{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["1. Info","2. Table of Contents","3. Rate Classes","4. RRR Data","5. UTRs and Sub-Transmission","6. Historical Wholesale","7. Current Wholesale","8. Forecast Wholesale","9. RTSR Rates to Forecast","hidden1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":20,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Enersource Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Horizon Utilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Hydro One Brampton "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - 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,"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 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,"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."]
["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,"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,"Clinton Power Corporation"]
[null,null,"Utility Name   ","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,"COLLUS PowerStream 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,"Cooperative Hydro Embrun Inc."]
[null,null,"Service Territory","Municipality of Sioux Lookout",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,null,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,"Assigned EB Number","EB-2017-0073",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,"Name and Title","Deanne Kulchyski, President/CEO",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,"Phone Number","807-737-3800",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,"Email Address","dkulchyski@tbaytel.net",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,"Date","2017-08-21",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,"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,"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,"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,null,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 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. - Haldimand County Hydro"]
[null,null,null,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. - Norfolk Hydro"]
[null,null,null,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. - Woodstock Hydro"]
[null,null,null,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,"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"]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.4000000000000003E-3,null,1.6999999999999999E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.7000000000000002E-3,null,1.1999999999999999E-3,null,null,1,"C18",{"$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,2.3127,null,0.54290000000000005,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.4533999999999998,null,0.6,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Street Lighting",null,"kW",null,1.7442,null,0.41980000000000001,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",6.4000000000000003E-3,32918746,null,1.0891999999999999,{"$f":"F17*H17","v":35855098.143199995}]
[null,"Residential","RTSR - Connection","kWh",1.6999999999999999E-3,32918746,null,1.0891999999999999,{"$f":"F18*H18","v":35855098.143199995}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.7000000000000002E-3,11931508,null,1.0891999999999999,{"$f":"F19*H19","v":12995798.513599999}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",1.1999999999999999E-3,11931508,null,1.0891999999999999,{"$f":"F20*H20","v":12995798.513599999}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.3127,26484069,70037]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",0.54290000000000005,26484069,70037]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.4533999999999998,579181,2145.7800000000002]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",0.6,579181,2145.7800000000002]
[null,"Street Lighting","RTSR - Network","kW",1.7442,150597,420]
[null,"Street Lighting","RTSR - Connection","kW",0.41980000000000001,150597,420]

{"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],[48,4,48,5],[44,4,44,5],[59,4,59,5],[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,2016,null,null,2017,null,2018]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.66,null,3.66]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.87,null,0.87]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.02,null,2.02]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,2016,null,null,2017,null,2018]
[null,null,null,null,"Jan 2016","Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.4121000000000001,3.3395999999999999,null,3.1941999999999999,null,3.1941999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.78790000000000004,0.77910000000000001,null,0.77100000000000002,null,0.77100000000000002]
[]
[null,"Transformation Connection Service Rate","kW",null,1.8018000000000001,1.7713000000000001,null,1.7493000000000001,null,0]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.5897000000000001},{"$f":"SUM(F40,F38)","v":2.5504000000000002},null,{"$f":"SUM(H40,H38)","v":2.5203000000000002},null,{"$f":"SUM(J40,J38)","v":0.77100000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2016,null,null,2017,null,2018]
[]
[]
[]
[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,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2016",null,null,"Effective \nJanuary 1, 2017",null,"Effective \nJanuary 1, 2018"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$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 2016",null,null,"Current 2017",null,"Forecast 2018"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D24<>0,F24/D24,0)","v":0},null,null,null,{"$f":"IF(H24<>0,J24/H24,0)","v":0},null,null,null,{"$f":"IF(L24<>0,N24/L24,0)","v":0},null,null,{"$f":"J24+N24","v":0}]
[null,"February",null,null,{"$f":"IF(D25<>0,F25/D25,0)","v":0},null,null,null,{"$f":"IF(H25<>0,J25/H25,0)","v":0},null,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,17809.73,{"$f":"IF(D43<>0,F43/D43,0)","v":3.4120994535009794},60768.57,null,17809.73,{"$f":"IF(H43<>0,J43/H43,0)","v":0.78789964811369972},14032.28,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":14032.28}]
[null,"February",null,17981.169999999998,{"$f":"IF(D44<>0,F44/D44,0)","v":3.3395997034675724},60049.91,null,17981.169999999998,{"$f":"IF(H44<>0,J44/H44,0)","v":0.77910002519302135},14009.13,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,14009.13]
[null,"March",null,16796.98,3.3395991422267577,56095.18,null,16796.98,0.7790995762333468,13086.52,null,null,0,null,null,13086.52]
[null,"April",null,14212.35,3.3395997143329565,47463.56,null,14496.24,0.77909995971369128,11294.02,null,null,0,null,null,11294.02]
[null,"May",null,9166.15,3.3396005956699377,30611.279999999999,null,10288.129999999999,0.77909979753366265,8015.48,null,null,0,null,null,8015.48]
[null,"June",null,7872.52,3.3395977399866874,26291.05,null,7872.52,0.77909995782798891,6133.48,null,null,0,null,null,6133.48]
[null,"July",null,7845.1,3.3396017896521393,26199.51,null,9557.93,0.77910070485973426,7446.59,null,null,0,null,null,7446.59]
[null,"August",null,7760,3.3395992268041237,25915.29,null,7760,0.77910051546391745,6045.82,null,null,0,null,null,6045.82]
[null,"September",null,7912.53,3.339600608149353,26424.69,null,7912.53,0.77909973169138058,6164.65,null,null,0,null,null,6164.65]
[null,"October",null,10759.52,3.3395987925111901,35932.480000000003,null,10759.52,0.77909981114399152,8382.74,null,null,0,null,null,8382.74]
[null,"November",null,12553.58,3.3396011337005058,41923.949999999997,null,12553.58,0.7791004637720873,9780.5,null,null,0,null,null,9780.5]
[null,"December",null,17286.36,3.3396007025192116,57729.54,null,17626.330000000002,0.77909978991656226,13732.67,null,null,0,null,null,13732.67]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":147955.99},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3483268234020129},{"$f":"SUM(F43:F54)","v":495405.00999999995},null,{"$f":"SUM(H43:H54)","v":151414.66000000003},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78013502787642852},{"$f":"SUM(J43:J54)","v":118123.87999999998},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":118123.87999999998}]
[]
[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,{"$f":"D24+D43+D62+D81","v":17809.73},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4120994535009794},{"$f":"F24+F43+F62+F81","v":60768.57},null,{"$f":"H24+H43+H62+H81","v":17809.73},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78789964811369972},{"$f":"J24+J43+J62+J81","v":14032.28},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":14032.28}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":17981.169999999998},3.3395997034675724,{"$f":"F25+F44+F63+F82","v":60049.91},null,{"$f":"H25+H44+H63+H82","v":17981.169999999998},0.77910002519302135,{"$f":"J25+J44+J63+J82","v":14009.13},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,14009.13]
[null,"March",null,16796.98,3.3395991422267577,56095.18,null,16796.98,0.7790995762333468,13086.52,null,0,0,0,null,13086.52]
[null,"April",null,14212.35,3.3395997143329565,47463.56,null,14496.24,0.77909995971369128,11294.02,null,0,0,0,null,11294.02]
[null,"May",null,9166.15,3.3396005956699377,30611.279999999999,null,10288.129999999999,0.77909979753366265,8015.48,null,0,0,0,null,8015.48]
[null,"June",null,7872.52,3.3395977399866874,26291.05,null,7872.52,0.77909995782798891,6133.48,null,0,0,0,null,6133.48]
[null,"July",null,7845.1,3.3396017896521393,26199.51,null,9557.93,0.77910070485973426,7446.59,null,0,0,0,null,7446.59]
[null,"August",null,7760,3.3395992268041237,25915.29,null,7760,0.77910051546391745,6045.82,null,0,0,0,null,6045.82]
[null,"September",null,7912.53,3.339600608149353,26424.69,null,7912.53,0.77909973169138058,6164.65,null,0,0,0,null,6164.65]
[null,"October",null,10759.52,3.3395987925111901,35932.480000000003,null,10759.52,0.77909981114399152,8382.74,null,0,0,0,null,8382.74]
[null,"November",null,12553.58,3.3396011337005058,41923.949999999997,null,12553.58,0.7791004637720873,9780.5,null,0,0,0,null,9780.5]
[null,"December",null,17286.36,3.3396007025192116,57729.54,null,17626.330000000002,0.77909978991656226,13732.67,null,0,0,0,null,13732.67]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":147955.99},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3483268234020129},{"$f":"SUM(F100:F111)","v":495405.00999999995},null,{"$f":"SUM(H100:H111)","v":151414.66000000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.78013502787642852},{"$f":"SUM(J100:J111)","v":118123.87999999998},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":118123.87999999998}]
[]
[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":118123.87999999998}]

{"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 2017 Uniform Transmission Rates are applied against historical 2016 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":0},null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":0},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},{"$f":"E25","v":3.66},0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},{"$f":"I25","v":0.87},0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2.02},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":17809.73},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":56887.839565999995},null,{"$f":"'6. Historical Wholesale'!H43","v":17809.73},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":13731.30183},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":13731.30183}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":17981.169999999998},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":57435.453213999994},null,{"$f":"'6. Historical Wholesale'!H44","v":17981.169999999998},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":13863.482069999998},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":0},null,13863.482069999998]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":16796.98},3.1941999999999999,53652.913516000001,null,{"$f":"'6. Historical Wholesale'!H45","v":16796.98},0.77100000000000002,12950.471579999999,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7493000000000001},0,null,12950.471579999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":14212.35},3.1941999999999999,45397.088369999998,null,{"$f":"'6. Historical Wholesale'!H46","v":14496.24},0.77100000000000002,11176.60104,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7493000000000001},0,null,11176.60104]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":9166.15},3.1941999999999999,29278.516329999999,null,{"$f":"'6. Historical Wholesale'!H47","v":10288.129999999999},0.77100000000000002,7932.1482299999998,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7493000000000001,0,null,7932.1482299999998]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":7872.52},3.1941999999999999,25146.403384000001,null,{"$f":"'6. Historical Wholesale'!H48","v":7872.52},0.77100000000000002,6069.7129200000008,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7493000000000001,0,null,6069.7129200000008]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":7845.1},3.1941999999999999,25058.81842,null,{"$f":"'6. Historical Wholesale'!H49","v":9557.93},0.77100000000000002,7369.1640300000008,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7493000000000001,0,null,7369.1640300000008]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":7760},3.1941999999999999,24786.991999999998,null,{"$f":"'6. Historical Wholesale'!H50","v":7760},0.77100000000000002,5982.96,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7493000000000001,0,null,5982.96]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":7912.53},3.1941999999999999,25274.203325999999,null,{"$f":"'6. Historical Wholesale'!H51","v":7912.53},0.77100000000000002,6100.5606299999999,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7493000000000001,0,null,6100.5606299999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":10759.52},3.1941999999999999,34368.058784000001,null,{"$f":"'6. Historical Wholesale'!H52","v":10759.52},0.77100000000000002,8295.5899200000003,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7493000000000001,0,null,8295.5899200000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":12553.58},3.1941999999999999,40098.645235999997,null,{"$f":"'6. Historical Wholesale'!H53","v":12553.58},0.77100000000000002,9678.8101800000004,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7493000000000001,0,null,9678.8101800000004]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":17286.36},3.1941999999999999,55216.091112000002,null,{"$f":"'6. Historical Wholesale'!H54","v":17626.330000000002},0.77100000000000002,13589.900430000002,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7493000000000001,0,null,13589.900430000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":147955.99},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":472601.02325800003},null,{"$f":"SUM(H43:H54)","v":151414.66000000003},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":116740.70286000002},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":116740.70286000002}]
[]
[null,{"$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":17809.73},{"$f":"IF(D100<>0,F100/D100,0)","v":3.1941999999999999},{"$f":"F24+F43+F62+F81","v":56887.839565999995},null,{"$f":"H24+H43+H62+H81","v":17809.73},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77100000000000002},{"$f":"J24+J43+J62+J81","v":13731.30183},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":13731.30183}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":17981.169999999998},3.1941999999999999,{"$f":"F25+F44+F63+F82","v":57435.453213999994},null,{"$f":"H25+H44+H63+H82","v":17981.169999999998},0.77100000000000002,{"$f":"J25+J44+J63+J82","v":13863.482069999998},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,13863.482069999998]
[null,"March",null,16796.98,3.1941999999999999,53652.913516000001,null,16796.98,0.77100000000000002,12950.471579999999,null,0,0,0,null,12950.471579999999]
[null,"April",null,14212.35,3.1941999999999999,45397.088369999998,null,14496.24,0.77100000000000002,11176.60104,null,0,0,0,null,11176.60104]
[null,"May",null,9166.15,3.1941999999999999,29278.516329999999,null,10288.129999999999,0.77100000000000002,7932.1482299999998,null,0,0,0,null,7932.1482299999998]
[null,"June",null,7872.52,3.1941999999999999,25146.403384000001,null,7872.52,0.77100000000000002,6069.7129200000008,null,0,0,0,null,6069.7129200000008]
[null,"July",null,7845.1,3.1941999999999999,25058.81842,null,9557.93,0.77100000000000002,7369.1640300000008,null,0,0,0,null,7369.1640300000008]
[null,"August",null,7760,3.1941999999999999,24786.991999999998,null,7760,0.77100000000000002,5982.96,null,0,0,0,null,5982.96]
[null,"September",null,7912.53,3.1941999999999999,25274.203325999999,null,7912.53,0.77100000000000002,6100.5606299999999,null,0,0,0,null,6100.5606299999999]
[null,"October",null,10759.52,3.1941999999999999,34368.058784000001,null,10759.52,0.77100000000000002,8295.5899200000003,null,0,0,0,null,8295.5899200000003]
[null,"November",null,12553.58,3.1941999999999999,40098.645235999997,null,12553.58,0.77100000000000002,9678.8101800000004,null,0,0,0,null,9678.8101800000004]
[null,"December",null,17286.36,3.1941999999999999,55216.091112000002,null,17626.330000000002,0.77100000000000002,13589.900430000002,null,0,0,0,null,13589.900430000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":147955.99},{"$f":"IF(D113<>0,F113/D113,0)","v":3.1942000000000004},{"$f":"SUM(F100:F111)","v":472601.02325800003},null,{"$f":"SUM(H100:H111)","v":151414.66000000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77099999999999991},{"$f":"SUM(J100:J111)","v":116740.70286000002},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":116740.70286000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":116740.70286000002}]

{"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 2018 Uniform Transmission Rates are applied against historical 2016 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.66},0,null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.87},0,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.02},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2.02,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":17809.73},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":56887.839565999995},null,{"$f":"'6. Historical Wholesale'!H43","v":17809.73},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":13731.30183},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":0},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":13731.30183}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":17981.169999999998},{"$f":"E43","v":3.1941999999999999},57435.453213999994,null,{"$f":"'6. Historical Wholesale'!H44","v":17981.169999999998},{"$f":"I43","v":0.77100000000000002},13863.482069999998,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":0},0,null,13863.482069999998]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":16796.98},3.1941999999999999,53652.913516000001,null,{"$f":"'6. Historical Wholesale'!H45","v":16796.98},0.77100000000000002,12950.471579999999,null,{"$f":"'6. Historical Wholesale'!L45","v":0},0,0,null,12950.471579999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":14212.35},3.1941999999999999,45397.088369999998,null,{"$f":"'6. Historical Wholesale'!H46","v":14496.24},0.77100000000000002,11176.60104,null,{"$f":"'6. Historical Wholesale'!L46","v":0},0,0,null,11176.60104]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":9166.15},3.1941999999999999,29278.516329999999,null,{"$f":"'6. Historical Wholesale'!H47","v":10288.129999999999},0.77100000000000002,7932.1482299999998,null,{"$f":"'6. Historical Wholesale'!L47","v":0},0,0,null,7932.1482299999998]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":7872.52},3.1941999999999999,25146.403384000001,null,{"$f":"'6. Historical Wholesale'!H48","v":7872.52},0.77100000000000002,6069.7129200000008,null,{"$f":"'6. Historical Wholesale'!L48","v":0},0,0,null,6069.7129200000008]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":7845.1},3.1941999999999999,25058.81842,null,{"$f":"'6. Historical Wholesale'!H49","v":9557.93},0.77100000000000002,7369.1640300000008,null,{"$f":"'6. Historical Wholesale'!L49","v":0},0,0,null,7369.1640300000008]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":7760},3.1941999999999999,24786.991999999998,null,{"$f":"'6. Historical Wholesale'!H50","v":7760},0.77100000000000002,5982.96,null,{"$f":"'6. Historical Wholesale'!L50","v":0},0,0,null,5982.96]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":7912.53},3.1941999999999999,25274.203325999999,null,{"$f":"'6. Historical Wholesale'!H51","v":7912.53},0.77100000000000002,6100.5606299999999,null,{"$f":"'6. Historical Wholesale'!L51","v":0},0,0,null,6100.5606299999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":10759.52},3.1941999999999999,34368.058784000001,null,{"$f":"'6. Historical Wholesale'!H52","v":10759.52},0.77100000000000002,8295.5899200000003,null,{"$f":"'6. Historical Wholesale'!L52","v":0},0,0,null,8295.5899200000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":12553.58},3.1941999999999999,40098.645235999997,null,{"$f":"'6. Historical Wholesale'!H53","v":12553.58},0.77100000000000002,9678.8101800000004,null,{"$f":"'6. Historical Wholesale'!L53","v":0},0,0,null,9678.8101800000004]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":17286.36},3.1941999999999999,55216.091112000002,null,{"$f":"'6. Historical Wholesale'!H54","v":17626.330000000002},0.77100000000000002,13589.900430000002,null,{"$f":"'6. Historical Wholesale'!L54","v":0},0,0,null,13589.900430000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":147955.99},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":472601.02325800003},null,{"$f":"SUM(H43:H54)","v":151414.66000000003},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":116740.70286000002},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":116740.70286000002}]
[]
[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,{"$f":"D24+D43+D62+D81","v":17809.73},{"$f":"IF(D100<>0,F100/D100,0)","v":3.1941999999999999},{"$f":"F24+F43+F62+F81","v":56887.839565999995},null,{"$f":"H24+H43+H62+H81","v":17809.73},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77100000000000002},{"$f":"J24+J43+J62+J81","v":13731.30183},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":13731.30183}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":17981.169999999998},3.1941999999999999,57435.453213999994,null,{"$f":"H25+H44+H63+H82","v":17981.169999999998},0.77100000000000002,{"$f":"J25+J44+J63+J82","v":13863.482069999998},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,13863.482069999998]
[null,"March",null,16796.98,3.1941999999999999,53652.913516000001,null,{"$f":"H26+H45+H64+H83","v":16796.98},0.77100000000000002,{"$f":"J26+J45+J64+J83","v":12950.471579999999},null,{"$f":"L26+L45+L64+L83","v":0},0,{"$f":"N26+N45+N64+N83","v":0},null,12950.471579999999]
[null,"April",null,14212.35,3.1941999999999999,45397.088369999998,null,{"$f":"H27+H46+H65+H84","v":14496.24},0.77100000000000002,{"$f":"J27+J46+J65+J84","v":11176.60104},null,{"$f":"L27+L46+L65+L84","v":0},0,{"$f":"N27+N46+N65+N84","v":0},null,11176.60104]
[null,"May",null,9166.15,3.1941999999999999,29278.516329999999,null,{"$f":"H28+H47+H66+H85","v":10288.129999999999},0.77100000000000002,{"$f":"J28+J47+J66+J85","v":7932.1482299999998},null,{"$f":"L28+L47+L66+L85","v":0},0,{"$f":"N28+N47+N66+N85","v":0},null,7932.1482299999998]
[null,"June",null,7872.52,3.1941999999999999,25146.403384000001,null,{"$f":"H29+H48+H67+H86","v":7872.52},0.77100000000000002,{"$f":"J29+J48+J67+J86","v":6069.7129200000008},null,{"$f":"L29+L48+L67+L86","v":0},0,{"$f":"N29+N48+N67+N86","v":0},null,6069.7129200000008]
[null,"July",null,7845.1,3.1941999999999999,25058.81842,null,{"$f":"H30+H49+H68+H87","v":9557.93},0.77100000000000002,{"$f":"J30+J49+J68+J87","v":7369.1640300000008},null,{"$f":"L30+L49+L68+L87","v":0},0,{"$f":"N30+N49+N68+N87","v":0},null,7369.1640300000008]
[null,"August",null,7760,3.1941999999999999,24786.991999999998,null,{"$f":"H31+H50+H69+H88","v":7760},0.77100000000000002,{"$f":"J31+J50+J69+J88","v":5982.96},null,{"$f":"L31+L50+L69+L88","v":0},0,{"$f":"N31+N50+N69+N88","v":0},null,5982.96]
[null,"September",null,7912.53,3.1941999999999999,25274.203325999999,null,{"$f":"H32+H51+H70+H89","v":7912.53},0.77100000000000002,{"$f":"J32+J51+J70+J89","v":6100.5606299999999},null,{"$f":"L32+L51+L70+L89","v":0},0,{"$f":"N32+N51+N70+N89","v":0},null,6100.5606299999999]
[null,"October",null,10759.52,3.1941999999999999,34368.058784000001,null,{"$f":"H33+H52+H71+H90","v":10759.52},0.77100000000000002,{"$f":"J33+J52+J71+J90","v":8295.5899200000003},null,{"$f":"L33+L52+L71+L90","v":0},0,{"$f":"N33+N52+N71+N90","v":0},null,8295.5899200000003]
[null,"November",null,12553.58,3.1941999999999999,40098.645235999997,null,{"$f":"H34+H53+H72+H91","v":12553.58},0.77100000000000002,{"$f":"J34+J53+J72+J91","v":9678.8101800000004},null,{"$f":"L34+L53+L72+L91","v":0},0,{"$f":"N34+N53+N72+N91","v":0},null,9678.8101800000004]
[null,"December",null,17286.36,3.1941999999999999,55216.091112000002,null,{"$f":"H35+H54+H73+H92","v":17626.330000000002},0.77100000000000002,{"$f":"J35+J54+J73+J92","v":13589.900430000002},null,{"$f":"L35+L54+L73+L92","v":0},0,{"$f":"N35+N54+N73+N92","v":0},null,13589.900430000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":147955.99},{"$f":"IF(D113<>0,F113/D113,0)","v":3.1942000000000004},{"$f":"SUM(F100:F111)","v":472601.02325800003},null,{"$f":"SUM(H100:H111)","v":151414.66000000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77099999999999991},{"$f":"SUM(J100:J111)","v":116740.70286000002},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":116740.70286000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":116740.70286000002}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",6.4000000000000003E-3,35855098.143199995,null,{"$f":"ROUND(D17*E17, 2)","v":229472.63},{"$f":"G17/471520.27","v":0.48666546191110721},{"$f":"H17*total_current_wholesale_network","v":229998.59528351651},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.4146692435462288E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.7000000000000002E-3,12995798.513599999,null,{"$f":"ROUND(D18*E18, 2)","v":74076.05},{"$f":"G18/471520.27","v":0.15710045720834015},{"$f":"H18*total_current_wholesale_network","v":74245.836830961198},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.7130646303313742E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.3127,null,70037,{"$f":"ROUND(D19*F19, 2)","v":161974.57},{"$f":"G19/471520.27","v":0.34351560326346098},{"$f":"H19*total_current_wholesale_network","v":162345.82560740082},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.3180008510844385}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4533999999999998,null,2145.7800000000002,{"$f":"ROUND(D20*F20, 2)","v":5264.46},{"$f":"G20/471520.27","v":1.1164864662127887E-2},{"$f":"H20*total_current_wholesale_network","v":5276.5264638587241},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.4590249064949452}]
["Street Lighting","RTSR - Network","kW",1.7442,null,420,{"$f":"ROUND(D21*F21, 2)","v":732.56},{"$f":"G21/471520.27","v":1.5536129549637387E-3},{"$f":"H21*total_current_wholesale_network","v":734.2390722627481},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.7481882672922573}]
[]
["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",1.6999999999999999E-3,35855098.143199995,null,{"$f":"ROUND(D26*E26, 2)","v":60953.67},{"$f":"G26/116035.51","v":0.52530186664409884},{"$f":"H26*Total_Current_Wholesale_Lineplus","v":61324.109125702096},{"$f":"IF(ISERROR(I26/E26), 0, I26/E26)","v":1.7103316488155356E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",1.1999999999999999E-3,12995798.513599999,null,{"$f":"ROUND(D27*E27, 2)","v":15594.96},{"$f":"G27/116035.51","v":0.13439816828486384},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":15689.736628671568},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":1.207293004139175E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.54290000000000005,null,70037,{"$f":"ROUND(D28*F28, 2)","v":38023.089999999997},{"$f":"G28/116035.51","v":0.3276849474785779},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":38254.171085291375},{"$f":"IF(ISERROR(I28/F28), 0, I28/F28)","v":0.54619945293618199}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.6,null,2145.7800000000002,{"$f":"ROUND(D29*F29, 2)","v":1287.47},{"$f":"G29/116035.51","v":1.1095482753512267E-2},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":1295.2944552160304},{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":0.60364737075377262}]
["Street Lighting","RTSR - Connection","kW",0.41980000000000001,null,420,{"$f":"ROUND(D30*F30, 2)","v":176.32},{"$f":"G30/116035.51","v":1.5195348389471465E-3},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":177.3915651189468},{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":0.42236086933082573}]
[]
["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",6.4146692435462288E-3,35855098.143199995,null,{"$f":"IF(ISERROR(D35*E35), 0, ROUND(D35*E35, 2))","v":229998.6},{"$f":"G35/472601.04","v":0.48666545465071348},{"$f":"H35*forecast_wholesale_network","v":229998.59185224699},{"$f":"IF(ISERROR(I35/E35), 0, I35/E35)","v":6.4146691478479964E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.7130646303313742E-3,12995798.513599999,null,{"$f":"IF(ISERROR(D36*E36), 0, ROUND(D36*E36, 2))","v":74245.84},{"$f":"G36/472601.04","v":0.15710045834854702},{"$f":"H36*forecast_wholesale_network","v":74245.837369824134},{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":5.7130646717957695E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.3180008510844385,null,70037,{"$f":"ROUND(D37*F37, 2)","v":162345.82999999999},{"$f":"G37/472601.04","v":0.34351560038886075},{"$f":"H37*forecast_wholesale_network","v":162345.82424886181},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":2.3180008316869913}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4590249064949452,null,2145.7800000000002,{"$f":"ROUND(D38*F38, 2)","v":5276.53},{"$f":"G38/472601.04","v":1.1164871748906858E-2},{"$f":"H38*forecast_wholesale_network","v":5276.5298130777173},{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":2.459026467334823}]
["Street Lighting","RTSR - Network","kW",1.7481882672922573,null,420,{"$f":"ROUND(D39*F39, 2)","v":734.24},{"$f":"G39/472601.04","v":1.5536148629719478E-3},{"$f":"H39*forecast_wholesale_network","v":734.23997398938002},{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":1.7481904142604285}]
[]
["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",1.7103316488155356E-3,35855098.143199995,null,{"$f":"ROUND(D44*E44, 2)","v":61324.11},{"$f":"G44/116740.7","v":0.52530188700256208},{"$f":"H44*forecast_wholesale_lineplus","v":61324.111502363405},{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":1.7103317151007066E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",1.207293004139175E-3,12995798.513599999,null,{"$f":"ROUND(D45*E45, 2)","v":15689.74},{"$f":"G45/116740.7","v":0.13439820045622478},{"$f":"H45*forecast_wholesale_lineplus","v":15689.740384378856},{"$f":"IF(ISERROR(I45/E45), 0, I45/E45)","v":1.2072932931331359E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.54619945293618199,null,70037,{"$f":"ROUND(D46*F46, 2)","v":38254.17},{"$f":"G46/116740.7","v":0.32768494620984795},{"$f":"H46*forecast_wholesale_lineplus","v":38254.170937178947},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":0.54619945082140797}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.60364737075377262,null,2145.7800000000002,{"$f":"ROUND(D47*F47, 2)","v":1295.29},{"$f":"G47/116740.7","v":1.1095444861989006E-2},{"$f":"H47*forecast_wholesale_lineplus","v":1295.2900317329725},{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":0.60364530927353799}]
["Street Lighting","RTSR - Connection","kW",0.42236086933082573,null,420,{"$f":"ROUND(D48*F48, 2)","v":177.39},{"$f":"G48/116740.7","v":1.5195214693761471E-3},{"$f":"H48*forecast_wholesale_lineplus","v":177.39000434583141},{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":0.42235715320436051}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 4,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 50 to 4,999 kW"},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]