{"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   ","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,"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","Welland, Ontario",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-2016-0110",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","Wayne Armstrong - Director of Fianance & Chief Operating Officer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,"Phone Number","905-732-1381 Ext 234",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","warmstrong@wellandhydro.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date","October 28, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,"Last COS Re-based Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.7999999999999996E-3,null,6.1000000000000004E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.8999999999999999E-3,null,5.1999999999999998E-3,null,null,1,"C18",{"$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,2.35,null,2.0366,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.8999999999999999E-3,null,5.1999999999999998E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,"kW",null,2.2002999999999999,null,1.6792,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,2.1955,null,1.6755,null,null,1,"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":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.7999999999999996E-3,157973719,null,1.0531999999999999,{"$f":"F17*H17","v":166377920.85079998}]
[null,"Residential","RTSR - Connection","kWh",6.1000000000000004E-3,157973719,null,1.0531999999999999,{"$f":"F18*H18","v":166377920.85079998}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.8999999999999999E-3,54312604,null,1.0531999999999999,{"$f":"F19*H19","v":57202034.532799996}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",5.1999999999999998E-3,54312604,null,1.0531999999999999,{"$f":"F20*H20","v":57202034.532799996}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.35,139796962,402768]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0366,139796962,402768]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.8999999999999999E-3,970041,null,1.0531999999999999,{"$f":"F23*H23","v":1021647.1811999999}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.1999999999999998E-3,970041,null,1.0531999999999999,{"$f":"F24*H24","v":1021647.1811999999}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.2002999999999999,753964,2077]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.6792,753964,2077]
[null,"Street Lighting","RTSR - Network","kW",2.1955,2284687,3172]
[null,"Street Lighting","RTSR - Connection","kW",1.6755,2284687,6476]

{"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,{"$f":"F24/E24","v":62265.000000000007},3.78,235361.7,null,63052,{"$f":"IF(H24<>0,J24/H24,0)","v":0.86},54224.72,null,63052,{"$f":"IF(L24<>0,N24/L24,0)","v":2},126104,null,{"$f":"J24+N24","v":180328.72}]
[null,"February",null,{"$f":"F25/E25","v":61968.000000000007},3.78,234239.04,null,61968,{"$f":"IF(H25<>0,J25/H25,0)","v":0.8600000000000001},53292.480000000003,null,61968,{"$f":"IF(L25<>0,N25/L25,0)","v":2.0484120836560806},126936,null,180228.48000000001]
[null,"March",null,57607,3.78,217754.46,null,57748,0.86,49663.28,null,57748,2,115496,null,165159.28]
[null,"April",null,49686,3.78,187813.08,null,49686,0.86,42729.96,null,49686,2,99372,null,142101.96]
[null,"May",null,55605,3.78,210186.9,null,58248,0.86,50093.279999999999,null,58248,2,116496,null,166589.28]
[null,"June",null,55273,3.78,208931.94,null,57643,0.8600000000000001,49572.98,null,57643,2,115286,null,164858.98000000001]
[null,"July",null,71170,3.78,269022.59999999998,null,73775,0.86,63446.5,null,73775,2,147550,null,210996.5]
[null,"August",null,70012,3.78,264645.36,null,72329,0.86,62202.94,null,72329,2,144658,null,206860.94]
[null,"September",null,75396,3.78,284996.88,null,75396,0.86,64840.56,null,75396,2,150792,null,215632.56]
[null,"October",null,48489.000000000007,3.78,183288.42,null,49488,0.86,42559.68,null,49488,2,98976,null,141535.67999999999]
[null,"November",null,53516.000000000007,3.78,202290.48,null,54097,0.86,46523.42,null,54097,2,108194,null,154717.41999999998]
[null,"December",null,54132,3.78,204618.96,null,54159,0.86,46576.74,null,54159,2,108318,null,154894.74]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":715119},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999989},{"$f":"SUM(F24:F35)","v":2703149.8199999994},null,{"$f":"SUM(H24:H35)","v":727589},{"$f":"IF(H37<>0,J37/H37,0)","v":0.8600000000000001},{"$f":"SUM(J24:J35)","v":625726.54},null,{"$f":"SUM(L24:L35)","v":727589},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0041232069203905},{"$f":"SUM(N24:N35)","v":1458178},null,{"$f":"SUM(P24:P35)","v":2083904.5399999998}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D43<>0,F43/D43,0)","v":0},null,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":0}]
[null,"February",null,null,{"$f":"IF(D44<>0,F44/D44,0)","v":0},null,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D62<>0,F62/D62,0)","v":0},null,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,null,{"$f":"IF(L62<>0,N62/L62,0)","v":0},null,null,{"$f":"J62+N62","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D81<>0,F81/D81,0)","v":0},null,null,null,{"$f":"IF(H81<>0,J81/H81,0)","v":0},null,null,null,{"$f":"IF(L81<>0,N81/L81,0)","v":0},null,null,{"$f":"J81+N81","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":62265.000000000007},{"$f":"IF(D100<>0,F100/D100,0)","v":3.78},{"$f":"F24+F43+F62+F81","v":235361.7},null,{"$f":"H24+H43+H62+H81","v":63052},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86},{"$f":"J24+J43+J62+J81","v":54224.72},null,{"$f":"L24+L43+L62+L81","v":63052},{"$f":"IF(L100<>0,N100/L100,0)","v":2},{"$f":"N24+N43+N62+N81","v":126104},null,{"$f":"J100+N100","v":180328.72}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":61968.000000000007},3.78,{"$f":"F25+F44+F63+F82","v":234239.04},null,{"$f":"H25+H44+H63+H82","v":61968},0.8600000000000001,{"$f":"J25+J44+J63+J82","v":53292.480000000003},null,{"$f":"L25+L44+L63+L82","v":61968},2.0484120836560806,{"$f":"N25+N44+N63+N82","v":126936},null,180228.48000000001]
[null,"March",null,57607,3.78,217754.46,null,57748,0.86,49663.28,null,57748,2,115496,null,165159.28]
[null,"April",null,49686,3.78,187813.08,null,49686,0.86,42729.96,null,49686,2,99372,null,142101.96]
[null,"May",null,55605,3.78,210186.9,null,58248,0.86,50093.279999999999,null,58248,2,116496,null,166589.28]
[null,"June",null,55273,3.7800000000000002,208931.94,null,57643,0.8600000000000001,49572.98,null,57643,2,115286,null,164858.98000000001]
[null,"July",null,71170,3.78,269022.59999999998,null,73775,0.86,63446.5,null,73775,2,147550,null,210996.5]
[null,"August",null,70012,3.78,264645.36,null,72329,0.86,62202.94,null,72329,2,144658,null,206860.94]
[null,"September",null,75396,3.7800000000000002,284996.88,null,75396,0.86,64840.56,null,75396,2,150792,null,215632.56]
[null,"October",null,48489.000000000007,3.78,183288.42,null,49488,0.86,42559.68,null,49488,2,98976,null,141535.67999999999]
[null,"November",null,53516.000000000007,3.78,202290.48,null,54097,0.86,46523.42,null,54097,2,108194,null,154717.41999999998]
[null,"December",null,54132,3.78,204618.96,null,54159,0.86,46576.74,null,54159,2,108318,null,154894.74]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":715119},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7799999999999989},{"$f":"SUM(F100:F111)","v":2703149.8199999994},null,{"$f":"SUM(H100:H111)","v":727589},{"$f":"IF(H113<>0,J113/H113,0)","v":0.8600000000000001},{"$f":"SUM(J100:J111)","v":625726.54},null,{"$f":"SUM(L100:L111)","v":727589},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0041232069203905},{"$f":"SUM(N100:N111)","v":1458178},null,{"$f":"SUM(P100:P111)","v":2083904.5399999998}]
[]
[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":2083904.5399999998}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":62265.000000000007},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":227889.90000000002},null,{"$f":"'6. Historical Wholesale'!H24","v":63052},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":54855.24},null,{"$f":"'6. Historical Wholesale'!L24","v":63052},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":127365.04000000001},null,{"$f":"J24+N24","v":182220.28}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":61968.000000000007},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":226802.88000000003},null,{"$f":"'6. Historical Wholesale'!H25","v":61968},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":53912.159999999996},null,{"$f":"'6. Historical Wholesale'!L25","v":61968},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":125175.36},null,179087.52]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":57607},{"$f":"E25","v":3.66},210841.62,null,{"$f":"'6. Historical Wholesale'!H26","v":57748},{"$f":"I25","v":0.87},50240.76,null,{"$f":"'6. Historical Wholesale'!L26","v":57748},{"$f":"M25","v":2.02},116650.96,null,166891.72]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":49686},3.66,181850.76,null,{"$f":"'6. Historical Wholesale'!H27","v":49686},0.87,43226.82,null,{"$f":"'6. Historical Wholesale'!L27","v":49686},2.02,100365.72,null,143592.54]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":55605},3.66,203514.30000000002,null,{"$f":"'6. Historical Wholesale'!H28","v":58248},0.87,50675.76,null,{"$f":"'6. Historical Wholesale'!L28","v":58248},2.02,117660.96,null,168336.72]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":55273},3.66,202299.18000000002,null,{"$f":"'6. Historical Wholesale'!H29","v":57643},0.87,50149.409999999996,null,{"$f":"'6. Historical Wholesale'!L29","v":57643},2.02,116438.86,null,166588.26999999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":71170},3.66,260482.2,null,{"$f":"'6. Historical Wholesale'!H30","v":73775},0.87,64184.25,null,{"$f":"'6. Historical Wholesale'!L30","v":73775},2.02,149025.5,null,213209.75]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":70012},3.66,256243.92,null,{"$f":"'6. Historical Wholesale'!H31","v":72329},0.87,62926.23,null,{"$f":"'6. Historical Wholesale'!L31","v":72329},2.02,146104.57999999999,null,209030.81]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":75396},3.66,275949.36,null,{"$f":"'6. Historical Wholesale'!H32","v":75396},0.87,65594.52,null,{"$f":"'6. Historical Wholesale'!L32","v":75396},2.02,152299.92000000001,null,217894.44]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":48489.000000000007},3.66,177469.74000000002,null,{"$f":"'6. Historical Wholesale'!H33","v":49488},0.87,43054.559999999998,null,{"$f":"'6. Historical Wholesale'!L33","v":49488},2.02,99965.759999999995,null,143020.32]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":53516.000000000007},3.66,195868.56000000003,null,{"$f":"'6. Historical Wholesale'!H34","v":54097},0.87,47064.39,null,{"$f":"'6. Historical Wholesale'!L34","v":54097},2.02,109275.94,null,156340.33000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":54132},3.66,198123.12,null,{"$f":"'6. Historical Wholesale'!H35","v":54159},0.87,47118.33,null,{"$f":"'6. Historical Wholesale'!L35","v":54159},2.02,109401.18000000001,null,156519.51]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":715119},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":2617335.54},null,{"$f":"SUM(H24:H35)","v":727589},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86999999999999988},{"$f":"SUM(J24:J35)","v":633002.42999999993},null,{"$f":"SUM(L24:L35)","v":727589},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0199999999999996},{"$f":"SUM(N24:N35)","v":1469729.7799999998},null,{"$f":"SUM(P24:P35)","v":2102732.21}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":0},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},{"$f":"E44","v":3.3395999999999999},0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},{"$f":"I44","v":0.77910000000000001},0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7713000000000001},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7713000000000001},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":62265.000000000007},{"$f":"IF(D100<>0,F100/D100,0)","v":3.66},{"$f":"F24+F43+F62+F81","v":227889.90000000002},null,{"$f":"H24+H43+H62+H81","v":63052},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87},{"$f":"J24+J43+J62+J81","v":54855.24},null,{"$f":"L24+L43+L62+L81","v":63052},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":127365.04000000001},null,{"$f":"J100+N100","v":182220.28}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":61968.000000000007},3.66,{"$f":"F25+F44+F63+F82","v":226802.88000000003},null,{"$f":"H25+H44+H63+H82","v":61968},0.86999999999999988,{"$f":"J25+J44+J63+J82","v":53912.159999999996},null,{"$f":"L25+L44+L63+L82","v":61968},2.02,{"$f":"N25+N44+N63+N82","v":125175.36},null,179087.52]
[null,"March",null,57607,3.6599999999999997,210841.62,null,57748,0.87,50240.76,null,57748,2.02,116650.96,null,166891.72]
[null,"April",null,49686,3.66,181850.76,null,49686,0.87,43226.82,null,49686,2.02,100365.72,null,143592.54]
[null,"May",null,55605,3.66,203514.30000000002,null,58248,0.87,50675.76,null,58248,2.02,117660.96,null,168336.72]
[null,"June",null,55273,3.6600000000000006,202299.18000000002,null,57643,0.86999999999999988,50149.409999999996,null,57643,2.02,116438.86,null,166588.26999999999]
[null,"July",null,71170,3.66,260482.2,null,73775,0.87,64184.25,null,73775,2.02,149025.5,null,213209.75]
[null,"August",null,70012,3.66,256243.92,null,72329,0.87,62926.23,null,72329,2.02,146104.57999999999,null,209030.81]
[null,"September",null,75396,3.6599999999999997,275949.36,null,75396,0.87000000000000011,65594.52,null,75396,2.02,152299.92000000001,null,217894.44]
[null,"October",null,48489.000000000007,3.6599999999999997,177469.74000000002,null,49488,0.87,43054.559999999998,null,49488,2.02,99965.759999999995,null,143020.32]
[null,"November",null,53516.000000000007,3.66,195868.56000000003,null,54097,0.87,47064.39,null,54097,2.02,109275.94,null,156340.33000000002]
[null,"December",null,54132,3.6599999999999997,198123.12,null,54159,0.87,47118.33,null,54159,2.02,109401.18000000001,null,156519.51]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":715119},{"$f":"IF(D113<>0,F113/D113,0)","v":3.66},{"$f":"SUM(F100:F111)","v":2617335.54},null,{"$f":"SUM(H100:H111)","v":727589},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86999999999999988},{"$f":"SUM(J100:J111)","v":633002.42999999993},null,{"$f":"SUM(L100:L111)","v":727589},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0199999999999996},{"$f":"SUM(N100:N111)","v":1469729.7799999998},null,{"$f":"SUM(P100:P111)","v":2102732.21}]
[]
[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":2102732.21}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":62265.000000000007},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":227889.90000000002},null,{"$f":"'6. Historical Wholesale'!H24","v":63052},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":54855.24},null,{"$f":"'6. Historical Wholesale'!L24","v":63052},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":127365.04000000001},null,{"$f":"J24+N24","v":182220.28}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":61968.000000000007},{"$f":"E24","v":3.66},226802.88000000003,null,{"$f":"'6. Historical Wholesale'!H25","v":61968},{"$f":"I24","v":0.87},53912.159999999996,null,{"$f":"'6. Historical Wholesale'!L25","v":61968},{"$f":"M24","v":2.02},125175.36,null,179087.52]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":57607},3.66,210841.62,null,{"$f":"'6. Historical Wholesale'!H26","v":57748},0.87,50240.76,null,{"$f":"'6. Historical Wholesale'!L26","v":57748},2.02,116650.96,null,166891.72]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":49686},3.66,181850.76,null,{"$f":"'6. Historical Wholesale'!H27","v":49686},0.87,43226.82,null,{"$f":"'6. Historical Wholesale'!L27","v":49686},2.02,100365.72,null,143592.54]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":55605},3.66,203514.30000000002,null,{"$f":"'6. Historical Wholesale'!H28","v":58248},0.87,50675.76,null,{"$f":"'6. Historical Wholesale'!L28","v":58248},2.02,117660.96,null,168336.72]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":55273},3.66,202299.18000000002,null,{"$f":"'6. Historical Wholesale'!H29","v":57643},0.87,50149.409999999996,null,{"$f":"'6. Historical Wholesale'!L29","v":57643},2.02,116438.86,null,166588.26999999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":71170},3.66,260482.2,null,{"$f":"'6. Historical Wholesale'!H30","v":73775},0.87,64184.25,null,{"$f":"'6. Historical Wholesale'!L30","v":73775},2.02,149025.5,null,213209.75]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":70012},3.66,256243.92,null,{"$f":"'6. Historical Wholesale'!H31","v":72329},0.87,62926.23,null,{"$f":"'6. Historical Wholesale'!L31","v":72329},2.02,146104.57999999999,null,209030.81]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":75396},3.66,275949.36,null,{"$f":"'6. Historical Wholesale'!H32","v":75396},0.87,65594.52,null,{"$f":"'6. Historical Wholesale'!L32","v":75396},2.02,152299.92000000001,null,217894.44]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":48489.000000000007},3.66,177469.74000000002,null,{"$f":"'6. Historical Wholesale'!H33","v":49488},0.87,43054.559999999998,null,{"$f":"'6. Historical Wholesale'!L33","v":49488},2.02,99965.759999999995,null,143020.32]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":53516.000000000007},3.66,195868.56000000003,null,{"$f":"'6. Historical Wholesale'!H34","v":54097},0.87,47064.39,null,{"$f":"'6. Historical Wholesale'!L34","v":54097},2.02,109275.94,null,156340.33000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":54132},3.66,198123.12,null,{"$f":"'6. Historical Wholesale'!H35","v":54159},0.87,47118.33,null,{"$f":"'6. Historical Wholesale'!L35","v":54159},2.02,109401.18000000001,null,156519.51]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":715119},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":2617335.54},null,{"$f":"SUM(H24:H35)","v":727589},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86999999999999988},{"$f":"SUM(J24:J35)","v":633002.42999999993},null,{"$f":"SUM(L24:L35)","v":727589},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0199999999999996},{"$f":"SUM(N24:N35)","v":1469729.7799999998},null,{"$f":"SUM(P24:P35)","v":2102732.21}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.3395999999999999},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77910000000000001},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7713000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.3395999999999999},0,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.77910000000000001},0,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7713000000000001},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.7713000000000001,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.7713000000000001,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7713000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7713000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7713000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7713000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7713000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7713000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7713000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.3395999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77910000000000001,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7713000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":62265.000000000007},{"$f":"IF(D100<>0,F100/D100,0)","v":3.66},{"$f":"F24+F43+F62+F81","v":227889.90000000002},null,{"$f":"H24+H43+H62+H81","v":63052},{"$f":"IF(H100<>0,J100/H100,0)","v":0.87},{"$f":"J24+J43+J62+J81","v":54855.24},null,{"$f":"L24+L43+L62+L81","v":63052},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":127365.04000000001},null,{"$f":"J100+N100","v":182220.28}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":61968.000000000007},3.66,226802.88000000003,null,{"$f":"H25+H44+H63+H82","v":61968},0.86999999999999988,{"$f":"J25+J44+J63+J82","v":53912.159999999996},null,{"$f":"L25+L44+L63+L82","v":61968},2.02,{"$f":"N25+N44+N63+N82","v":125175.36},null,179087.52]
[null,"March",null,57607,3.6599999999999997,210841.62,null,{"$f":"H26+H45+H64+H83","v":57748},0.87,{"$f":"J26+J45+J64+J83","v":50240.76},null,{"$f":"L26+L45+L64+L83","v":57748},2.02,{"$f":"N26+N45+N64+N83","v":116650.96},null,166891.72]
[null,"April",null,49686,3.66,181850.76,null,{"$f":"H27+H46+H65+H84","v":49686},0.87,{"$f":"J27+J46+J65+J84","v":43226.82},null,{"$f":"L27+L46+L65+L84","v":49686},2.02,{"$f":"N27+N46+N65+N84","v":100365.72},null,143592.54]
[null,"May",null,55605,3.66,203514.30000000002,null,{"$f":"H28+H47+H66+H85","v":58248},0.87,{"$f":"J28+J47+J66+J85","v":50675.76},null,{"$f":"L28+L47+L66+L85","v":58248},2.02,{"$f":"N28+N47+N66+N85","v":117660.96},null,168336.72]
[null,"June",null,55273,3.6600000000000006,202299.18000000002,null,{"$f":"H29+H48+H67+H86","v":57643},0.86999999999999988,{"$f":"J29+J48+J67+J86","v":50149.409999999996},null,{"$f":"L29+L48+L67+L86","v":57643},2.02,{"$f":"N29+N48+N67+N86","v":116438.86},null,166588.26999999999]
[null,"July",null,71170,3.66,260482.2,null,{"$f":"H30+H49+H68+H87","v":73775},0.87,{"$f":"J30+J49+J68+J87","v":64184.25},null,{"$f":"L30+L49+L68+L87","v":73775},2.02,{"$f":"N30+N49+N68+N87","v":149025.5},null,213209.75]
[null,"August",null,70012,3.66,256243.92,null,{"$f":"H31+H50+H69+H88","v":72329},0.87,{"$f":"J31+J50+J69+J88","v":62926.23},null,{"$f":"L31+L50+L69+L88","v":72329},2.02,{"$f":"N31+N50+N69+N88","v":146104.57999999999},null,209030.81]
[null,"September",null,75396,3.6599999999999997,275949.36,null,{"$f":"H32+H51+H70+H89","v":75396},0.87000000000000011,{"$f":"J32+J51+J70+J89","v":65594.52},null,{"$f":"L32+L51+L70+L89","v":75396},2.02,{"$f":"N32+N51+N70+N89","v":152299.92000000001},null,217894.44]
[null,"October",null,48489.000000000007,3.6599999999999997,177469.74000000002,null,{"$f":"H33+H52+H71+H90","v":49488},0.87,{"$f":"J33+J52+J71+J90","v":43054.559999999998},null,{"$f":"L33+L52+L71+L90","v":49488},2.02,{"$f":"N33+N52+N71+N90","v":99965.759999999995},null,143020.32]
[null,"November",null,53516.000000000007,3.66,195868.56000000003,null,{"$f":"H34+H53+H72+H91","v":54097},0.87,{"$f":"J34+J53+J72+J91","v":47064.39},null,{"$f":"L34+L53+L72+L91","v":54097},2.02,{"$f":"N34+N53+N72+N91","v":109275.94},null,156340.33000000002]
[null,"December",null,54132,3.6599999999999997,198123.12,null,{"$f":"H35+H54+H73+H92","v":54159},0.87,{"$f":"J35+J54+J73+J92","v":47118.33},null,{"$f":"L35+L54+L73+L92","v":54159},2.02,{"$f":"N35+N54+N73+N92","v":109401.18000000001},null,156519.51]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":715119},{"$f":"IF(D113<>0,F113/D113,0)","v":3.66},{"$f":"SUM(F100:F111)","v":2617335.54},null,{"$f":"SUM(H100:H111)","v":727589},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86999999999999988},{"$f":"SUM(J100:J111)","v":633002.42999999993},null,{"$f":"SUM(L100:L111)","v":727589},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0199999999999996},{"$f":"SUM(N100:N111)","v":1469729.7799999998},null,{"$f":"SUM(P100:P111)","v":2102732.21}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2102732.21}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.7999999999999996E-3,166377920.85079998,null,{"$f":"ROUND(D17*E17, 2)","v":1297747.78},{"$f":"G17/2657530.14","v":0.48832852748003075},{"$f":"H17*total_current_wholesale_network","v":1278119.6101693511},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.6820265792088465E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.8999999999999999E-3,57202034.532799996,null,{"$f":"ROUND(D18*E18, 2)","v":394694.04},0.14851912084052599,388724.37334546336,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.7956389404745113E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.35,null,402768,{"$f":"ROUND(D19*F19, 2)","v":946504.8},0.3561595730387464,932189.10842553678,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.314456730488859}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.8999999999999999E-3,1021647.1811999999,null,{"$f":"ROUND(D20*E20, 2)","v":7049.37},2.6526020886446086E-3,6942.7497200877642,{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":6.795643200359045E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.2002999999999999,null,2077,{"$f":"ROUND(D21*F21, 2)","v":4570.0200000000004},1.7196493583323952E-3,4500.8993819015732,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.1670194424177049}]
["Street Lighting","RTSR - Network","kW",2.1955,null,3172,{"$f":"ROUND(D22*F22, 2)","v":6964.13},2.6205271937198046E-3,6858.79895765931,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.1622947533604382}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",6.1000000000000004E-3,166377920.85079998,null,{"$f":"ROUND(D27*E27, 2)","v":1014905.32},{"$f":"G27/2146748.17","v":0.47276403174947157},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":994096.15728907648},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":5.9749283571137778E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.1999999999999998E-3,57202034.532799996,null,{"$f":"ROUND(D28*E28, 2)","v":297450.58},0.13855867407121164,291351.78694442852,{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.0933815435771895E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.0366,null,402768,{"$f":"ROUND(D29*F29, 2)","v":820277.31},0.3821022518910544,803458.71256485349,{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":1.9948424715092894}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.1999999999999998E-3,1021647.1811999999,null,{"$f":"ROUND(D30*E30, 2)","v":5312.57},2.4747057313201297E-3,5203.6434515184428,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":5.0933860018155972E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.6792,null,2077,{"$f":"ROUND(D31*F31, 2)","v":3487.7},1.6246432854767497E-3,3416.1897661321868,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.6447711921676393}]
["Street Lighting","RTSR - Connection","kW",1.6755,null,3172,{"$f":"ROUND(D32*F32, 2)","v":5314.69},2.4756932714655581E-3,5205.7199839909026,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.6411475359366023}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.6820265792088465E-3,166377920.85079998,null,{"$f":"IF(ISERROR(D37*E37), 0, ROUND(D37*E37, 2))","v":1278119.6100000001},{"$f":"G37/2617335.54","v":0.48832852741532717},{"$f":"H37*forecast_wholesale_network","v":1278119.6100000001},{"$f":"IF(ISERROR(I37/E37), 0, I37/E37)","v":7.6820265781909767E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.7956389404745113E-3,57202034.532799996,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":388724.37},0.14851911956233169,388724.37,{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":6.7956388819894699E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.314456730488859,null,402768,{"$f":"ROUND(D39*F39, 2)","v":932189.11},0.35615957364029832,932189.11,{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":2.3144567343979658}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.795643200359045E-3,1021647.1811999999,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":6942.75},2.6526021955901001E-3,6942.75,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.7956434743403574E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.1670194424177049,null,2077,{"$f":"ROUND(D41*F41, 2)","v":4500.8999999999996},1.7196495944879881E-3,4500.8999999999996,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.1670197400096289}]
["Street Lighting","RTSR - Network","kW",2.1622947533604382,null,3172,{"$f":"ROUND(D42*F42, 2)","v":6858.8},2.6205275919647659E-3,6858.8,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.1622950819672133}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.9749283571137778E-3,166377920.85079998,null,{"$f":"ROUND(D47*E47, 2)","v":994096.16},{"$f":"G47/2102732.21","v":0.47276403303871017},{"$f":"H47*forecast_wholesale_lineplus","v":994096.16},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":5.9749283734075479E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.0933815435771895E-3,57202034.532799996,null,{"$f":"ROUND(D48*E48, 2)","v":291351.78999999998},0.13855867552435505,291351.78999999998,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":5.0933815969943707E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.9948424715092894,null,402768,{"$f":"ROUND(D49*F49, 2)","v":803458.71},0.38210225067128256,803458.71,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":1.9948424651412227}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.0933860018155972E-3,1021647.1811999999,null,{"$f":"ROUND(D50*E50, 2)","v":5203.6400000000003},2.4747040898755244E-3,5203.6400000000003,{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":5.0933826234296868E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.6447711921676393,null,2077,{"$f":"ROUND(D51*F51, 2)","v":3416.19},1.6246433966976709E-3,3416.19,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":1.6447713047664902}]
["Street Lighting","RTSR - Connection","kW",1.6411475359366023,null,3172,{"$f":"ROUND(D52*F52, 2)","v":5205.72},2.4756932790790322E-3,5205.72,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.6411475409836067}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 4,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"Unmetered Scattered Load"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Sentinel Lighting"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":""},7]
[{"$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]