{"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   ","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,"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","London, ON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Assigned EB Number","EB-2016-0091",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","Martin Benum",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","519-661-5800 x5750",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","benumm@londonhydro.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","August 26, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,"Last COS Re-based Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.8999999999999999E-3,null,5.7999999999999996E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.4999999999999997E-3,null,5.1000000000000004E-3,null,null,1,"C18",{"$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,2.2888999999999999,null,1.8647,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,000 to 4,999 kW - Interval Meters",null,"kW",null,2.9350999999999998,null,2.5983999999999998,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"General Service 50 to 4,999 kW (CoGeneration)",null,"kW",null,3.3883999999999999,null,2.7484999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Standby Power",null,"kW",null,null,null,null,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Large Use",null,"kW",null,3.0066000000000002,null,2.5983999999999998,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,"kW",null,2.0152999999999999,null,1.6418999999999999,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Sentinel Lighting",null,"kW",null,2.0179999999999998,null,1.6440999999999999,null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.4999999999999997E-3,null,5.1000000000000004E-3,null,null,1,"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":36,"n_cols":9,"rows_kept":36,"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",6.8999999999999999E-3,1069466425.5335112,null,1.0315000000000001,{"$f":"F17*H17","v":1103154617.9378169}]
[null,"Residential","RTSR - Connection","kWh",5.7999999999999996E-3,1069466425.5335112,null,1.0315000000000001,{"$f":"F18*H18","v":1103154617.9378169}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.4999999999999997E-3,369565608.88457942,null,1.0315000000000001,{"$f":"F19*H19","v":381206925.56444371}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.1000000000000004E-3,369565608.88457942,null,1.0315000000000001,{"$f":"F20*H20","v":381206925.56444371}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.2888999999999999,401620638.89477813,1137122.7596813173]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.8647,401620638.89477813,1137122.7596813173]
[null,"General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",2.9350999999999998,1087048358.9150119,2613929.240318683]
[null,"General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5983999999999998,1087048358.9150119,2613929.240318683]
[null,"General Service 50 to 4,999 kW (CoGeneration)","RTSR - Network","kW",3.3883999999999999,34273200.023803711,227120.2439862169]
[null,"General Service 50 to 4,999 kW (CoGeneration)","RTSR - Connection","kW",2.7484999999999999,34273200.023803711,227120.2439862169]
[null,"Standby Power","RTSR - Network","kW"]
[null,"Standby Power","RTSR - Connection","kW"]
[null,"Large Use","RTSR - Network","kW",3.0066000000000002,88987424.723693669,171301]
[null,"Large Use","RTSR - Connection","kW",2.5983999999999998,88987424.723693669,171301]
[null,"Street Lighting","RTSR - Network","kW",2.0152999999999999,19597552,54873]
[null,"Street Lighting","RTSR - Connection","kW",1.6418999999999999,19597552,54873]
[null,"Sentinel Lighting","RTSR - Network","kW",2.0179999999999998,696900,1882]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.6440999999999999,696900,1882]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.4999999999999997E-3,5414248,null,1.0315000000000001,{"$f":"F35*H35","v":5584796.8120000008}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.1000000000000004E-3,5414248,null,1.0315000000000001,{"$f":"F36*H36","v":5584796.8120000008}]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2015,null,null,2016,null,2017]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.78,null,null,3.66,null,3.71]
[]
[null,"Line Connection Service Rate","kW",null,0.86,null,null,0.87,null,0.93]
[]
[null,"Transformation Connection Service Rate","kW",null,2,null,null,2.02,null,2.2400000000000002]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"2015 - 2016",null,null,2016,null,2017]
[null,null,null,null,"Jan - April 2015","May 2015 - Jan 2016",null,"Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,3.4121000000000001,null,3.3395999999999999,null,3.3395999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,0.78790000000000004,null,0.77910000000000001,null,0.77910000000000001]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,1.8018000000000001,null,1.7713000000000001,null,1.7713000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.27},{"$f":"SUM(F40,F38)","v":2.5897000000000001},null,{"$f":"SUM(H40,H38)","v":2.5504000000000002},null,{"$f":"SUM(J40,J38)","v":2.5504000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2015,null,null,2016,null,2017]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2015",null,null,"Current 2016",null,"Forecast 2017"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,472246.85068533855,{"$f":"IF(D24<>0,F24/D24,0)","v":3.78},1785093.0955905796,null,484236.16053180234,0.86,416443.09805735003,null,484236.16053180234,2,968472.32106360467,null,{"$f":"J24+N24","v":1384915.4191209548}]
[null,"February",null,446377.56976316246,3.7800000000000002,1687307.2137047541,null,477425.32513247168,0.86,410585.77961392567,null,477425.32513247168,2,954850.65026494337,null,1365436.4298788691]
[null,"March",null,425575.16939848807,3.78,1608674.1403262848,null,458285.52317022352,0.86,394125.54992639221,null,458285.52317022352,2,916571.04634044704,null,1310696.5962668392]
[null,"April",null,315183.50144875364,3.7799999999999994,1191393.6354762886,null,399068.04576260876,0.86,343198.51935584354,null,399068.04576260876,2,798136.09152521752,null,1141334.6108810611]
[null,"May",null,468091.76829478913,3.78,1769386.8841543028,null,491924.07283979876,0.86,423054.70264222694,null,491924.07283979876,2,983848.14567959751,null,1406902.8483218243]
[null,"June",null,471668.41647993383,3.7799999999999994,1782906.6142941497,null,514942.84925853735,0.86,442850.85036234208,null,514942.84925853735,2,1029885.6985170747,null,1472736.5488794167]
[null,"July",null,575788.07371570345,3.7800000000000002,2176478.9186453591,null,586757.76891458582,0.86,504611.6812665438,null,586757.76891458582,2,1173515.5378291716,null,1678127.2190957153]
[null,"August",null,560055.01021657465,3.78,2117007.9386186521,null,590774.92451476504,0.86,508066.43508269795,null,590774.92451476504,2,1181549.8490295301,null,1689616.2841122281]
[null,"September",null,570731.7990543131,3.7800000000000002,2157366.2004253035,null,595547.58337188349,0.86,512170.9216998198,null,595547.58337188349,2,1191095.166743767,null,1703266.0884435868]
[null,"October",null,349167.16805833735,3.78,1319851.8952605152,null,385523.1593802938,0.86,331549.91706705268,null,385523.1593802938,2,771046.3187605876,null,1102596.2358276402]
[null,"November",null,405180.62787218916,3.78,1531582.7733568749,null,419778.73587267898,0.86,361009.71285050391,null,419778.73587267898,2,839557.47174535797,null,1200567.1845958619]
[null,"December",null,425146.67787055846,3.78,1607054.442350711,null,428176.82100919099,0.86,368232.06606790423,null,428176.82100919099,2,856353.64201838197,null,1224585.7080862862]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":5485212.6328581432},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":20734103.752203777},null,{"$f":"SUM(H24:H35)","v":5832440.9697588403},{"$f":"IF(H37<>0,J37/H37,0)","v":0.85999999999999988},{"$f":"SUM(J24:J35)","v":5015899.2339926017},null,{"$f":"SUM(L24:L35)","v":5832440.9697588403},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":11664881.939517681},null,{"$f":"SUM(P24:P35)","v":16680781.173510283}]
[]
[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,null,{"$f":"IF(D43<>0,F43/D43,0)","v":0},null,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":0}]
[null,"February",null,null,{"$f":"IF(D44<>0,F44/D44,0)","v":0},null,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},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":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":472246.85068533855},{"$f":"IF(D100<>0,F100/D100,0)","v":3.78},{"$f":"F24+F43+F62+F81","v":1785093.0955905796},null,{"$f":"H24+H43+H62+H81","v":484236.16053180234},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86},{"$f":"J24+J43+J62+J81","v":416443.09805735003},null,{"$f":"L24+L43+L62+L81","v":484236.16053180234},{"$f":"IF(L100<>0,N100/L100,0)","v":2},{"$f":"N24+N43+N62+N81","v":968472.32106360467},null,{"$f":"J100+N100","v":1384915.4191209548}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":446377.56976316246},3.7800000000000002,{"$f":"F25+F44+F63+F82","v":1687307.2137047541},null,{"$f":"H25+H44+H63+H82","v":477425.32513247168},0.86,{"$f":"J25+J44+J63+J82","v":410585.77961392567},null,{"$f":"L25+L44+L63+L82","v":477425.32513247168},2,{"$f":"N25+N44+N63+N82","v":954850.65026494337},null,1365436.4298788691]
[null,"March",null,425575.16939848807,3.78,1608674.1403262848,null,458285.52317022352,0.86,394125.54992639221,null,458285.52317022352,2,916571.04634044704,null,1310696.5962668392]
[null,"April",null,315183.50144875364,3.7799999999999994,1191393.6354762886,null,399068.04576260876,0.86,343198.51935584354,null,399068.04576260876,2,798136.09152521752,null,1141334.6108810611]
[null,"May",null,468091.76829478913,3.78,1769386.8841543028,null,491924.07283979876,0.86,423054.70264222694,null,491924.07283979876,2,983848.14567959751,null,1406902.8483218243]
[null,"June",null,471668.41647993383,3.7799999999999994,1782906.6142941497,null,514942.84925853735,0.86,442850.85036234208,null,514942.84925853735,2,1029885.6985170747,null,1472736.5488794167]
[null,"July",null,575788.07371570345,3.7800000000000002,2176478.9186453591,null,586757.76891458582,0.86,504611.6812665438,null,586757.76891458582,2,1173515.5378291716,null,1678127.2190957153]
[null,"August",null,560055.01021657465,3.78,2117007.9386186521,null,590774.92451476504,0.86,508066.43508269795,null,590774.92451476504,2,1181549.8490295301,null,1689616.2841122281]
[null,"September",null,570731.7990543131,3.7800000000000002,2157366.2004253035,null,595547.58337188349,0.86,512170.9216998198,null,595547.58337188349,2,1191095.166743767,null,1703266.0884435868]
[null,"October",null,349167.16805833735,3.78,1319851.8952605152,null,385523.1593802938,0.86,331549.91706705268,null,385523.1593802938,2,771046.3187605876,null,1102596.2358276402]
[null,"November",null,405180.62787218916,3.78,1531582.7733568749,null,419778.73587267898,0.86,361009.71285050391,null,419778.73587267898,2,839557.47174535797,null,1200567.1845958619]
[null,"December",null,425146.67787055846,3.78,1607054.442350711,null,428176.82100919099,0.86,368232.06606790423,null,428176.82100919099,2,856353.64201838197,null,1224585.7080862862]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":5485212.6328581432},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7799999999999994},{"$f":"SUM(F100:F111)","v":20734103.752203777},null,{"$f":"SUM(H100:H111)","v":5832440.9697588403},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85999999999999988},{"$f":"SUM(J100:J111)","v":5015899.2339926017},null,{"$f":"SUM(L100:L111)","v":5832440.9697588403},{"$f":"IF(L113<>0,N113/L113,0)","v":2},{"$f":"SUM(N100:N111)","v":11664881.939517681},null,{"$f":"SUM(P100:P111)","v":16680781.173510283}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":16680781.173510283}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":472246.85068533855},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":1728423.4735083391},null,{"$f":"'6. Historical Wholesale'!H24","v":484236.16053180234},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":421285.45966266806},null,{"$f":"'6. Historical Wholesale'!L24","v":484236.16053180234},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":978157.04427424073},null,{"$f":"J24+N24","v":1399442.5039369087}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":446377.56976316246},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":1633741.9053331746},null,{"$f":"'6. Historical Wholesale'!H25","v":477425.32513247168},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":415360.03286525037},null,{"$f":"'6. Historical Wholesale'!L25","v":477425.32513247168},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":964399.15676759277},null,1379759.1896328432]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":425575.16939848807},{"$f":"E25","v":3.66},1557605.1199984665,null,{"$f":"'6. Historical Wholesale'!H26","v":458285.52317022352},{"$f":"I25","v":0.87},398708.40515809448,null,{"$f":"'6. Historical Wholesale'!L26","v":458285.52317022352},{"$f":"M25","v":2.02},925736.75680385146,null,1324445.1619619459]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":315183.50144875364},3.66,1153571.6153024384,null,{"$f":"'6. Historical Wholesale'!H27","v":399068.04576260876},0.87,347189.1998134696,null,{"$f":"'6. Historical Wholesale'!L27","v":399068.04576260876},2.02,806117.45244046976,null,1153306.6522539393]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":468091.76829478913},3.66,1713215.8719589282,null,{"$f":"'6. Historical Wholesale'!H28","v":491924.07283979876},0.87,427973.94337062491,null,{"$f":"'6. Historical Wholesale'!L28","v":491924.07283979876},2.02,993686.62713639345,null,1421660.5705070184]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":471668.41647993383},3.66,1726306.4043165578,null,{"$f":"'6. Historical Wholesale'!H29","v":514942.84925853735},0.87,448000.27885492751,null,{"$f":"'6. Historical Wholesale'!L29","v":514942.84925853735},2.02,1040184.5555022454,null,1488184.8343571729]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":575788.07371570345},3.66,2107384.3497994747,null,{"$f":"'6. Historical Wholesale'!H30","v":586757.76891458582},0.87,510479.25895568967,null,{"$f":"'6. Historical Wholesale'!L30","v":586757.76891458582},2.02,1185250.6932074632,null,1695729.9521631529]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":560055.01021657465},3.66,2049801.3373926634,null,{"$f":"'6. Historical Wholesale'!H31","v":590774.92451476504},0.87,513974.18432784558,null,{"$f":"'6. Historical Wholesale'!L31","v":590774.92451476504},2.02,1193365.3475198254,null,1707339.5318476711]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":570731.7990543131},3.66,2088878.384538786,null,{"$f":"'6. Historical Wholesale'!H32","v":595547.58337188349},0.87,518126.39753353863,null,{"$f":"'6. Historical Wholesale'!L32","v":595547.58337188349},2.02,1203006.1184112048,null,1721132.5159447435]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":349167.16805833735},3.66,1277951.8350935148,null,{"$f":"'6. Historical Wholesale'!H33","v":385523.1593802938},0.87,335405.1486608556,null,{"$f":"'6. Historical Wholesale'!L33","v":385523.1593802938},2.02,778756.78194819344,null,1114161.930609049]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":405180.62787218916},3.66,1482961.0980122124,null,{"$f":"'6. Historical Wholesale'!H34","v":419778.73587267898},0.87,365207.5002092307,null,{"$f":"'6. Historical Wholesale'!L34","v":419778.73587267898},2.02,847953.04646281153,null,1213160.5466720422]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":425146.67787055846},3.66,1556036.8410062441,null,{"$f":"'6. Historical Wholesale'!H35","v":428176.82100919099},0.87,372513.83427799615,null,{"$f":"'6. Historical Wholesale'!L35","v":428176.82100919099},2.02,864917.17843856581,null,1237431.012716562]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":5485212.6328581432},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6599999999999997},{"$f":"SUM(F24:F35)","v":20075878.236260802},null,{"$f":"SUM(H24:H35)","v":5832440.9697588403},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":5074223.6436901912},null,{"$f":"SUM(L24:L35)","v":5832440.9697588403},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":11781530.758912858},null,{"$f":"SUM(P24:P35)","v":16855754.402603049}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":0},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},{"$f":"E44","v":3.3395999999999999},0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},{"$f":"I44","v":0.77910000000000001},0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7713000000000001},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7713000000000001},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[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,{"$f":"D24+D43+D62+D81","v":472246.85068533855},{"$f":"IF(D100<>0,F100/D100,0)","v":3.66},{"$f":"F24+F43+F62+F81","v":1728423.4735083391},null,{"$f":"H24+H43+H62+H81","v":484236.16053180234},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87000000000000011},{"$f":"J24+J43+J62+J81","v":421285.45966266806},null,{"$f":"L24+L43+L62+L81","v":484236.16053180234},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":978157.04427424073},null,{"$f":"J100+N100","v":1399442.5039369087}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":446377.56976316246},3.66,{"$f":"F25+F44+F63+F82","v":1633741.9053331746},null,{"$f":"H25+H44+H63+H82","v":477425.32513247168},0.87,{"$f":"J25+J44+J63+J82","v":415360.03286525037},null,{"$f":"L25+L44+L63+L82","v":477425.32513247168},2.02,{"$f":"N25+N44+N63+N82","v":964399.15676759277},null,1379759.1896328432]
[null,"March",null,425575.16939848807,3.66,1557605.1199984665,null,458285.52317022352,0.87,398708.40515809448,null,458285.52317022352,2.02,925736.75680385146,null,1324445.1619619459]
[null,"April",null,315183.50144875364,3.66,1153571.6153024384,null,399068.04576260876,0.87,347189.1998134696,null,399068.04576260876,2.02,806117.45244046976,null,1153306.6522539393]
[null,"May",null,468091.76829478913,3.66,1713215.8719589282,null,491924.07283979876,0.87,427973.94337062491,null,491924.07283979876,2.02,993686.62713639345,null,1421660.5705070184]
[null,"June",null,471668.41647993383,3.66,1726306.4043165578,null,514942.84925853735,0.87,448000.27885492751,null,514942.84925853735,2.02,1040184.5555022454,null,1488184.8343571729]
[null,"July",null,575788.07371570345,3.66,2107384.3497994747,null,586757.76891458582,0.87,510479.25895568967,null,586757.76891458582,2.02,1185250.6932074632,null,1695729.9521631529]
[null,"August",null,560055.01021657465,3.66,2049801.3373926634,null,590774.92451476504,0.87,513974.18432784558,null,590774.92451476504,2.02,1193365.3475198254,null,1707339.5318476711]
[null,"September",null,570731.7990543131,3.66,2088878.384538786,null,595547.58337188349,0.87,518126.39753353863,null,595547.58337188349,2.02,1203006.1184112048,null,1721132.5159447435]
[null,"October",null,349167.16805833735,3.66,1277951.8350935148,null,385523.1593802938,0.87,335405.1486608556,null,385523.1593802938,2.02,778756.78194819344,null,1114161.930609049]
[null,"November",null,405180.62787218916,3.66,1482961.0980122124,null,419778.73587267898,0.87,365207.5002092307,null,419778.73587267898,2.02,847953.04646281153,null,1213160.5466720422]
[null,"December",null,425146.67787055846,3.66,1556036.8410062441,null,428176.82100919099,0.87,372513.83427799615,null,428176.82100919099,2.02,864917.17843856581,null,1237431.012716562]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":5485212.6328581432},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6599999999999997},{"$f":"SUM(F100:F111)","v":20075878.236260802},null,{"$f":"SUM(H100:H111)","v":5832440.9697588403},{"$f":"IF(H113<>0,J113/H113,0)","v":0.87},{"$f":"SUM(J100:J111)","v":5074223.6436901912},null,{"$f":"SUM(L100:L111)","v":5832440.9697588403},{"$f":"IF(L113<>0,N113/L113,0)","v":2.02},{"$f":"SUM(N100:N111)","v":11781530.758912858},null,{"$f":"SUM(P100:P111)","v":16855754.402603049}]
[]
[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":16855754.402603049}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":472246.85068533855},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.71},{"$f":"D24*E24","v":1752035.816042606},null,{"$f":"'6. Historical Wholesale'!H24","v":484236.16053180234},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.93},{"$f":"H24*I24","v":450339.62929457618},null,{"$f":"'6. Historical Wholesale'!L24","v":484236.16053180234},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.2400000000000002},{"$f":"L24*M24","v":1084688.9995912374},null,{"$f":"J24+N24","v":1535028.6288858135}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":446377.56976316246},{"$f":"E24","v":3.71},1656060.7838213327,null,{"$f":"'6. Historical Wholesale'!H25","v":477425.32513247168},{"$f":"I24","v":0.93},444005.55237319868,null,{"$f":"'6. Historical Wholesale'!L25","v":477425.32513247168},{"$f":"M24","v":2.2400000000000002},1069432.7282967367,null,1513438.2806699355]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":425575.16939848807},3.71,1578883.8784683908,null,{"$f":"'6. Historical Wholesale'!H26","v":458285.52317022352},0.93,426205.53654830792,null,{"$f":"'6. Historical Wholesale'!L26","v":458285.52317022352},2.2400000000000002,1026559.5719013008,null,1452765.1084496088]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":315183.50144875364},3.71,1169330.790374876,null,{"$f":"'6. Historical Wholesale'!H27","v":399068.04576260876},0.93,371133.28255922615,null,{"$f":"'6. Historical Wholesale'!L27","v":399068.04576260876},2.2400000000000002,893912.4225082437,null,1265045.7050674697]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":468091.76829478913},3.71,1736620.4603736678,null,{"$f":"'6. Historical Wholesale'!H28","v":491924.07283979876},0.93,457489.38774101285,null,{"$f":"'6. Historical Wholesale'!L28","v":491924.07283979876},2.2400000000000002,1101909.9231611493,null,1559399.310902162]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":471668.41647993383},3.71,1749889.8251405545,null,{"$f":"'6. Historical Wholesale'!H29","v":514942.84925853735},0.93,478896.84981043974,null,{"$f":"'6. Historical Wholesale'!L29","v":514942.84925853735},2.2400000000000002,1153471.9823391237,null,1632368.8321495634]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":575788.07371570345},3.71,2136173.7534852596,null,{"$f":"'6. Historical Wholesale'!H30","v":586757.76891458582},0.93,545684.72509056481,null,{"$f":"'6. Historical Wholesale'!L30","v":586757.76891458582},2.2400000000000002,1314337.4023686724,null,1860022.1274592374]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":560055.01021657465},3.71,2077804.0879034919,null,{"$f":"'6. Historical Wholesale'!H31","v":590774.92451476504},0.93,549420.67979873146,null,{"$f":"'6. Historical Wholesale'!L31","v":590774.92451476504},2.2400000000000002,1323335.8309130738,null,1872756.5107118054]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":570731.7990543131},3.71,2117414.9744915017,null,{"$f":"'6. Historical Wholesale'!H32","v":595547.58337188349},0.93,553859.25253585167,null,{"$f":"'6. Historical Wholesale'!L32","v":595547.58337188349},2.2400000000000002,1334026.5867530191,null,1887885.8392888708]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":349167.16805833735},3.71,1295410.1934964315,null,{"$f":"'6. Historical Wholesale'!H33","v":385523.1593802938},0.93,358536.53822367324,null,{"$f":"'6. Historical Wholesale'!L33","v":385523.1593802938},2.2400000000000002,863571.87701185816,null,1222108.4152355315]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":405180.62787218916},3.71,1503220.1294058217,null,{"$f":"'6. Historical Wholesale'!H34","v":419778.73587267898},0.93,390394.22436159145,null,{"$f":"'6. Historical Wholesale'!L34","v":419778.73587267898},2.2400000000000002,940304.36835480097,null,1330698.5927163924]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":425146.67787055846},3.71,1577294.1748997718,null,{"$f":"'6. Historical Wholesale'!H35","v":428176.82100919099},0.93,398204.44353854761,null,{"$f":"'6. Historical Wholesale'!L35","v":428176.82100919099},2.2400000000000002,959116.07906058792,null,1357320.5225991355]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":5485212.6328581432},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7099999999999991},{"$f":"SUM(F24:F35)","v":20350138.867903706},null,{"$f":"SUM(H24:H35)","v":5832440.9697588403},{"$f":"IF(H37<>0,J37/H37,0)","v":0.93},{"$f":"SUM(J24:J35)","v":5424170.1018757215},null,{"$f":"SUM(L24:L35)","v":5832440.9697588403},{"$f":"IF(L37<>0,N37/L37,0)","v":2.2400000000000007},{"$f":"SUM(N24:N35)","v":13064667.772259805},null,{"$f":"SUM(P24:P35)","v":18488837.874135524}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.3395999999999999},0,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.77910000000000001},0,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7713000000000001},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.7713000000000001,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.7713000000000001,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[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,{"$f":"D24+D43+D62+D81","v":472246.85068533855},{"$f":"IF(D100<>0,F100/D100,0)","v":3.71},{"$f":"F24+F43+F62+F81","v":1752035.816042606},null,{"$f":"H24+H43+H62+H81","v":484236.16053180234},{"$f":"IF(H100<>0,J100/H100,0)","v":0.93},{"$f":"J24+J43+J62+J81","v":450339.62929457618},null,{"$f":"L24+L43+L62+L81","v":484236.16053180234},{"$f":"IF(L100<>0,N100/L100,0)","v":2.2400000000000002},{"$f":"N24+N43+N62+N81","v":1084688.9995912374},null,{"$f":"J100+N100","v":1535028.6288858135}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":446377.56976316246},3.71,1656060.7838213327,null,{"$f":"H25+H44+H63+H82","v":477425.32513247168},0.93,{"$f":"J25+J44+J63+J82","v":444005.55237319868},null,{"$f":"L25+L44+L63+L82","v":477425.32513247168},2.2400000000000002,{"$f":"N25+N44+N63+N82","v":1069432.7282967367},null,1513438.2806699355]
[null,"March",null,425575.16939848807,3.71,1578883.8784683908,null,{"$f":"H26+H45+H64+H83","v":458285.52317022352},0.93000000000000016,{"$f":"J26+J45+J64+J83","v":426205.53654830792},null,{"$f":"L26+L45+L64+L83","v":458285.52317022352},2.2400000000000002,{"$f":"N26+N45+N64+N83","v":1026559.5719013008},null,1452765.1084496088]
[null,"April",null,315183.50144875364,3.71,1169330.790374876,null,{"$f":"H27+H46+H65+H84","v":399068.04576260876},0.93,{"$f":"J27+J46+J65+J84","v":371133.28255922615},null,{"$f":"L27+L46+L65+L84","v":399068.04576260876},2.2400000000000002,{"$f":"N27+N46+N65+N84","v":893912.4225082437},null,1265045.7050674697]
[null,"May",null,468091.76829478913,3.7100000000000004,1736620.4603736678,null,{"$f":"H28+H47+H66+H85","v":491924.07283979876},0.93,{"$f":"J28+J47+J66+J85","v":457489.38774101285},null,{"$f":"L28+L47+L66+L85","v":491924.07283979876},2.2400000000000002,{"$f":"N28+N47+N66+N85","v":1101909.9231611493},null,1559399.310902162]
[null,"June",null,471668.41647993383,3.71,1749889.8251405545,null,{"$f":"H29+H48+H67+H86","v":514942.84925853735},0.93,{"$f":"J29+J48+J67+J86","v":478896.84981043974},null,{"$f":"L29+L48+L67+L86","v":514942.84925853735},2.2400000000000002,{"$f":"N29+N48+N67+N86","v":1153471.9823391237},null,1632368.8321495634]
[null,"July",null,575788.07371570345,3.7099999999999995,2136173.7534852596,null,{"$f":"H30+H49+H68+H87","v":586757.76891458582},0.93,{"$f":"J30+J49+J68+J87","v":545684.72509056481},null,{"$f":"L30+L49+L68+L87","v":586757.76891458582},2.2400000000000002,{"$f":"N30+N49+N68+N87","v":1314337.4023686724},null,1860022.1274592374]
[null,"August",null,560055.01021657465,3.71,2077804.0879034919,null,{"$f":"H31+H50+H69+H88","v":590774.92451476504},0.92999999999999994,{"$f":"J31+J50+J69+J88","v":549420.67979873146},null,{"$f":"L31+L50+L69+L88","v":590774.92451476504},2.2400000000000002,{"$f":"N31+N50+N69+N88","v":1323335.8309130738},null,1872756.5107118054]
[null,"September",null,570731.7990543131,3.71,2117414.9744915017,null,{"$f":"H32+H51+H70+H89","v":595547.58337188349},0.93,{"$f":"J32+J51+J70+J89","v":553859.25253585167},null,{"$f":"L32+L51+L70+L89","v":595547.58337188349},2.2400000000000002,{"$f":"N32+N51+N70+N89","v":1334026.5867530191},null,1887885.8392888708]
[null,"October",null,349167.16805833735,3.7099999999999995,1295410.1934964315,null,{"$f":"H33+H52+H71+H90","v":385523.1593802938},0.93,{"$f":"J33+J52+J71+J90","v":358536.53822367324},null,{"$f":"L33+L52+L71+L90","v":385523.1593802938},2.2400000000000002,{"$f":"N33+N52+N71+N90","v":863571.87701185816},null,1222108.4152355315]
[null,"November",null,405180.62787218916,3.71,1503220.1294058217,null,{"$f":"H34+H53+H72+H91","v":419778.73587267898},0.92999999999999994,{"$f":"J34+J53+J72+J91","v":390394.22436159145},null,{"$f":"L34+L53+L72+L91","v":419778.73587267898},2.2400000000000002,{"$f":"N34+N53+N72+N91","v":940304.36835480097},null,1330698.5927163924]
[null,"December",null,425146.67787055846,3.71,1577294.1748997718,null,{"$f":"H35+H54+H73+H92","v":428176.82100919099},0.92999999999999994,{"$f":"J35+J54+J73+J92","v":398204.44353854761},null,{"$f":"L35+L54+L73+L92","v":428176.82100919099},2.2400000000000002,{"$f":"N35+N54+N73+N92","v":959116.07906058792},null,1357320.5225991355]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":5485212.6328581432},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7099999999999991},{"$f":"SUM(F100:F111)","v":20350138.867903706},null,{"$f":"SUM(H100:H111)","v":5832440.9697588403},{"$f":"IF(H113<>0,J113/H113,0)","v":0.93},{"$f":"SUM(J100:J111)","v":5424170.1018757215},null,{"$f":"SUM(L100:L111)","v":5832440.9697588403},{"$f":"IF(L113<>0,N113/L113,0)","v":2.2400000000000007},{"$f":"SUM(N100:N111)","v":13064667.772259805},null,{"$f":"SUM(P100:P111)","v":18488837.874135524}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":18488837.874135524}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":68,"n_cols":10,"rows_kept":68,"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",6.8999999999999999E-3,1103154617.9378169,null,{"$f":"ROUND(D17*E17, 2)","v":7611766.8600000003},{"$f":"G17/21799808.31","v":0.34916668769552134},{"$f":"H17*total_current_wholesale_network","v":7009827.9063337892},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.3543476067186465E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.4999999999999997E-3,381206925.56444371,null,{"$f":"ROUND(D18*E18, 2)","v":2477845.02},0.11366361505405366,2281896.8957184013,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.9859796417382838E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.2888999999999999,null,1137122.7596813173,{"$f":"ROUND(D19*F19, 2)","v":2602760.2799999998},0.11939372323774346,2396933.8498947592,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.107893654829764}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",2.9350999999999998,null,2613929.240318683,7672143.71,0.35193629232421447,7065430.1516220169,2.7029921248980018]
["General Service 50 to 4,999 kW (CoGeneration)","RTSR - Network","kW",3.3883999999999999,null,227120.2439862169,769574.23,3.530188059713265E-2,708716.25637905288,3.1204451172659988]
["Standby Power","RTSR - Network","kW",null,null,null,0,0,0,0]
["Large Use","RTSR - Network","kW",3.0066000000000002,null,171301,515033.59,2.3625601779431429E-2,474304.7045822519,2.768837920282146]
["Street Lighting","RTSR - Network","kW",2.0152999999999999,null,54873,110585.56,5.072776715622414E-3,101840.44766257457,1.8559300140793209]
["Sentinel Lighting","RTSR - Network","kW",2.0179999999999998,null,1882,3797.88,1.7421621080300227E-4,3497.5434348638173,1.858418403222007]
["Unmetered Scattered Load","RTSR - Network","kWh",6.4999999999999997E-3,5584796.8120000008,null,{"$f":"ROUND(D26*E26, 2)","v":36301.18},1.6652063854776162E-3,33430.480633092593,{"$f":"IF(ISERROR(I26/E26), 0, I26/E26)","v":5.985979751539184E-3}]
[]
["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",5.7999999999999996E-3,1103154617.9378169,null,{"$f":"ROUND(D31*E31, 2)","v":6398296.7800000003},{"$f":"G31/18445899.8","v":0.34686823897850733},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":5846725.8462851411},{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":5.3000057754503385E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.1000000000000004E-3,381206925.56444371,null,{"$f":"ROUND(D32*E32, 2)","v":1944155.32},0.10539769493922981,1776557.6604961359,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":4.6603499080338871E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.8647,null,1137122.7596813173,{"$f":"ROUND(D33*F33, 2)","v":2120392.81},0.11495198569819835,1937602.4390203697,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.7039518579008917}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.5983999999999998,null,2613929.240318683,6792033.7400000002,0.36821373929397577,6206520.3572033634,2.3744025895845144]
["General Service 50 to 4,999 kW (CoGeneration)","RTSR - Connection","kW",2.7484999999999999,null,227120.2439862169,624239.99,3.3841666536646803E-2,570426.81971650862,2.511563080881182]
["Standby Power","RTSR - Connection","kW",null,null,null,0,0,0,0]
["Large Use","RTSR - Connection","kW",2.5983999999999998,null,171301,445108.52,2.4130485626946755E-2,406737.53934335738,2.3744025974358434]
["Street Lighting","RTSR - Connection","kW",1.6418999999999999,null,54873,90095.98,4.8843364095472316E-3,82329.174939020115,1.5003585540980102]
["Sentinel Lighting","RTSR - Connection","kW",1.6440999999999999,null,1882,3094.2,1.6774459546831105E-4,2827.4617035778515,1.5023707245365843]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.1000000000000004E-3,5584796.8120000008,null,{"$f":"ROUND(D40*E40, 2)","v":28482.46},1.5441079214796557E-3,26027.10389557495,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":4.6603492967999755E-3}]
[]
["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",6.3543476067186465E-3,1103154617.9378169,null,{"$f":"IF(ISERROR(D45*E45), 0, ROUND(D45*E45, 2))","v":7009827.9100000001},{"$f":"G45/20075878.24","v":0.34916668781310561},{"$f":"H45*forecast_wholesale_network","v":7105590.5850426797},{"$f":"IF(ISERROR(I45/E45), 0, I45/E45)","v":6.4411556363019378E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.9859796417382838E-3,381206925.56444371,null,{"$f":"IF(ISERROR(D46*E46), 0, ROUND(D46*E46, 2))","v":2281896.9},0.11366361524615423,2313070.3544872156,{"$f":"IF(ISERROR(I46/E46), 0, I46/E46)","v":6.0677553301590973E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.107893654829764,null,1137122.7596813173,{"$f":"ROUND(D47*F47, 2)","v":2396933.85},0.11939372322074814,2429678.8474982837,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.136690015930391}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Network","kW",2.7029921248980018,null,2613929.240318683,7065430.1500000004,0.35193629217787092,7161952.4184748055,2.7399182456835138]
["General Service 50 to 4,999 kW (CoGeneration)","RTSR - Network","kW",3.1204451172659988,null,227120.2439862169,708716.26,3.5301880770920641E-2,718398.17598641454,3.1630741644941676]
["Standby Power","RTSR - Network","kW",0,null,null,0,0,0,0]
["Large Use","RTSR - Network","kW",2.768837920282146,null,171301,474304.7,2.362560154678444E-2,480784.27231482393,2.8066635472929167]
["Street Lighting","RTSR - Network","kW",1.8559300140793209,null,54873,101840.45,5.0727768311071408E-3,103231.71295891482,1.8812842920728741]
["Sentinel Lighting","RTSR - Network","kW",1.858418403222007,null,1882,3497.54,1.7421603967647894E-4,3545.3206004325684,1.8838047823764976]
["Unmetered Scattered Load","RTSR - Network","kWh",5.985979751539184E-3,5584796.8120000008,null,{"$f":"IF(ISERROR(D54*E54), 0, ROUND(D54*E54, 2))","v":33430.480000000003},1.6652063536324777E-3,33887.180540136491,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":6.0677553151662423E-3}]
[]
["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",5.3000057754503385E-3,1103154617.9378169,null,{"$f":"ROUND(D59*E59, 2)","v":5846725.8499999996},{"$f":"G59/16855754.4","v":0.34686823925246563},{"$f":"H59*forecast_wholesale_lineplus","v":6413190.6392256888},{"$f":"IF(ISERROR(I59/E59), 0, I59/E59)","v":5.8135011492896549E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.6603499080338871E-3,381206925.56444371,null,{"$f":"ROUND(D60*E60, 2)","v":1776557.66},0.10539769492607226,1948680.8937957464,{"$f":"IF(ISERROR(I60/E60), 0, I60/E60)","v":5.1118716977934823E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.7039518579008917,null,1137122.7596813173,{"$f":"ROUND(D61*F61, 2)","v":1937602.44},0.11495198577406895,2125328.6282866942,{"$f":"IF(ISERROR(I61/F61), 0, I61/F61)","v":1.8690406204536132}]
["General Service 1,000 to 4,999 kW - Interval Meters","RTSR - Connection","kW",2.3744025895845144,null,2613929.240318683,6206520.3600000003,0.36821373951675523,6807844.1329544568,2.6044485167947635]
["General Service 50 to 4,999 kW (CoGeneration)","RTSR - Connection","kW",2.511563080881182,null,227120.2439862169,570426.81999999995,3.3841666558691669E-2,625693.08639420418,2.7548979140414063]
["Standby Power","RTSR - Connection","kW",0,null,null,0,0,0,0]
["Large Use","RTSR - Connection","kW",2.3744025974358434,null,171301,406737.54,2.4130485669629834E-2,446144.63736993656,2.6044485284378758]
["Street Lighting","RTSR - Connection","kW",1.5003585540980102,null,54873,82329.17,4.8843361172846711E-3,90305.698595260881,1.645721914151967]
["Sentinel Lighting","RTSR - Connection","kW",1.5023707245365843,null,1882,2827.46,1.6774449442618838E-4,3101.400761724627,1.6479281411926818]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.6603492967999755E-3,5584796.8120000008,null,{"$f":"ROUND(D68*E68, 2)","v":26027.1},1.5441076906056487E-3,28548.756751813657,{"$f":"IF(ISERROR(I68/E68), 0, I68/E68)","v":5.111870263654214E-3}]

{"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":"General Service 1,000 to 4,999 kW - Interval Meters"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"General Service 50 to 4,999 kW (CoGeneration)"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Standby Power"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Large Use"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Street Lighting"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Sentinel Lighting"},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":"Unmetered Scattered Load"},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]