{"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   ","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,"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","Cochrane, Iroquois Falls, Kapuskasing",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-2016-0096",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","Geoff Sutton",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","705-272-6669",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","geoffs@nowinc.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date","2017-03-07",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,5.8999999999999999E-3,null,2.7000000000000001E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.5999999999999999E-3,null,2.5999999999999999E-3,null,null,1,"C18",{"$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,2.2317,null,0.98980000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.5999999999999999E-3,null,2.5999999999999999E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Street Lighting",null,"kW",null,1.6832,null,0.7651,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",5.8999999999999999E-3,41684696,null,1.0712999999999999,{"$f":"F17*H17","v":44656814.8248}]
[null,"Residential","RTSR - Connection","kWh",2.7000000000000001E-3,41684696,null,1.0712999999999999,{"$f":"F18*H18","v":44656814.8248}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.5999999999999999E-3,19810828,null,1.0712999999999999,{"$f":"F19*H19","v":21223340.036399998}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",2.5999999999999999E-3,19810828,null,1.0712999999999999,{"$f":"F20*H20","v":21223340.036399998}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.2317,59448871,175839]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",0.98980000000000001,59448871,175839]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.5999999999999999E-3,164178,null,1.0712999999999999,{"$f":"F23*H23","v":175883.89139999999}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",2.5999999999999999E-3,164178,null,1.0712999999999999,{"$f":"F24*H24","v":175883.89139999999}]
[null,"Street Lighting","RTSR - Network","kW",1.6832,664378,1980]
[null,"Street Lighting","RTSR - Connection","kW",0.7651,644378,1980]

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

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"+F24/3.78","v":18750},{"$f":"IF(D24<>0,F24/D24,0)","v":3.78},70875,null,{"$f":"+J24/0.86","v":19375},{"$f":"IF(H24<>0,J24/H24,0)","v":0.86},16662.5,null,{"$f":"+N24/2","v":8237},{"$f":"IF(L24<>0,N24/L24,0)","v":2},16474,null,{"$f":"J24+N24","v":33136.5}]
[null,"February",null,{"$f":"+F25/3.78","v":18165},{"$f":"IF(D25<>0,F25/D25,0)","v":3.78},68663.7,null,{"$f":"+J25/0.86","v":18978},{"$f":"IF(H25<>0,J25/H25,0)","v":0.86},16321.08,null,{"$f":"+N25/2","v":7755},{"$f":"IF(L25<>0,N25/L25,0)","v":2},15510,null,31831.08]
[null,"March",null,17031,3.78,64377.18,null,17224,0.86,14812.64,null,6892,2,13784,null,28596.639999999999]
[null,"April",null,13326,3.78,50372.28,null,15678,0.86,13483.08,null,5927,2,11854,null,25337.08]
[null,"May",null,13197.000000000002,3.78,49884.66,null,15068,0.86,12958.48,null,5521,2,11042,null,24000.48]
[null,"June",null,13598.000000000002,3.78,51400.44,null,15252,0.86,13116.72,null,5719,2,11438,null,24554.720000000001]
[null,"July",null,15790,3.78,59686.2,null,16673,0.86,14338.78,null,6911,2,13822,null,28160.78]
[null,"August",null,14256,3.78,53887.68,null,15446,0.86,13283.56,null,6059,2,12118,null,25401.559999999998]
[null,"September",null,13879.000000000002,3.78,52462.62,null,16256,0.86,13980.16,null,6504,2,13008,null,26988.16]
[null,"October",null,13918.000000000002,3.7799999999999994,52610.04,null,15599,0.86,13415.14,null,5908,2,11816,null,25231.14]
[null,"November",null,16019,3.78,60551.82,null,16987,0.86,14608.82,null,6673,2,13346,null,27954.82]
[null,"December",null,16245,3.78,61406.1,null,18006,0.86,15485.16,null,7315,2,14630,null,30115.16]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":184174},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":696177.72},null,{"$f":"SUM(H24:H35)","v":200542},{"$f":"IF(H37<>0,J37/H37,0)","v":0.8600000000000001},{"$f":"SUM(J24:J35)","v":172466.12000000002},null,{"$f":"SUM(L24:L35)","v":79421},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":158842},null,{"$f":"SUM(P24:P35)","v":331308.12}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,4347.46,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2300032662750202},14042.31,null,4347.46,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65000023001936758},2825.85,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":2825.85}]
[null,"February",null,4722.8599999999997,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2299983484583494},15254.83,null,4722.8599999999997,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65000021173610911},3069.86,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,3069.86]
[null,"March",null,4213.13,3.2299976502030554,13608.4,null,4302.37,0.64999988378498363,2796.54,null,null,0,null,null,2796.54]
[null,"April",null,3713.09,3.2300025046524592,11993.29,null,3777.94,0.64999973530548394,2455.66,null,null,0,null,null,2455.66]
[null,"May",null,3192,3.230093984962406,10310.459999999999,null,3192.09,0.65000046991156268,2074.86,null,null,0,null,null,2074.86]
[null,"June",null,3082,3.4120668397144711,10515.99,null,3081.97,0.78790189391850018,2428.29,null,null,0,null,null,2428.29]
[null,"July",null,3046,3.4122619829284306,10393.75,null,3046.14,0.78790206622151315,2400.06,null,null,0,null,null,2400.06]
[null,"August",null,3865,3.4123544631306597,13188.75,null,3865.29,0.78789948490281458,3045.46,null,null,0,null,null,3045.46]
[null,"September",null,3309,3.4123420973103658,11291.44,null,3539,0.78791466515964959,2788.43,null,null,0,null,null,2788.43]
[null,"October",null,3722,3.412068780225685,12699.72,null,3722,0.78789360558839328,2932.54,null,null,0,null,null,2932.54]
[null,"November",null,3301,3.4119751590427145,11262.93,null,3301,0.78787034232050901,2600.7600000000002,null,null,0,null,null,2600.7600000000002]
[null,"December",null,3595,3.4118859527121002,12265.73,null,3681,0.78793534365661499,2900.39,null,null,0,null,null,2900.39]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":44108.54},{"$f":"IF(D56<>0,F56/D56,0)","v":3.328779415505478},{"$f":"SUM(F43:F54)","v":146827.6},null,{"$f":"SUM(H43:H54)","v":44579.119999999995},{"$f":"IF(H56<>0,J56/H56,0)","v":0.72497393398523813},{"$f":"SUM(J43:J54)","v":32318.700000000004},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":32318.700000000004}]
[]
[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,{"$f":"D24+D43+D62+D81","v":23097.46},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6764782794298596},{"$f":"F24+F43+F62+F81","v":84917.31},null,{"$f":"H24+H43+H62+H81","v":23722.46},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82151471643328722},{"$f":"J24+J43+J62+J81","v":19488.349999999999},null,{"$f":"L24+L43+L62+L81","v":8237},{"$f":"IF(L100<>0,N100/L100,0)","v":2},{"$f":"N24+N43+N62+N81","v":16474},null,{"$f":"J100+N100","v":35962.35}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":22887.86},3.6665083585796139,{"$f":"F25+F44+F63+F82","v":83918.53},null,{"$f":"H25+H44+H63+H82","v":23700.86},0.81815343409479646,{"$f":"J25+J44+J63+J82","v":19390.939999999999},null,{"$f":"L25+L44+L63+L82","v":7755},2,{"$f":"N25+N44+N63+N82","v":15510},null,34900.94]
[null,"March",null,21244.13,3.6709236857428382,77985.58,null,21526.37,0.81802830667688053,17609.18,null,6892,2,13784,null,31393.18]
[null,"April",null,17039.09,3.6601467566636479,62365.57,null,19455.939999999999,0.81922230434509979,15938.74,null,5927,2,11854,null,27792.739999999998]
[null,"May",null,16389,3.6728976752699984,60195.12,null,18260.09,0.82328947995327517,15033.34,null,5521,2,11042,null,26075.34]
[null,"June",null,16680,3.7120161870503599,61916.43,null,18333.97,0.8478801917969756,15545.009999999998,null,5719,2,11438,null,26983.01]
[null,"July",null,18836,3.7205324909747293,70079.95,null,19719.14,0.84886257717121538,16738.84,null,6911,2,13822,null,30560.84]
[null,"August",null,18121,3.7015854533414267,67076.429999999993,null,19311.29,0.84556857672377139,16329.02,null,6059,2,12118,null,28447.02]
[null,"September",null,17188,3.7092192227135214,63754.060000000005,null,19795,0.84711240212174788,16768.59,null,6504,2,13008,null,29776.59]
[null,"October",null,17640,3.7023673469387757,65309.760000000002,null,19321,0.84610941462657219,16347.68,null,5908,2,11816,null,28163.68]
[null,"November",null,19320,3.7171195652173914,71814.75,null,20288,0.84826399842271305,17209.580000000002,null,6673,2,13346,null,30555.58]
[null,"December",null,19840,3.713297883064516,73671.83,null,21687,0.84776824825932584,18385.55,null,7315,2,14630,null,33015.550000000003]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":228282.53999999998},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6928155784494074},{"$f":"SUM(F100:F111)","v":843005.32},null,{"$f":"SUM(H100:H111)","v":245121.12000000002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.8354433922299308},{"$f":"SUM(J100:J111)","v":204784.81999999995},null,{"$f":"SUM(L100:L111)","v":79421},{"$f":"IF(L113<>0,N113/L113,0)","v":2},{"$f":"SUM(N100:N111)","v":158842},null,{"$f":"SUM(P100:P111)","v":363626.82}]
[]
[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":363626.82}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":18750},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":68625},null,{"$f":"'6. Historical Wholesale'!H24","v":19375},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":16856.25},null,{"$f":"'6. Historical Wholesale'!L24","v":8237},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":16638.740000000002},null,{"$f":"J24+N24","v":33494.990000000005}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":18165},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":66483.900000000009},null,{"$f":"'6. Historical Wholesale'!H25","v":18978},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":16510.86},null,{"$f":"'6. Historical Wholesale'!L25","v":7755},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":15665.1},null,32175.96]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":17031},{"$f":"E25","v":3.66},62333.46,null,{"$f":"'6. Historical Wholesale'!H26","v":17224},{"$f":"I25","v":0.87},14984.88,null,{"$f":"'6. Historical Wholesale'!L26","v":6892},{"$f":"M25","v":2.02},13921.84,null,28906.720000000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":13326},3.66,48773.16,null,{"$f":"'6. Historical Wholesale'!H27","v":15678},0.87,13639.86,null,{"$f":"'6. Historical Wholesale'!L27","v":5927},2.02,11972.54,null,25612.400000000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":13197.000000000002},3.66,48301.020000000011,null,{"$f":"'6. Historical Wholesale'!H28","v":15068},0.87,13109.16,null,{"$f":"'6. Historical Wholesale'!L28","v":5521},2.02,11152.42,null,24261.58]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":13598.000000000002},3.66,49768.680000000008,null,{"$f":"'6. Historical Wholesale'!H29","v":15252},0.87,13269.24,null,{"$f":"'6. Historical Wholesale'!L29","v":5719},2.02,11552.38,null,24821.62]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":15790},3.66,57791.4,null,{"$f":"'6. Historical Wholesale'!H30","v":16673},0.87,14505.51,null,{"$f":"'6. Historical Wholesale'!L30","v":6911},2.02,13960.22,null,28465.73]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":14256},3.66,52176.959999999999,null,{"$f":"'6. Historical Wholesale'!H31","v":15446},0.87,13438.02,null,{"$f":"'6. Historical Wholesale'!L31","v":6059},2.02,12239.18,null,25677.200000000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":13879.000000000002},3.66,50797.140000000007,null,{"$f":"'6. Historical Wholesale'!H32","v":16256},0.87,14142.72,null,{"$f":"'6. Historical Wholesale'!L32","v":6504},2.02,13138.08,null,27280.799999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":13918.000000000002},3.66,50939.880000000012,null,{"$f":"'6. Historical Wholesale'!H33","v":15599},0.87,13571.13,null,{"$f":"'6. Historical Wholesale'!L33","v":5908},2.02,11934.16,null,25505.29]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":16019},3.66,58629.54,null,{"$f":"'6. Historical Wholesale'!H34","v":16987},0.87,14778.69,null,{"$f":"'6. Historical Wholesale'!L34","v":6673},2.02,13479.460000000001,null,28258.15]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":16245},3.66,59456.700000000004,null,{"$f":"'6. Historical Wholesale'!H35","v":18006},0.87,15665.22,null,{"$f":"'6. Historical Wholesale'!L35","v":7315},2.02,14776.3,null,30441.519999999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":184174},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":674076.84000000008},null,{"$f":"SUM(H24:H35)","v":200542},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":174471.54},null,{"$f":"SUM(L24:L35)","v":79421},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0199999999999996},{"$f":"SUM(N24:N35)","v":160430.41999999998},null,{"$f":"SUM(P24:P35)","v":334901.96000000008}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":4347.46},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":14833.968266},null,{"$f":"'6. Historical Wholesale'!H43","v":4347.46},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":3425.363734},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":3425.363734}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":4722.8599999999997},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":15772.463255999999},null,{"$f":"'6. Historical Wholesale'!H44","v":4722.8599999999997},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":3679.580226},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":0},null,3679.580226]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":4213.13},{"$f":"E44","v":3.3395999999999999},14070.168948,null,{"$f":"'6. Historical Wholesale'!H45","v":4302.37},{"$f":"I44","v":0.77910000000000001},3351.976467,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7713000000000001},0,null,3351.976467]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":3713.09},3.3395999999999999,12400.235364,null,{"$f":"'6. Historical Wholesale'!H46","v":3777.94},0.77910000000000001,2943.3930540000001,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7713000000000001},0,null,2943.3930540000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":3192},3.3395999999999999,10660.003199999999,null,{"$f":"'6. Historical Wholesale'!H47","v":3192.09},0.77910000000000001,2486.9573190000001,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,2486.9573190000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":3082},3.3395999999999999,10292.647199999999,null,{"$f":"'6. Historical Wholesale'!H48","v":3081.97},0.77910000000000001,2401.1628270000001,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,2401.1628270000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":3046},3.3395999999999999,10172.4216,null,{"$f":"'6. Historical Wholesale'!H49","v":3046.14},0.77910000000000001,2373.2476739999997,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,2373.2476739999997]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":3865},3.3395999999999999,12907.554,null,{"$f":"'6. Historical Wholesale'!H50","v":3865.29},0.77910000000000001,3011.447439,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,3011.447439]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":3309},3.3395999999999999,11050.7364,null,{"$f":"'6. Historical Wholesale'!H51","v":3539},0.77910000000000001,2757.2348999999999,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,2757.2348999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":3722},3.3395999999999999,12429.9912,null,{"$f":"'6. Historical Wholesale'!H52","v":3722},0.77910000000000001,2899.8101999999999,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,2899.8101999999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":3301},3.3395999999999999,11024.0196,null,{"$f":"'6. Historical Wholesale'!H53","v":3301},0.77910000000000001,2571.8090999999999,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,2571.8090999999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":3595},3.3395999999999999,12005.861999999999,null,{"$f":"'6. Historical Wholesale'!H54","v":3681},0.77910000000000001,2867.8670999999999,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,2867.8670999999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":44108.54},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3467458010172177},{"$f":"SUM(F43:F54)","v":147620.07103399999},null,{"$f":"SUM(H43:H54)","v":44579.119999999995},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77995819657274534},{"$f":"SUM(J43:J54)","v":34769.850039999998},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":34769.850039999998}]
[]
[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,{"$f":"D24+D43+D62+D81","v":23097.46},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6133396601184717},{"$f":"F24+F43+F62+F81","v":83458.968265999996},null,{"$f":"H24+H43+H62+H81","v":23722.46},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85495407027770309},{"$f":"J24+J43+J62+J81","v":20281.613733999999},null,{"$f":"L24+L43+L62+L81","v":8237},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":16638.740000000002},null,{"$f":"J100+N100","v":36920.353734000004}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":22887.86},3.5938861586884929,{"$f":"F25+F44+F63+F82","v":82256.363256000011},null,{"$f":"H25+H44+H63+H82","v":23700.86},0.85188639678053868,{"$f":"J25+J44+J63+J82","v":20190.440225999999},null,{"$f":"L25+L44+L63+L82","v":7755},2.02,{"$f":"N25+N44+N63+N82","v":15665.1},null,35855.540225999997]
[null,"March",null,21244.13,3.596458360403556,76403.628947999998,null,21526.37,0.8518322628013919,18336.856466999998,null,6892,2.02,13921.84,null,32258.696466999998]
[null,"April",null,17039.09,3.5901797199263576,61173.395364000004,null,19455.939999999999,0.8523491054145933,16583.253054000001,null,5927,2.02,11972.54,null,28555.793054000002]
[null,"May",null,16389,3.5975973640856678,58961.023200000011,null,18260.09,0.85410955362213448,15596.117319000001,null,5521,2.02,11152.42,null,26748.537319000003]
[null,"June",null,16680,3.600798992805756,60061.327200000007,null,18333.97,0.85471956302972019,15670.402827,null,5719,2.02,11552.38,null,27222.782826999999]
[null,"July",null,18836,3.6081875982161815,67963.821599999996,null,19719.14,0.85595810334527778,16878.757674,null,6911,2.02,13960.22,null,30838.977674000002]
[null,"August",null,18121,3.5916623806633186,65084.513999999996,null,19311.29,0.85180572809998711,16449.467439,null,6059,2.02,12239.18,null,28688.647439]
[null,"September",null,17188,3.5983172213171986,61847.876400000008,null,19795,0.85374866885577172,16899.954900000001,null,6504,2.02,13138.08,null,30038.034899999999]
[null,"October",null,17640,3.5923963265306127,63369.871200000009,null,19321,0.85248901195590276,16470.940199999997,null,5908,2.02,11934.16,null,28405.100199999997]
[null,"November",null,19320,3.6052567080745344,69653.559600000008,null,20288,0.85520993197949535,17350.499100000001,null,6673,2.02,13479.460000000001,null,30829.9591]
[null,"December",null,19840,3.6019436491935486,71462.562000000005,null,21687,0.85457126850186749,18533.087100000001,null,7315,2.02,14776.3,null,33309.3871]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":228282.53999999998},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5994733151032934},{"$f":"SUM(F100:F111)","v":821696.91103400011},null,{"$f":"SUM(H100:H111)","v":245121.12000000002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85362448588681383},{"$f":"SUM(J100:J111)","v":209241.39004000003},null,{"$f":"SUM(L100:L111)","v":79421},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0199999999999996},{"$f":"SUM(N100:N111)","v":160430.41999999998},null,{"$f":"SUM(P100:P111)","v":369671.81003999995}]
[]
[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":369671.81003999995}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":18750},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":68625},null,{"$f":"'6. Historical Wholesale'!H24","v":19375},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":16856.25},null,{"$f":"'6. Historical Wholesale'!L24","v":8237},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":16638.740000000002},null,{"$f":"J24+N24","v":33494.990000000005}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":18165},{"$f":"E24","v":3.66},66483.900000000009,null,{"$f":"'6. Historical Wholesale'!H25","v":18978},{"$f":"I24","v":0.87},16510.86,null,{"$f":"'6. Historical Wholesale'!L25","v":7755},{"$f":"M24","v":2.02},15665.1,null,32175.96]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":17031},3.66,62333.46,null,{"$f":"'6. Historical Wholesale'!H26","v":17224},0.87,14984.88,null,{"$f":"'6. Historical Wholesale'!L26","v":6892},2.02,13921.84,null,28906.720000000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":13326},3.66,48773.16,null,{"$f":"'6. Historical Wholesale'!H27","v":15678},0.87,13639.86,null,{"$f":"'6. Historical Wholesale'!L27","v":5927},2.02,11972.54,null,25612.400000000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":13197.000000000002},3.66,48301.020000000011,null,{"$f":"'6. Historical Wholesale'!H28","v":15068},0.87,13109.16,null,{"$f":"'6. Historical Wholesale'!L28","v":5521},2.02,11152.42,null,24261.58]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":13598.000000000002},3.66,49768.680000000008,null,{"$f":"'6. Historical Wholesale'!H29","v":15252},0.87,13269.24,null,{"$f":"'6. Historical Wholesale'!L29","v":5719},2.02,11552.38,null,24821.62]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":15790},3.66,57791.4,null,{"$f":"'6. Historical Wholesale'!H30","v":16673},0.87,14505.51,null,{"$f":"'6. Historical Wholesale'!L30","v":6911},2.02,13960.22,null,28465.73]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":14256},3.66,52176.959999999999,null,{"$f":"'6. Historical Wholesale'!H31","v":15446},0.87,13438.02,null,{"$f":"'6. Historical Wholesale'!L31","v":6059},2.02,12239.18,null,25677.200000000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":13879.000000000002},3.66,50797.140000000007,null,{"$f":"'6. Historical Wholesale'!H32","v":16256},0.87,14142.72,null,{"$f":"'6. Historical Wholesale'!L32","v":6504},2.02,13138.08,null,27280.799999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":13918.000000000002},3.66,50939.880000000012,null,{"$f":"'6. Historical Wholesale'!H33","v":15599},0.87,13571.13,null,{"$f":"'6. Historical Wholesale'!L33","v":5908},2.02,11934.16,null,25505.29]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":16019},3.66,58629.54,null,{"$f":"'6. Historical Wholesale'!H34","v":16987},0.87,14778.69,null,{"$f":"'6. Historical Wholesale'!L34","v":6673},2.02,13479.460000000001,null,28258.15]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":16245},3.66,59456.700000000004,null,{"$f":"'6. Historical Wholesale'!H35","v":18006},0.87,15665.22,null,{"$f":"'6. Historical Wholesale'!L35","v":7315},2.02,14776.3,null,30441.519999999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":184174},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":674076.84000000008},null,{"$f":"SUM(H24:H35)","v":200542},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":174471.54},null,{"$f":"SUM(L24:L35)","v":79421},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0199999999999996},{"$f":"SUM(N24:N35)","v":160430.41999999998},null,{"$f":"SUM(P24:P35)","v":334901.96000000008}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":4347.46},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":14518.777415999999},null,{"$f":"'6. Historical Wholesale'!H43","v":4347.46},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":3387.1060860000002},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":3387.1060860000002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":4722.8599999999997},{"$f":"E43","v":3.3395999999999999},15772.463255999999,null,{"$f":"'6. Historical Wholesale'!H44","v":4722.8599999999997},{"$f":"I43","v":0.77910000000000001},3679.580226,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7713000000000001},0,null,3679.580226]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":4213.13},3.3395999999999999,14070.168948,null,{"$f":"'6. Historical Wholesale'!H45","v":4302.37},0.77910000000000001,3351.976467,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.7713000000000001,0,null,3351.976467]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":3713.09},3.3395999999999999,12400.235364,null,{"$f":"'6. Historical Wholesale'!H46","v":3777.94},0.77910000000000001,2943.3930540000001,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.7713000000000001,0,null,2943.3930540000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":3192},3.3395999999999999,10660.003199999999,null,{"$f":"'6. Historical Wholesale'!H47","v":3192.09},0.77910000000000001,2486.9573190000001,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,2486.9573190000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":3082},3.3395999999999999,10292.647199999999,null,{"$f":"'6. Historical Wholesale'!H48","v":3081.97},0.77910000000000001,2401.1628270000001,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,2401.1628270000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":3046},3.3395999999999999,10172.4216,null,{"$f":"'6. Historical Wholesale'!H49","v":3046.14},0.77910000000000001,2373.2476739999997,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,2373.2476739999997]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":3865},3.3395999999999999,12907.554,null,{"$f":"'6. Historical Wholesale'!H50","v":3865.29},0.77910000000000001,3011.447439,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,3011.447439]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":3309},3.3395999999999999,11050.7364,null,{"$f":"'6. Historical Wholesale'!H51","v":3539},0.77910000000000001,2757.2348999999999,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,2757.2348999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":3722},3.3395999999999999,12429.9912,null,{"$f":"'6. Historical Wholesale'!H52","v":3722},0.77910000000000001,2899.8101999999999,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,2899.8101999999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":3301},3.3395999999999999,11024.0196,null,{"$f":"'6. Historical Wholesale'!H53","v":3301},0.77910000000000001,2571.8090999999999,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,2571.8090999999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":3595},3.3395999999999999,12005.861999999999,null,{"$f":"'6. Historical Wholesale'!H54","v":3681},0.77910000000000001,2867.8670999999999,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,2867.8670999999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":44108.54},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3395999999999995},{"$f":"SUM(F43:F54)","v":147304.88018399998},null,{"$f":"SUM(H43:H54)","v":44579.119999999995},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77910000000000001},{"$f":"SUM(J43:J54)","v":34731.592391999999},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":34731.592391999999}]
[]
[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,{"$f":"D24+D43+D62+D81","v":23097.46},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5996935340942251},{"$f":"F24+F43+F62+F81","v":83143.777415999997},null,{"$f":"H24+H43+H62+H81","v":23722.46},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85334135186654336},{"$f":"J24+J43+J62+J81","v":20243.356086},null,{"$f":"L24+L43+L62+L81","v":8237},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":16638.740000000002},null,{"$f":"J100+N100","v":36882.096086000005}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":22887.86},3.5938861586884929,82256.363256000011,null,{"$f":"H25+H44+H63+H82","v":23700.86},0.85188639678053868,{"$f":"J25+J44+J63+J82","v":20190.440225999999},null,{"$f":"L25+L44+L63+L82","v":7755},2.02,{"$f":"N25+N44+N63+N82","v":15665.1},null,35855.540225999997]
[null,"March",null,21244.13,3.596458360403556,76403.628947999998,null,{"$f":"H26+H45+H64+H83","v":21526.37},0.8518322628013919,{"$f":"J26+J45+J64+J83","v":18336.856466999998},null,{"$f":"L26+L45+L64+L83","v":6892},2.02,{"$f":"N26+N45+N64+N83","v":13921.84},null,32258.696466999998]
[null,"April",null,17039.09,3.5901797199263576,61173.395364000004,null,{"$f":"H27+H46+H65+H84","v":19455.939999999999},0.8523491054145933,{"$f":"J27+J46+J65+J84","v":16583.253054000001},null,{"$f":"L27+L46+L65+L84","v":5927},2.02,{"$f":"N27+N46+N65+N84","v":11972.54},null,28555.793054000002]
[null,"May",null,16389,3.5975973640856678,58961.023200000011,null,{"$f":"H28+H47+H66+H85","v":18260.09},0.85410955362213448,{"$f":"J28+J47+J66+J85","v":15596.117319000001},null,{"$f":"L28+L47+L66+L85","v":5521},2.02,{"$f":"N28+N47+N66+N85","v":11152.42},null,26748.537319000003]
[null,"June",null,16680,3.600798992805756,60061.327200000007,null,{"$f":"H29+H48+H67+H86","v":18333.97},0.85471956302972019,{"$f":"J29+J48+J67+J86","v":15670.402827},null,{"$f":"L29+L48+L67+L86","v":5719},2.02,{"$f":"N29+N48+N67+N86","v":11552.38},null,27222.782826999999]
[null,"July",null,18836,3.6081875982161815,67963.821599999996,null,{"$f":"H30+H49+H68+H87","v":19719.14},0.85595810334527778,{"$f":"J30+J49+J68+J87","v":16878.757674},null,{"$f":"L30+L49+L68+L87","v":6911},2.02,{"$f":"N30+N49+N68+N87","v":13960.22},null,30838.977674000002]
[null,"August",null,18121,3.5916623806633186,65084.513999999996,null,{"$f":"H31+H50+H69+H88","v":19311.29},0.85180572809998711,{"$f":"J31+J50+J69+J88","v":16449.467439},null,{"$f":"L31+L50+L69+L88","v":6059},2.02,{"$f":"N31+N50+N69+N88","v":12239.18},null,28688.647439]
[null,"September",null,17188,3.5983172213171986,61847.876400000008,null,{"$f":"H32+H51+H70+H89","v":19795},0.85374866885577172,{"$f":"J32+J51+J70+J89","v":16899.954900000001},null,{"$f":"L32+L51+L70+L89","v":6504},2.02,{"$f":"N32+N51+N70+N89","v":13138.08},null,30038.034899999999]
[null,"October",null,17640,3.5923963265306127,63369.871200000009,null,{"$f":"H33+H52+H71+H90","v":19321},0.85248901195590276,{"$f":"J33+J52+J71+J90","v":16470.940199999997},null,{"$f":"L33+L52+L71+L90","v":5908},2.02,{"$f":"N33+N52+N71+N90","v":11934.16},null,28405.100199999997]
[null,"November",null,19320,3.6052567080745344,69653.559600000008,null,{"$f":"H34+H53+H72+H91","v":20288},0.85520993197949535,{"$f":"J34+J53+J72+J91","v":17350.499100000001},null,{"$f":"L34+L53+L72+L91","v":6673},2.02,{"$f":"N34+N53+N72+N91","v":13479.460000000001},null,30829.9591]
[null,"December",null,19840,3.6019436491935486,71462.562000000005,null,{"$f":"H35+H54+H73+H92","v":21687},0.85457126850186749,{"$f":"J35+J54+J73+J92","v":18533.087100000001},null,{"$f":"L35+L54+L73+L92","v":7315},2.02,{"$f":"N35+N54+N73+N92","v":14776.3},null,33309.3871]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":228282.53999999998},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5980926100787221},{"$f":"SUM(F100:F111)","v":821381.72018400021},null,{"$f":"SUM(H100:H111)","v":245121.12000000002},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85346840938063595},{"$f":"SUM(J100:J111)","v":209203.132392},null,{"$f":"SUM(L100:L111)","v":79421},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0199999999999996},{"$f":"SUM(N100:N111)","v":160430.41999999998},null,{"$f":"SUM(P100:P111)","v":369633.55239199993}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":369633.55239199993}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",5.8999999999999999E-3,44656814.8248,null,{"$f":"ROUND(D17*E17, 2)","v":263475.21000000002},{"$f":"G17/779063.5","v":0.33819478129831526},{"$f":"H17*total_current_wholesale_network","v":277893.60712064488},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.2228712059042256E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.5999999999999999E-3,21223340.036399998,null,{"$f":"ROUND(D18*E18, 2)","v":118850.7},{"$f":"G18/779063.5","v":0.15255585712846256},{"$f":"H18*total_current_wholesale_network","v":125354.67656260193},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.9064537602284573E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.2317,null,175839,{"$f":"ROUND(D19*F19, 2)","v":392419.9},{"$f":"G19/779063.5","v":0.50370720743559416},{"$f":"H19*total_current_wholesale_network","v":413894.65641539003},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.3538274012897595}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.5999999999999999E-3,175883.89139999999,null,{"$f":"ROUND(D20*E20, 2)","v":984.95},{"$f":"G20/779063.5","v":1.2642743499085762E-3},{"$f":"H20*total_current_wholesale_network","v":1038.8503280193956},{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":5.9064552174184822E-3}]
["Street Lighting","RTSR - Network","kW",1.6832,null,1980,{"$f":"ROUND(D21*F21, 2)","v":3332.74},{"$f":"G21/779063.5","v":4.2778797877194861E-3},{"$f":"H21*total_current_wholesale_network","v":3515.1206073438857},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.7753134380524676}]
[]
["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",2.7000000000000001E-3,44656814.8248,null,{"$f":"ROUND(D26*E26, 2)","v":120573.4},{"$f":"G26/351771.72","v":0.34276035606273297},{"$f":"H26*Total_Current_Wholesale_Lineplus","v":126708.84123566537},{"$f":"IF(ISERROR(I26/E26), 0, I26/E26)","v":2.8373909275163549E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",2.5999999999999999E-3,21223340.036399998,null,{"$f":"ROUND(D27*E27, 2)","v":55180.68},{"$f":"G27/351771.72","v":0.15686502598901356},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":57988.578089330273},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":2.7323021725079314E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.98980000000000001,null,175839,{"$f":"ROUND(D28*F28, 2)","v":174045.44},{"$f":"G28/351771.72","v":0.49476814111151407},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":182901.83427481953},{"$f":"IF(ISERROR(I28/F28), 0, I28/F28)","v":1.0401664834014044}]
["Unmetered Scattered Load","RTSR - Connection","kWh",2.5999999999999999E-3,175883.89139999999,null,{"$f":"ROUND(D29*E29, 2)","v":457.3},{"$f":"G29/351771.72","v":1.2999908008523256E-3},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":480.56995238642833},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":2.7323136221355424E-3}]
["Street Lighting","RTSR - Connection","kW",0.7651,null,1980,{"$f":"ROUND(D30*F30, 2)","v":1514.9},{"$f":"G30/351771.72","v":4.3064860358871379E-3},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":1591.9864877983825},{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":0.80403357969615274}]
[]
["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",6.2228712059042256E-3,44656814.8248,null,{"$f":"IF(ISERROR(D35*E35), 0, ROUND(D35*E35, 2))","v":277893.61},{"$f":"G35/821696.92","v":0.33819478111223777},{"$f":"H35*forecast_wholesale_network","v":277787.01106722129},{"$f":"IF(ISERROR(I35/E35), 0, I35/E35)","v":6.2204842006096973E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.9064537602284573E-3,21223340.036399998,null,{"$f":"IF(ISERROR(D36*E36), 0, ROUND(D36*E36, 2))","v":125354.68},{"$f":"G36/821696.92","v":0.1525558596471312},{"$f":"H36*forecast_wholesale_network","v":125306.59442110952},{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":5.9041882289119938E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.3538274012897595,null,175839,{"$f":"ROUND(D37*F37, 2)","v":413894.66},{"$f":"G37/821696.92","v":0.50370720630180765},{"$f":"H37*forecast_wholesale_network","v":413735.89158125583},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":2.3529245024212821}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.9064552174184822E-3,175883.89139999999,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":1038.8499999999999},{"$f":"G38/821696.92","v":1.2642739369158155E-3},{"$f":"H38*forecast_wholesale_network","v":1038.4515010877108},{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":5.9041876593805614E-3}]
["Street Lighting","RTSR - Network","kW",1.7753134380524676,null,1980,{"$f":"ROUND(D39*F39, 2)","v":3515.12},{"$f":"G39/821696.92","v":4.2778790019074179E-3},{"$f":"H39*forecast_wholesale_network","v":3513.7716133257286},{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":1.7746321279422872}]
[]
["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",2.8373909275163549E-3,44656814.8248,null,{"$f":"ROUND(D44*E44, 2)","v":126708.84},{"$f":"G44/369671.81","v":0.34276035275721994},{"$f":"H44*forecast_wholesale_lineplus","v":126695.72680878623},{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":2.8370972561712177E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",2.7323021725079314E-3,21223340.036399998,null,{"$f":"ROUND(D45*E45, 2)","v":57988.58},{"$f":"G45/369671.81","v":0.15686503117454373},{"$f":"H45*forecast_wholesale_lineplus","v":57982.578719128411},{"$f":"IF(ISERROR(I45/E45), 0, I45/E45)","v":2.732019494560371E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.0401664834014044,null,175839,{"$f":"ROUND(D46*F46, 2)","v":182901.83},{"$f":"G46/369671.81","v":0.49476812960122651},{"$f":"H46*forecast_wholesale_lineplus","v":182882.90135484678},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":1.0400588114971467}]
["Unmetered Scattered Load","RTSR - Connection","kWh",2.7323136221355424E-3,175883.89139999999,null,{"$f":"ROUND(D47*E47, 2)","v":480.57},{"$f":"G47/369671.81","v":1.2999909297925639E-3},{"$f":"H47*forecast_wholesale_lineplus","v":480.52026545660436},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":2.7320311236677833E-3}]
["Street Lighting","RTSR - Connection","kW",0.80403357969615274,null,1980,{"$f":"ROUND(D48*F48, 2)","v":1591.99},{"$f":"G48/369671.81","v":4.306495537217187E-3},{"$f":"H48*forecast_wholesale_lineplus","v":1591.825243781883},{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":0.80395214332418341}]

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