4.9341843987681111E-4,809.44495585761092,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.8522767868595216}]
["Street Lighting","RTSR - Network","kW",1.6739999999999999,null,6398,{"$f":"ROUND(D22*F22, 2)","v":10710.25},7.1879256888380408E-3,11791.675628016454,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.8430252622720309}]
["Embedded Distributor","RTSR - Network","kW",2.1949999999999998,null,135969,{"$f":"ROUND(D23*F23, 2)","v":298451.96000000002},0.20029882684046252,328586.98002994724,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.4166315853609812}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",4.1999999999999997E-3,97128673.965399995,null,{"$f":"ROUND(D28*E28, 2)","v":407940.43},{"$f":"G28/1030904.69","v":0.39571110109121727},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":497017.63429156621},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.1171051142798272E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.7000000000000002E-3,30634129.810899999,null,{"$f":"ROUND(D29*E29, 2)","v":113346.28},0.10994836001764625,138096.38809604989,{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.5079259292984224E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.5109999999999999,null,195328,{"$f":"ROUND(D30*F30, 2)","v":295140.61},0.28629281917419541,359587.03030628705,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":1.8409394982096119}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.7000000000000002E-3,277857.37209999998,null,{"$f":"ROUND(D31*E31, 2)","v":1028.07},9.9725028896706261E-4,1252.5576817334102,{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":4.5079159579851586E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.1934,null,437,{"$f":"ROUND(D32*F32, 2)","v":521.52},5.0588575748937567E-4,635.3982532100033,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.4540005794279252}]
["Street Lighting","RTSR - Connection","kW",1.1689000000000001,null,6398,{"$f":"ROUND(D33*F33, 2)","v":7478.62},7.2544242669028893E-3,9111.6392169454575,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.4241386709824098}]
["Embedded Distributor","RTSR - Connection","kW",1.5109999999999999,null,135969,{"$f":"ROUND(D34*F34, 2)","v":205449.16},0.19929015940358175,250310.70215420789,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.8409394946951723}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",6.6058265033674688E-3,97128673.965399995,null,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":641615.17000000004},{"$f":"G39/1640483.8","v":0.39111338374691662},{"$f":"H39*forecast_wholesale_network","v":640453.15148610121},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":6.593862814540729E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.8351468545724599E-3,30634129.810899999,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":178754.65},0.10896459324986933,178430.91044012411,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":5.8245790411398006E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4436053591519222,null,195328,{"$f":"ROUND(D41*F41, 2)","v":477304.55},0.29095352846520028,476440.11170458345,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.4391797986186488}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.8351306473663047E-3,277857.37209999998,null,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":1621.33},9.8832429799062919E-4,1618.3936363271466,{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":5.8245481273201272E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.8522767868595216,null,437,{"$f":"ROUND(D43*F43, 2)","v":809.44},4.9341541806142801E-4,807.97403674060547,{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":1.8489108392233535}]
["Street Lighting","RTSR - Network","kW",1.8430252622720309,null,6398,{"$f":"ROUND(D44*F44, 2)","v":11791.68},7.187928341627025E-3,11770.324285374409,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":1.8396880721122864}]
["Embedded Distributor","RTSR - Network","kW",2.4166315853609812,null,135969,{"$f":"ROUND(D45*F45, 2)","v":328586.98},0.20029882648033462,327991.88161074882,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.4122548640554009}]
[]
["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",5.1171051142798272E-3,97128673.965399995,null,{"$f":"ROUND(D50*E50, 2)","v":497017.63},{"$f":"G50/1256011.35","v":0.395711097674396},{"$f":"H50*forecast_wholesale_lineplus","v":496380.33173723996},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.110543688819069E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.5079259292984224E-3,30634129.810899999,null,{"$f":"ROUND(D51*E51, 2)","v":138096.39000000001},0.10994836153351641,137919.3166244732,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":4.5021457268683311E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.8409394982096119,null,195328,{"$f":"ROUND(D52*F52, 2)","v":359587.03},0.28629281893033848,359125.95140701317,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.8385789615775165}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.5079159579851586E-3,277857.37209999998,null,{"$f":"ROUND(D53*E53, 2)","v":1252.56},9.9725213470403733E-4,1250.9539114755289,{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":4.5021440389399299E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.4540005794279252,null,437,{"$f":"ROUND(D54*F54, 2)","v":635.4},5.0588714823317476E-4,634.58526166535034,{"$f":"IF(ISERROR(I54/F54), 0, I54/F54)","v":1.4521401868772319}]
["Street Lighting","RTSR - Connection","kW",1.4241386709824098,null,6398,{"$f":"ROUND(D55*F55, 2)","v":9111.64},7.2544248903483226E-3,9099.956647152143,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.4223126988359085}]
["Embedded Distributor","RTSR - Connection","kW",1.8409394946951723,null,135969,{"$f":"ROUND(D56*F56, 2)","v":250310.7},0.19929015768846356,249989.74041098051,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.8385789438105782}]

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