{"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":76,"n_cols":28,"rows_kept":76,"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,"Brant County 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,"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,"Cambridge and North Dumfries 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."]
["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,"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."]
[null,null,"Utility Name   ","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,"Enersource Hydro Mississauga 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,"Entegrus Powerlines Inc."]
[null,null,"Service Territory","Town of Renfrew",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,null,null,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,"Assigned EB Number","EB-2016-0166",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,null,null,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,"Name and Title","Bill Nippard- President",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,null,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 Albany Power Corporation"]
[null,null,"Phone Number","613-432-4884",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,null,null,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,"Email Address","bnippard@renfrewhydro.com",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,null,null,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,"Date","June14 2016",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2010,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,null,null,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,"Norfolk Power 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,"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,6.4000000000000003E-3,null,3.3E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.7999999999999996E-3,null,3.0999999999999999E-3,null,null,1,"C18",{"$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,2.3668,null,1.1566000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.7999999999999996E-3,null,3.0999999999999999E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Street Lighting",null,"kW",null,1.7848999999999999,null,0.89410000000000001,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":26,"n_cols":9,"rows_kept":26,"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",6.4000000000000003E-3,29589161," ",1.081,{"$f":"F17*H17","v":31985883.040999997}]
[null,"Residential","RTSR - Connection","kWh",3.3E-3,29589161,null,1.081,{"$f":"F18*H18","v":31985883.040999997}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.7999999999999996E-3,10843312,null,1.081,{"$f":"F19*H19","v":11721620.272}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",3.0999999999999999E-3,10843312,null,1.081,{"$f":"F20*H20","v":11721620.272}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.3668,45095566,113922]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.1566000000000001,45095566,113922]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.7999999999999996E-3,155364,null,1.081,{"$f":"F23*H23","v":167948.484}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",3.0999999999999999E-3,155364,null,1.081,{"$f":"F24*H24","v":167948.484}]
[null,"Street Lighting","RTSR - Network","kW",1.7848999999999999,1123681,3165]
[null,"Street Lighting","RTSR - Connection","kW",0.89410000000000001,1123681,3165]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nMay 1, 2015",null,"Effective \nJanuary 1, 2017"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.63,null,3.41,null,3.78]
[]
[null,"Line Connection Service Rate","kW",null,0.75,null,0.75,null,0.86]
[]
[null,"Transformation Connection Service Rate","kW",null,1.85,null,1.8,null,2]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nMay 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.18,null,3.23,null,3.34]
[]
[null,"Line Connection Service Rate","kW",null,0.7,null,0.65,null,0.78]
[]
[null,"Transformation Connection Service Rate","kW",null,1.63,null,1.62,null,1.77]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E37,E39)","v":2.33},null,{"$f":"SUM(G37,G39)","v":2.27},null,{"$f":"I39+I37","v":2.5499999999999998}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E52,E54)","v":0},null,{"$f":"SUM(G52,G54)","v":0},null,{"$f":"I54+I52","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",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,{"$f":"SUM(E67,E69)","v":0},null,{"$f":"SUM(G67,G69)","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective \nJanuary 1, 2014",null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0.14649999999999999,null,0,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,6.6699999999999995E-2,null,0,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,4.7500000000000001E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,4.19E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,-2.7E-2,null,0,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,-5.9999999999999995E-4,null,0,null,0]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,0.27499999999999997,null,0,null,{"$f":"SUM(I79:I89)","v":0}]
[]
[]
[null,null,null,null,"Historical 2014",null,"Current 2015",null,"Forecast 2016"]
[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":[[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,15803,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2299651964816807},51043.14,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,15803,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6199822818452194},25600.58,null,{"$f":"J43+N43","v":25600.58}]
[null,"February",null,15138,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299484740388427},48894.96,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,15138,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6199742370194212},24523.17,null,24523.17]
[null,"March",null,14473,3.2299309058246393,46746.79,null,null,0,null,null,14473,1.6199654529123193,23445.759999999998,null,23445.759999999998]
[null,"April",null,9693,3.2625606107500258,31624,null,null,0,null,null,9693,1.6524863303414834,16017.55,null,16017.55]
[null,"May",null,10805,3.1540351689032855,34079.35,null,null,0,null,null,10805,2.0207311429893569,21834,null,21834]
[null,"June",null,14453,3.4120618556701032,49314.53,null,null,0,null,null,14453,1.8966166193869785,27411.8,null,27411.8]
[null,"July",null,15675,3.4122015948963318,53486.26,null,null,0,null,null,15675,1.8931419457735248,29675,null,29675]
[null,"August",null,16466,3.4120004858496293,56182,null,null,0,null,null,16466,1.8017490586663427,29667.599999999999,null,29667.599999999999]
[null,"September",null,14855,3.4120498148771459,50686,null,null,0,null,null,14855,1.8366879838438237,27284,null,27284]
[null,"October",null,12155,3.412011517893871,41473,null,null,0,null,null,12155,1.8462361168243522,22441,null,22441]
[null,"November",null,12438,3.4120397169963015,42438.95,null,null,0,null,null,12438,1.9725840167229458,24535,null,24535]
[null,"December",null,12537,3.4121121480417962,42777.65,null,null,0,null,null,12537,1.9442450346972959,24375,null,24375]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":164491},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3360282933412773},{"$f":"SUM(F43:F54)","v":548746.63},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":164491},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8044176277121542},{"$f":"SUM(N43:N54)","v":296810.45999999996},null,{"$f":"SUM(P43:P54)","v":296810.45999999996}]
[]
[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,{"$f":"D24+D43+D62+D81","v":15803},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2299651964816807},{"$f":"F24+F43+F62+F81","v":51043.14},null,{"$f":"H24+H43+H62+H81","v":0},{"$f":"IF(H100<>0,J100/H100,0)","v":0},{"$f":"J24+J43+J62+J81","v":0},null,{"$f":"L24+L43+L62+L81","v":15803},{"$f":"IF(L100<>0,N100/L100,0)","v":1.6199822818452194},{"$f":"N24+N43+N62+N81","v":25600.58},null,{"$f":"J100+N100","v":25600.58}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":15138},3.2299484740388427,{"$f":"F25+F44+F63+F82","v":48894.96},null,{"$f":"H25+H44+H63+H82","v":0},0,{"$f":"J25+J44+J63+J82","v":0},null,{"$f":"L25+L44+L63+L82","v":15138},1.6199742370194212,{"$f":"N25+N44+N63+N82","v":24523.17},null,24523.17]
[null,"March",null,14473,3.2299309058246393,46746.79,null,0,0,0,null,14473,1.6199654529123193,23445.759999999998,null,23445.759999999998]
[null,"April",null,9693,3.2625606107500258,31624,null,0,0,0,null,9693,1.6524863303414834,16017.55,null,16017.55]
[null,"May",null,10805,3.1540351689032855,34079.35,null,0,0,0,null,10805,2.0207311429893569,21834,null,21834]
[null,"June",null,14453,3.4120618556701032,49314.53,null,0,0,0,null,14453,1.8966166193869785,27411.8,null,27411.8]
[null,"July",null,15675,3.4122015948963318,53486.26,null,0,0,0,null,15675,1.8931419457735248,29675,null,29675]
[null,"August",null,16466,3.4120004858496293,56182,null,0,0,0,null,16466,1.8017490586663427,29667.599999999999,null,29667.599999999999]
[null,"September",null,14855,3.4120498148771459,50686,null,0,0,0,null,14855,1.8366879838438237,27284,null,27284]
[null,"October",null,12155,3.412011517893871,41473,null,0,0,0,null,12155,1.8462361168243522,22441,null,22441]
[null,"November",null,12438,3.4120397169963015,42438.95,null,0,0,0,null,12438,1.9725840167229458,24535,null,24535]
[null,"December",null,12537,3.4121121480417962,42777.65,null,0,0,0,null,12537,1.9442450346972959,24375,null,24375]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":164491},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3360282933412773},{"$f":"SUM(F100:F111)","v":548746.63},null,{"$f":"SUM(H100:H111)","v":0},{"$f":"IF(H113<>0,J113/H113,0)","v":0},{"$f":"SUM(J100:J111)","v":0},null,{"$f":"SUM(L100:L111)","v":164491},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8044176277121542},{"$f":"SUM(N100:N111)","v":296810.45999999996},null,{"$f":"SUM(P100:P111)","v":296810.45999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":296810.45999999996}]

{"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 2015 Uniform Transmission Rates are applied against historical 2014 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'!G22","v":3.41},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.75},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":1.8},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.41},{"$f":"D25*E25","v":0},null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.75},{"$f":"H25*I25","v":0},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":1.8},{"$f":"L25*M25","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},{"$f":"E25","v":3.41},0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},{"$f":"I25","v":0.75},0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":1.8},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},1.8,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},1.8,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},1.8,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},1.8,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},1.8,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},1.8,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},1.8,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},1.8,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.41,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.75,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},1.8,0,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,{"$f":"'6. Historical Wholesale'!D43","v":15803},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.23},{"$f":"D43*E43","v":51043.69},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.65},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":15803},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.62},{"$f":"L43*M43","v":25600.86},null,{"$f":"J43+N43","v":25600.86}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":15138},{"$f":"E43","v":3.23},{"$f":"D44*E44","v":48895.74},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.65},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":15138},{"$f":"M43","v":1.62},{"$f":"L44*M44","v":24523.56},null,24523.56]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":14473},{"$f":"E44","v":3.23},46747.79,null,{"$f":"'6. Historical Wholesale'!H45","v":0},{"$f":"I44","v":0.65},0,null,{"$f":"'6. Historical Wholesale'!L45","v":14473},{"$f":"M44","v":1.62},23446.260000000002,null,23446.260000000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":9693},3.23,31308.39,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L46","v":9693},{"$f":"M45","v":1.62},15702.660000000002,null,15702.660000000002]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":10805},3.23,34900.15,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L47","v":10805},1.62,17504.100000000002,null,17504.100000000002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":14453},3.23,46683.19,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L48","v":14453},1.62,23413.86,null,23413.86]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":15675},3.23,50630.25,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L49","v":15675},1.62,25393.5,null,25393.5]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":16466},3.23,53185.18,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L50","v":16466},1.62,26674.920000000002,null,26674.920000000002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":14855},3.23,47981.65,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L51","v":14855},1.62,24065.100000000002,null,24065.100000000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":12155},3.23,39260.65,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L52","v":12155},1.62,19691.100000000002,null,19691.100000000002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":12438},3.23,40174.74,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L53","v":12438},1.62,20149.560000000001,null,20149.560000000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":12537},3.23,40494.51,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.65,0,null,{"$f":"'6. Historical Wholesale'!L54","v":12537},1.62,20309.940000000002,null,20309.940000000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":164491},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2299999999999995},{"$f":"SUM(F43:F54)","v":531305.92999999993},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":164491},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6200000000000003},{"$f":"SUM(N43:N54)","v":266475.42000000004},null,{"$f":"SUM(P43:P54)","v":266475.42000000004}]
[]
[null,{"$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'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","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'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","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":15803},{"$f":"IF(D100<>0,F100/D100,0)","v":3.23},{"$f":"F24+F43+F62+F81","v":51043.69},null,{"$f":"H24+H43+H62+H81","v":0},{"$f":"IF(H100<>0,J100/H100,0)","v":0},{"$f":"J24+J43+J62+J81","v":0},null,{"$f":"L24+L43+L62+L81","v":15803},{"$f":"IF(L100<>0,N100/L100,0)","v":1.62},{"$f":"N24+N43+N62+N81","v":25600.86},null,{"$f":"J100+N100","v":25600.86}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":15138},3.23,{"$f":"F25+F44+F63+F82","v":48895.74},null,{"$f":"H25+H44+H63+H82","v":0},0,{"$f":"J25+J44+J63+J82","v":0},null,{"$f":"L25+L44+L63+L82","v":15138},1.62,{"$f":"N25+N44+N63+N82","v":24523.56},null,24523.56]
[null,"March",null,14473,3.23,46747.79,null,0,0,0,null,14473,1.62,23446.260000000002,null,23446.260000000002]
[null,"April",null,9693,3.23,31308.39,null,0,0,0,null,9693,1.62,15702.660000000002,null,15702.660000000002]
[null,"May",null,10805,3.23,34900.15,null,0,0,0,null,10805,1.62,17504.100000000002,null,17504.100000000002]
[null,"June",null,14453,3.23,46683.19,null,0,0,0,null,14453,1.62,23413.86,null,23413.86]
[null,"July",null,15675,3.23,50630.25,null,0,0,0,null,15675,1.62,25393.5,null,25393.5]
[null,"August",null,16466,3.23,53185.18,null,0,0,0,null,16466,1.62,26674.920000000002,null,26674.920000000002]
[null,"September",null,14855,3.23,47981.65,null,0,0,0,null,14855,1.62,24065.100000000002,null,24065.100000000002]
[null,"October",null,12155,3.23,39260.65,null,0,0,0,null,12155,1.62,19691.100000000002,null,19691.100000000002]
[null,"November",null,12438,3.23,40174.74,null,0,0,0,null,12438,1.62,20149.560000000001,null,20149.560000000001]
[null,"December",null,12537,3.23,40494.51,null,0,0,0,null,12537,1.62,20309.940000000002,null,20309.940000000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":164491},{"$f":"IF(D113<>0,F113/D113,0)","v":3.2299999999999995},{"$f":"SUM(F100:F111)","v":531305.92999999993},null,{"$f":"SUM(H100:H111)","v":0},{"$f":"IF(H113<>0,J113/H113,0)","v":0},{"$f":"SUM(J100:J111)","v":0},null,{"$f":"SUM(L100:L111)","v":164491},{"$f":"IF(L113<>0,N113/L113,0)","v":1.6200000000000003},{"$f":"SUM(N100:N111)","v":266475.42000000004},null,{"$f":"SUM(P100:P111)","v":266475.42000000004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","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":266475.42000000004}]

{"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 2016 Uniform Transmission Rates are applied against historical 2014 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'!I22","v":3.78},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.78},0,null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.86},0,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.78,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.86,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2,0,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,{"$f":"'6. Historical Wholesale'!D43","v":15803},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.34},{"$f":"D43*E43","v":52782.02},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":15803},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.77},{"$f":"L43*M43","v":27971.31},null,{"$f":"J43+N43","v":27971.31}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":15138},{"$f":"E43","v":3.34},50560.92,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.78},0,null,{"$f":"'6. Historical Wholesale'!L44","v":15138},{"$f":"M43","v":1.77},26794.260000000002,null,26794.260000000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":14473},3.34,48339.82,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L45","v":14473},1.77,25617.21,null,25617.21]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":9693},3.34,32374.62,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L46","v":9693},1.77,17156.61,null,17156.61]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":10805},3.34,36088.699999999997,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L47","v":10805},1.77,19124.849999999999,null,19124.849999999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":14453},3.34,48273.02,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L48","v":14453},1.77,25581.81,null,25581.81]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":15675},3.34,52354.5,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L49","v":15675},1.77,27744.75,null,27744.75]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":16466},3.34,54996.439999999995,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L50","v":16466},1.77,29144.82,null,29144.82]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":14855},3.34,49615.7,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L51","v":14855},1.77,26293.35,null,26293.35]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":12155},3.34,40597.699999999997,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L52","v":12155},1.77,21514.35,null,21514.35]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":12438},3.34,41542.92,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L53","v":12438},1.77,22015.260000000002,null,22015.260000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":12537},3.34,41873.58,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.78,0,null,{"$f":"'6. Historical Wholesale'!L54","v":12537},1.77,22190.49,null,22190.49]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":164491},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3400000000000003},{"$f":"SUM(F43:F54)","v":549399.94000000006},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":164491},{"$f":"IF(L56<>0,N56/L56,0)","v":1.77},{"$f":"SUM(N43:N54)","v":291149.07},null,{"$f":"SUM(P43:P54)","v":291149.07}]
[]
[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},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$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'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","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,{"$f":"D24+D43+D62+D81","v":15803},{"$f":"IF(D100<>0,F100/D100,0)","v":3.34},{"$f":"F24+F43+F62+F81","v":52782.02},null,{"$f":"H24+H43+H62+H81","v":0},{"$f":"IF(H100<>0,J100/H100,0)","v":0},{"$f":"J24+J43+J62+J81","v":0},null,{"$f":"L24+L43+L62+L81","v":15803},{"$f":"IF(L100<>0,N100/L100,0)","v":1.77},{"$f":"N24+N43+N62+N81","v":27971.31},null,{"$f":"J100+N100","v":27971.31}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":15138},3.34,50560.92,null,{"$f":"H25+H44+H63+H82","v":0},0,{"$f":"J25+J44+J63+J82","v":0},null,{"$f":"L25+L44+L63+L82","v":15138},1.7700000000000002,{"$f":"N25+N44+N63+N82","v":26794.260000000002},null,26794.260000000002]
[null,"March",null,14473,3.34,48339.82,null,{"$f":"H26+H45+H64+H83","v":0},0,{"$f":"J26+J45+J64+J83","v":0},null,{"$f":"L26+L45+L64+L83","v":14473},1.77,{"$f":"N26+N45+N64+N83","v":25617.21},null,25617.21]
[null,"April",null,9693,3.34,32374.62,null,{"$f":"H27+H46+H65+H84","v":0},0,{"$f":"J27+J46+J65+J84","v":0},null,{"$f":"L27+L46+L65+L84","v":9693},1.77,{"$f":"N27+N46+N65+N84","v":17156.61},null,17156.61]
[null,"May",null,10805,3.34,36088.699999999997,null,{"$f":"H28+H47+H66+H85","v":0},0,{"$f":"J28+J47+J66+J85","v":0},null,{"$f":"L28+L47+L66+L85","v":10805},1.7699999999999998,{"$f":"N28+N47+N66+N85","v":19124.849999999999},null,19124.849999999999]
[null,"June",null,14453,3.34,48273.02,null,{"$f":"H29+H48+H67+H86","v":0},0,{"$f":"J29+J48+J67+J86","v":0},null,{"$f":"L29+L48+L67+L86","v":14453},1.77,{"$f":"N29+N48+N67+N86","v":25581.81},null,25581.81]
[null,"July",null,15675,3.34,52354.5,null,{"$f":"H30+H49+H68+H87","v":0},0,{"$f":"J30+J49+J68+J87","v":0},null,{"$f":"L30+L49+L68+L87","v":15675},1.77,{"$f":"N30+N49+N68+N87","v":27744.75},null,27744.75]
[null,"August",null,16466,3.34,54996.439999999995,null,{"$f":"H31+H50+H69+H88","v":0},0,{"$f":"J31+J50+J69+J88","v":0},null,{"$f":"L31+L50+L69+L88","v":16466},1.77,{"$f":"N31+N50+N69+N88","v":29144.82},null,29144.82]
[null,"September",null,14855,3.34,49615.7,null,{"$f":"H32+H51+H70+H89","v":0},0,{"$f":"J32+J51+J70+J89","v":0},null,{"$f":"L32+L51+L70+L89","v":14855},1.7699999999999998,{"$f":"N32+N51+N70+N89","v":26293.35},null,26293.35]
[null,"October",null,12155,3.34,40597.699999999997,null,{"$f":"H33+H52+H71+H90","v":0},0,{"$f":"J33+J52+J71+J90","v":0},null,{"$f":"L33+L52+L71+L90","v":12155},1.7699999999999998,{"$f":"N33+N52+N71+N90","v":21514.35},null,21514.35]
[null,"November",null,12438,3.34,41542.92,null,{"$f":"H34+H53+H72+H91","v":0},0,{"$f":"J34+J53+J72+J91","v":0},null,{"$f":"L34+L53+L72+L91","v":12438},1.7700000000000002,{"$f":"N34+N53+N72+N91","v":22015.260000000002},null,22015.260000000002]
[null,"December",null,12537,3.3400000000000003,41873.58,null,{"$f":"H35+H54+H73+H92","v":0},0,{"$f":"J35+J54+J73+J92","v":0},null,{"$f":"L35+L54+L73+L92","v":12537},1.77,{"$f":"N35+N54+N73+N92","v":22190.49},null,22190.49]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":164491},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3400000000000003},{"$f":"SUM(F100:F111)","v":549399.94000000006},null,{"$f":"SUM(H100:H111)","v":0},{"$f":"IF(H113<>0,J113/H113,0)","v":0},{"$f":"SUM(J100:J111)","v":0},null,{"$f":"SUM(L100:L111)","v":164491},{"$f":"IF(L113<>0,N113/L113,0)","v":1.77},{"$f":"SUM(N100:N111)","v":291149.07},null,{"$f":"SUM(P100:P111)","v":291149.07}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","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":291149.07}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":48,"n_cols":10,"rows_kept":48,"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",6.4000000000000003E-3,31985883.040999997," ",{"$f":"ROUND(D17*E17, 2)","v":204709.65},{"$f":"G17/548948.95","v":0.3729119984654311},{"$f":"H17*total_current_wholesale_network","v":198130.35615283443},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.1943062787689143E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.7999999999999996E-3,11721620.272,null,{"$f":"ROUND(D18*E18, 2)","v":67985.399999999994},{"$f":"G18/548948.95","v":0.12384648882195694},{"$f":"H18*total_current_wholesale_network","v":65800.373920784434},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.6135903052554059E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.3668,null,113922,{"$f":"ROUND(D19*F19, 2)","v":269630.59000000003},{"$f":"G19/548948.95","v":0.49117607384074613},{"$f":"H19*total_current_wholesale_network","v":260964.76070570626},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.2907319104800323}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.7999999999999996E-3,167948.484,null,{"$f":"ROUND(D20*E20, 2)","v":974.1},{"$f":"G20/548948.95","v":1.7744819440860577E-3},{"$f":"H20*total_current_wholesale_network","v":942.79277957085071},{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":5.61358314833524E-3}]
["Street Lighting","RTSR - Network","kW",1.7848999999999999,null,3165,{"$f":"ROUND(D21*F21, 2)","v":5649.21},{"$f":"G21/548948.95","v":1.0290956927779897E-2},{"$f":"H21*total_current_wholesale_network","v":5467.6464411040406},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.727534420569997}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",3.3E-3,31985883.040999997," ",{"$f":"ROUND(D26*E26, 2)","v":105553.41},{"$f":"G26/277003.09","v":0.3810549911194131},{"$f":"H26*Total_Current_Wholesale_Lineplus","v":101541.78880164189},{"$f":"IF(ISERROR(I26/E26), 0, I26/E26)","v":3.1745813824018572E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.0999999999999999E-3,11721620.272,null,{"$f":"ROUND(D27*E27, 2)","v":36337.019999999997},{"$f":"G27/277003.09","v":0.13117911428352655},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":34956.009573930743},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":2.9821823914081102E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.1566000000000001,null,113922,{"$f":"ROUND(D28*F28, 2)","v":131762.19},{"$f":"G28/277003.09","v":0.47567046995757334},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":126754.48826354176},{"$f":"IF(ISERROR(I28/F28), 0, I28/F28)","v":1.112642757882953}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.0999999999999999E-3,167948.484,null,{"$f":"ROUND(D29*E29, 2)","v":520.64},{"$f":"G29/277003.09","v":1.8795458202289367E-3},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":500.8527618547505},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":2.9821809040845556E-3}]
["Street Lighting","RTSR - Connection","kW",0.89410000000000001,null,3165,{"$f":"ROUND(D30*F30, 2)","v":2829.83},{"$f":"G30/277003.09","v":1.0215878819257935E-2},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":2722.280599030863},{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":0.86012025245840851}]
[]
["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",6.1943062787689143E-3,31985883.040999997," ",{"$f":"IF(ISERROR(D35*E35), 0, ROUND(D35*E35, 2))","v":198130.36},{"$f":"G35/531305.93","v":0.3729120057063921},{"$f":"H35*forecast_wholesale_network","v":204877.83356037151},{"$f":"IF(ISERROR(I35/E35), 0, I35/E35)","v":6.4052580101589176E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.6135903052554059E-3,11721620.272,null,{"$f":"IF(ISERROR(D36*E36), 0, ROUND(D36*E36, 2))","v":65800.37},{"$f":"G36/531305.93","v":0.12384648144243372},{"$f":"H36*forecast_wholesale_network","v":68041.249473684205},{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":5.8047648614089316E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.2907319104800323,null,113922,{"$f":"ROUND(D37*F37, 2)","v":260964.76},{"$f":"G37/531305.93","v":0.49117607251249762},{"$f":"H37*forecast_wholesale_network","v":269852.10476780188},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":2.3687444459173985}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.61358314833524E-3,167948.484,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":942.79},{"$f":"G38/531305.93","v":1.7744767125034721E-3},{"$f":"H38*forecast_wholesale_network","v":974.89739938080493},{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":5.8047406928710644E-3}]
["Street Lighting","RTSR - Network","kW",1.727534420569997,null,3165,{"$f":"ROUND(D39*F39, 2)","v":5467.65},{"$f":"G39/531305.93","v":1.0290963626172964E-2},{"$f":"H39*forecast_wholesale_network","v":5653.8547987616093},{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":1.7863680248851845}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",3.1745813824018572E-3,31985883.040999997," ",{"$f":"ROUND(D44*E44, 2)","v":101541.79},{"$f":"G44/266475.42","v":0.38105499561648126},{"$f":"H44*forecast_wholesale_lineplus","v":110943.8075925926},{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":3.4685241439288425E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",2.9821823914081102E-3,11721620.272,null,{"$f":"ROUND(D45*E45, 2)","v":34956.01},{"$f":"G45/266475.42","v":0.131179115882433},{"$f":"H45*forecast_wholesale_lineplus","v":38192.677592592598},{"$f":"IF(ISERROR(I45/E45), 0, I45/E45)","v":3.2583104303272213E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.112642757882953,null,113922,{"$f":"ROUND(D46*F46, 2)","v":126754.49},{"$f":"G46/266475.42","v":0.47567047647396526},{"$f":"H46*forecast_wholesale_lineplus","v":138491.01685185186},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":1.2156652521185711}]
["Unmetered Scattered Load","RTSR - Connection","kWh",2.9821809040845556E-3,167948.484,null,{"$f":"ROUND(D47*E47, 2)","v":500.85},{"$f":"G47/266475.42","v":1.8795354558405427E-3},{"$f":"H47*forecast_wholesale_lineplus","v":547.22500000000014},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":3.2582907982664504E-3}]
["Street Lighting","RTSR - Connection","kW",0.86012025245840851,null,3165,{"$f":"ROUND(D48*F48, 2)","v":2722.28},{"$f":"G48/266475.42","v":1.021587657128001E-2},{"$f":"H48*forecast_wholesale_lineplus","v":2974.3429629629636},{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":0.93976080978292686}]

{"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]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Street Lighting"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":""},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":""},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":""},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":""},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]