{"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   ","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,"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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,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-2016-0085",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","Brenda L Pinke",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,"Phone Number","705-431-6870 Ext 262",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","brendap@innpower.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date",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,"Last COS Re-based Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,5.7000000000000002E-3,null,4.1000000000000003E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.1999999999999998E-3,null,3.8999999999999998E-3,null,null,1,"C18",{"$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,2.0385,null,2.1757,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 4,999 kW – Interval Metered",null,"kW",null,2.0385,null,2.0385,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.1999999999999998E-3,null,3.8999999999999998E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,"kW",null,1.5953999999999999,null,1.7003999999999999,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,"kW",null,1.5872999999999999,null,1.1469,null,null,1,"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":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",5.7000000000000002E-3,149311532,0,1.0678000000000001,{"$f":"F17*H17","v":159434853.8696}]
[null,"Residential","RTSR - Connection","kWh",4.1000000000000003E-3,149311532,0,1.0678000000000001,{"$f":"F18*H18","v":159434853.8696}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.1999999999999998E-3,33730295,0,1.0678000000000001,{"$f":"F19*H19","v":36017209.001000002}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",3.8999999999999998E-3,33730295,0,1.0678000000000001,{"$f":"F20*H20","v":36017209.001000002}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.0385,19751251,66619]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1757,19751251,66619]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.0385,34967663,74982]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.0385,34967663,74982]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.1999999999999998E-3,463092,0,1.0678000000000001,{"$f":"F25*H25","v":494489.63760000002}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",3.8999999999999998E-3,463092,0,1.0678000000000001,{"$f":"F26*H26","v":494489.63760000002}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.5953999999999999,107542,298]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.7003999999999999,107542,298]
[null,"Street Lighting","RTSR - Network","kW",1.5872999999999999,1016454,2886]
[null,"Street Lighting","RTSR - Connection","kW",1.1469,1016454,2886]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2015,null,null,2016,null,2017]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.78,null,null,3.66,null,3.66]
[]
[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,3.1941999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.65,0.78790000000000004,null,0.77910000000000001,null,0.77100000000000002]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,1.8018000000000001,null,1.7713000000000001,null,1.7493000000000001]
[]
[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":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2015,null,null,2016,null,2017]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2014",null,null,"Effective \nJanuary 1, 2015",null,"Effective \nJanuary 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2015",null,null,"Current 2016",null,"Forecast 2017"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,null,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,{"$f":"J24+N24","v":0}]
[null,"February",null,null,null,null,null,null,{"$f":"IF(H25<>0,J25/H25,0)","v":0},null,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,0]
[null,"March",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,null,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$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,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,47686.71,3.23,154028.07329999999,null,47837.45,0.65,31094.342499999999,null,47837.45,1.6199999999999999,77496.668999999994,null,{"$f":"J43+N43","v":108591.01149999999}]
[null,"February",null,49315.150000000009,3.23,159287.93450000003,null,50980.83,0.64999999999999991,33137.539499999999,null,50980.83,1.6199999999999999,82588.944600000003,null,115726.4841]
[null,"March",null,36964.639999999999,3.23,119395.78719999999,null,40349.380000000005,0.65,26227.097000000005,null,40349.380000000005,1.62,65365.995600000009,null,91593.092600000018]
[null,"April",null,34228,"3.23/3.41",111892.08531344132,null,36126.46,0.67955043931000003,24549.751763715143,null,36126.46,1.65895772202,59932.269786246652,null,84482.021549961792]
[null,"May",null,37837.439999999995,3.4121000000000001,129105.12902399999,null,38096.479999999996,0.78790000000000004,30016.216591999997,null,38096.479999999996,1.8018000000000003,68642.237664,null,98658.454255999997]
[null,"June",null,40588.630000000005,3.4121000000000001,138492.46442300003,null,40594.400000000001,0.78790000000000004,31984.327760000004,null,40594.400000000001,1.8018000000000001,73142.989920000007,null,105127.31768000001]
[null,"July",null,48974.8,3.4121000000000001,167106.91508000001,null,48974.8,0.78790000000000004,38587.244920000005,null,48974.8,1.8018000000000001,88242.794640000007,null,126830.03956]
[null,"August",null,48999.38,3.4121000000000001,167190.78449799999,null,50218.25,0.78790000000000004,39566.959175000004,null,50218.25,1.8018000000000003,90483.24285000001,null,130050.20202500001]
[null,"September",null,39102.910000000003,3.4121000000000001,133423.03921100002,null,41214.53,0.78790000000000004,32472.928187000001,null,41214.53,1.8018000000000001,74260.340154000005,null,106733.268341]
[null,"October",null,38719.58,3.4121000000000001,132115.07891800001,null,39919.839999999997,0.78790000000000004,31452.841936000001,null,39919.839999999997,1.8018000000000003,71927.567712000004,null,103380.409648]
[null,"November",null,47999.06,3.4121000000000001,163777.592626,null,50241.05,0.78790000000000016,39584.923295000008,null,50241.05,1.8018000000000001,90524.323890000014,null,130109.24718500001]
[null,"December",null,39783.600000000006,3.4121000000000001,135745.62156000003,null,43105.009999999995,0.78790000000000004,33962.437378999995,null,43105.009999999995,1.8018000000000001,77666.607017999995,null,111629.04439699999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":510199.9},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3546860860879071},{"$f":"SUM(F43:F54)","v":1711560.5056534417},null,{"$f":"SUM(H43:H54)","v":527658.47999999986},{"$f":"IF(H56<>0,J56/H56,0)","v":0.74411124788085514},{"$f":"SUM(J43:J54)","v":392636.61000771512},null,{"$f":"SUM(L43:L54)","v":527658.47999999986},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7440712462997789},{"$f":"SUM(N43:N54)","v":920273.98283424671},null,{"$f":"SUM(P43:P54)","v":1312910.5928419617}]
[]
[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,{"$f":"D24+D43+D62+D81","v":47686.71},{"$f":"IF(D100<>0,F100/D100,0)","v":3.23},{"$f":"F24+F43+F62+F81","v":154028.07329999999},null,{"$f":"H24+H43+H62+H81","v":47837.45},{"$f":"IF(H100<>0,J100/H100,0)","v":0.65},{"$f":"J24+J43+J62+J81","v":31094.342499999999},null,{"$f":"L24+L43+L62+L81","v":47837.45},{"$f":"IF(L100<>0,N100/L100,0)","v":1.6199999999999999},{"$f":"N24+N43+N62+N81","v":77496.668999999994},null,{"$f":"J100+N100","v":108591.01149999999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":49315.150000000009},3.23,{"$f":"F25+F44+F63+F82","v":159287.93450000003},null,{"$f":"H25+H44+H63+H82","v":50980.83},0.64999999999999991,{"$f":"J25+J44+J63+J82","v":33137.539499999999},null,{"$f":"L25+L44+L63+L82","v":50980.83},1.6199999999999999,{"$f":"N25+N44+N63+N82","v":82588.944600000003},null,115726.4841]
[null,"March",null,36964.639999999999,3.23,119395.78719999999,null,40349.380000000005,0.65,26227.097000000005,null,40349.380000000005,1.62,65365.995600000009,null,91593.092600000018]
[null,"April",null,34228,3.2690220086899999,111892.08531344132,null,36126.46,0.67955043931000003,24549.751763715143,null,36126.46,1.65895772202,59932.269786246652,null,84482.021549961792]
[null,"May",null,37837.439999999995,3.4121000000000001,129105.12902399999,null,38096.479999999996,0.78790000000000004,30016.216591999997,null,38096.479999999996,1.8018000000000003,68642.237664,null,98658.454255999997]
[null,"June",null,40588.630000000005,3.4121000000000001,{"$f":"F29+F48+F67+F86","v":138492.46442300003},null,40594.400000000001,0.78790000000000004,31984.327760000004,null,40594.400000000001,1.8018000000000001,73142.989920000007,null,105127.31768000001]
[null,"July",null,48974.8,3.4121000000000001,167106.91508000001,null,48974.8,0.78790000000000004,38587.244920000005,null,48974.8,1.8018000000000001,88242.794640000007,null,126830.03956]
[null,"August",null,48999.38,3.4121000000000001,167190.78449799999,null,50218.25,0.78790000000000004,39566.959175000004,null,50218.25,1.8018000000000003,90483.24285000001,null,130050.20202500001]
[null,"September",null,39102.910000000003,3.4121000000000001,133423.03921100002,null,41214.53,0.78790000000000004,32472.928187000001,null,41214.53,1.8018000000000001,74260.340154000005,null,106733.268341]
[null,"October",null,38719.58,3.4121000000000001,132115.07891800001,null,39919.839999999997,0.78790000000000004,31452.841936000001,null,39919.839999999997,1.8018000000000003,71927.567712000004,null,103380.409648]
[null,"November",null,47999.06,3.4121000000000001,163777.592626,null,50241.05,0.78790000000000016,39584.923295000008,null,50241.05,1.8018000000000001,90524.323890000014,null,130109.24718500001]
[null,"December",null,39783.600000000006,3.4121000000000001,135745.62156000003,null,43105.009999999995,0.78790000000000004,33962.437378999995,null,43105.009999999995,1.8018000000000001,77666.607017999995,null,111629.04439699999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":510199.9},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3546860860879071},{"$f":"SUM(F100:F111)","v":1711560.5056534417},null,{"$f":"SUM(H100:H111)","v":527658.47999999986},{"$f":"IF(H113<>0,J113/H113,0)","v":0.74411124788085514},{"$f":"SUM(J100:J111)","v":392636.61000771512},null,{"$f":"SUM(L100:L111)","v":527658.47999999986},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7440712462997789},{"$f":"SUM(N100:N111)","v":920273.98283424671},null,{"$f":"SUM(P100:P111)","v":1312910.5928419617}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1312910.5928419617}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2016 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$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,{"$f":"'6. Historical Wholesale'!D43","v":47686.71},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":162711.823191},null,{"$f":"'6. Historical Wholesale'!H43","v":47837.45},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":37691.126855000002},null,{"$f":"'6. Historical Wholesale'!L43","v":47837.45},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":86193.51741},null,{"$f":"J43+N43","v":123884.64426500001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":49315.150000000009},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":164692.87494000004},null,{"$f":"'6. Historical Wholesale'!H44","v":50980.83},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":39719.164653},null,{"$f":"'6. Historical Wholesale'!L44","v":50980.83},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":90302.344179000007},null,130021.50883200001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":36964.639999999999},{"$f":"E44","v":3.3395999999999999},123447.11174399999,null,{"$f":"'6. Historical Wholesale'!H45","v":40349.380000000005},{"$f":"I44","v":0.77910000000000001},31436.201958000005,null,{"$f":"'6. Historical Wholesale'!L45","v":40349.380000000005},{"$f":"M44","v":1.7713000000000001},71470.856794000007,null,102907.05875200001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":34228},3.3395999999999999,114307.8288,null,{"$f":"'6. Historical Wholesale'!H46","v":36126.46},0.77910000000000001,28146.124985999999,null,{"$f":"'6. Historical Wholesale'!L46","v":36126.46},{"$f":"M45","v":1.7713000000000001},63990.798598000001,null,92136.923584000004]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":37837.439999999995},3.3395999999999999,126361.91462399998,null,{"$f":"'6. Historical Wholesale'!H47","v":38096.479999999996},0.77910000000000001,29680.967567999996,null,{"$f":"'6. Historical Wholesale'!L47","v":38096.479999999996},1.7713000000000001,67480.295023999992,null,97161.262591999985]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":40588.630000000005},3.3395999999999999,135549.78874800002,null,{"$f":"'6. Historical Wholesale'!H48","v":40594.400000000001},0.77910000000000001,31627.097040000001,null,{"$f":"'6. Historical Wholesale'!L48","v":40594.400000000001},1.7713000000000001,71904.860720000011,null,103531.95776000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":48974.8},3.3395999999999999,163556.24208,null,{"$f":"'6. Historical Wholesale'!H49","v":48974.8},0.77910000000000001,38156.266680000001,null,{"$f":"'6. Historical Wholesale'!L49","v":48974.8},1.7713000000000001,86749.063240000003,null,124905.32992]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":48999.38},3.3395999999999999,163638.32944799997,null,{"$f":"'6. Historical Wholesale'!H50","v":50218.25},0.77910000000000001,39125.038574999999,null,{"$f":"'6. Historical Wholesale'!L50","v":50218.25},1.7713000000000001,88951.586225000006,null,128076.62480000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":39102.910000000003},3.3395999999999999,130588.078236,null,{"$f":"'6. Historical Wholesale'!H51","v":41214.53},0.77910000000000001,32110.240322999998,null,{"$f":"'6. Historical Wholesale'!L51","v":41214.53},1.7713000000000001,73003.296988999995,null,105113.537312]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":38719.58},3.3395999999999999,129307.90936800001,null,{"$f":"'6. Historical Wholesale'!H52","v":39919.839999999997},0.77910000000000001,31101.547343999999,null,{"$f":"'6. Historical Wholesale'!L52","v":39919.839999999997},1.7713000000000001,70710.012591999999,null,101811.55993600001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":47999.06},3.3395999999999999,160297.66077599998,null,{"$f":"'6. Historical Wholesale'!H53","v":50241.05},0.77910000000000001,39142.802055,null,{"$f":"'6. Historical Wholesale'!L53","v":50241.05},1.7713000000000001,88991.971865000014,null,128134.77392000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":39783.600000000006},3.3395999999999999,132861.31056000001,null,{"$f":"'6. Historical Wholesale'!H54","v":43105.009999999995},0.77910000000000001,33583.113290999994,null,{"$f":"'6. Historical Wholesale'!L54","v":43105.009999999995},1.7713000000000001,76351.904213000002,null,109935.01750399999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":510199.9},{"$f":"IF(D56<>0,F56/D56,0)","v":3.346376337029858},{"$f":"SUM(F43:F54)","v":1707320.8725149999},null,{"$f":"SUM(H43:H54)","v":527658.47999999986},{"$f":"IF(H56<>0,J56/H56,0)","v":0.7798978068693222},{"$f":"SUM(J43:J54)","v":411519.69132799999},null,{"$f":"SUM(L43:L54)","v":527658.47999999986},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7740651260811728},{"$f":"SUM(N43:N54)","v":936100.50784899981},null,{"$f":"SUM(P43:P54)","v":1347620.1991770002}]
[]
[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,{"$f":"D24+D43+D62+D81","v":47686.71},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4121000000000001},{"$f":"F24+F43+F62+F81","v":162711.823191},null,{"$f":"H24+H43+H62+H81","v":47837.45},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78790000000000004},{"$f":"J24+J43+J62+J81","v":37691.126855000002},null,{"$f":"L24+L43+L62+L81","v":47837.45},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8018000000000001},{"$f":"N24+N43+N62+N81","v":86193.51741},null,{"$f":"J100+N100","v":123884.64426500001}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":49315.150000000009},3.3396000000000003,{"$f":"F25+F44+F63+F82","v":164692.87494000004},null,{"$f":"H25+H44+H63+H82","v":50980.83},0.77910000000000001,{"$f":"J25+J44+J63+J82","v":39719.164653},null,{"$f":"L25+L44+L63+L82","v":50980.83},1.7713000000000001,{"$f":"N25+N44+N63+N82","v":90302.344179000007},null,130021.50883200001]
[null,"March",null,36964.639999999999,3.3395999999999999,123447.11174399999,null,40349.380000000005,0.77910000000000001,31436.201958000005,null,40349.380000000005,1.7712999999999999,71470.856794000007,null,102907.05875200001]
[null,"April",null,34228,3.3395999999999999,114307.8288,null,36126.46,0.77910000000000001,28146.124985999999,null,36126.46,1.7713000000000001,63990.798598000001,null,92136.923584000004]
[null,"May",null,37837.439999999995,3.3395999999999999,126361.91462399998,null,38096.479999999996,0.77910000000000001,29680.967567999996,null,38096.479999999996,1.7712999999999999,67480.295023999992,null,97161.262591999985]
[null,"June",null,40588.630000000005,3.3396000000000003,135549.78874800002,null,40594.400000000001,0.77910000000000001,31627.097040000001,null,40594.400000000001,1.7713000000000003,71904.860720000011,null,103531.95776000002]
[null,"July",null,48974.8,3.3395999999999999,163556.24208,null,48974.8,0.77910000000000001,38156.266680000001,null,48974.8,1.7712999999999999,86749.063240000003,null,124905.32992]
[null,"August",null,48999.38,3.3395999999999995,163638.32944799997,null,50218.25,0.77910000000000001,39125.038574999999,null,50218.25,1.7713000000000001,88951.586225000006,null,128076.62480000001]
[null,"September",null,39102.910000000003,3.3395999999999999,130588.078236,null,41214.53,0.77910000000000001,32110.240322999998,null,41214.53,1.7712999999999999,73003.296988999995,null,105113.537312]
[null,"October",null,38719.58,3.3395999999999999,129307.90936800001,null,39919.839999999997,0.77910000000000001,31101.547343999999,null,39919.839999999997,1.7713000000000001,70710.012591999999,null,101811.55993600001]
[null,"November",null,47999.06,3.3395999999999995,160297.66077599998,null,50241.05,0.7790999999999999,39142.802055,null,50241.05,1.7713000000000001,88991.971865000014,null,128134.77392000001]
[null,"December",null,39783.600000000006,3.3395999999999999,132861.31056000001,null,43105.009999999995,0.77910000000000001,33583.113290999994,null,43105.009999999995,1.7713000000000003,76351.904213000002,null,109935.01750399999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":510199.9},{"$f":"IF(D113<>0,F113/D113,0)","v":3.346376337029858},{"$f":"SUM(F100:F111)","v":1707320.8725149999},null,{"$f":"SUM(H100:H111)","v":527658.47999999986},{"$f":"IF(H113<>0,J113/H113,0)","v":0.7798978068693222},{"$f":"SUM(J100:J111)","v":411519.69132799999},null,{"$f":"SUM(L100:L111)","v":527658.47999999986},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7740651260811728},{"$f":"SUM(N100:N111)","v":936100.50784899981},null,{"$f":"SUM(P100:P111)","v":1347620.1991770002}]
[]
[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":1347620.1991770002}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2017 Uniform Transmission Rates are applied against historical 2015 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$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,{"$f":"'6. Historical Wholesale'!D43","v":47686.71},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":152320.88908199998},null,{"$f":"'6. Historical Wholesale'!H43","v":47837.45},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":36882.673949999997},null,{"$f":"'6. Historical Wholesale'!L43","v":47837.45},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":83682.051284999994},null,{"$f":"J43+N43","v":120564.72523499999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":49315.150000000009},{"$f":"E43","v":3.1941999999999999},157522.45213000002,null,{"$f":"'6. Historical Wholesale'!H44","v":50980.83},{"$f":"I43","v":0.77100000000000002},39306.219929999999,null,{"$f":"'6. Historical Wholesale'!L44","v":50980.83},{"$f":"M43","v":1.7493000000000001},89180.765919000012,null,128486.98584900002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":36964.639999999999},3.1941999999999999,118072.45308799999,null,{"$f":"'6. Historical Wholesale'!H45","v":40349.380000000005},0.77100000000000002,31109.371980000004,null,{"$f":"'6. Historical Wholesale'!L45","v":40349.380000000005},1.7493000000000001,70583.170434000014,null,101692.54241400003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":34228},3.1941999999999999,109331.0776,null,{"$f":"'6. Historical Wholesale'!H46","v":36126.46},0.77100000000000002,27853.500660000002,null,{"$f":"'6. Historical Wholesale'!L46","v":36126.46},1.7493000000000001,63196.016477999998,null,91049.517137999996]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":37837.439999999995},3.1941999999999999,120860.35084799999,null,{"$f":"'6. Historical Wholesale'!H47","v":38096.479999999996},0.77100000000000002,29372.386079999997,null,{"$f":"'6. Historical Wholesale'!L47","v":38096.479999999996},1.7493000000000001,66642.172464000003,null,96014.558544]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":40588.630000000005},3.1941999999999999,129648.20194600002,null,{"$f":"'6. Historical Wholesale'!H48","v":40594.400000000001},0.77100000000000002,31298.282400000004,null,{"$f":"'6. Historical Wholesale'!L48","v":40594.400000000001},1.7493000000000001,71011.783920000002,null,102310.06632000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":48974.8},3.1941999999999999,156435.30616000001,null,{"$f":"'6. Historical Wholesale'!H49","v":48974.8},0.77100000000000002,37759.570800000001,null,{"$f":"'6. Historical Wholesale'!L49","v":48974.8},1.7493000000000001,85671.617640000011,null,123431.18844000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":48999.38},3.1941999999999999,156513.81959599999,null,{"$f":"'6. Historical Wholesale'!H50","v":50218.25},0.77100000000000002,38718.270750000003,null,{"$f":"'6. Historical Wholesale'!L50","v":50218.25},1.7493000000000001,87846.784725000005,null,126565.055475]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":39102.910000000003},3.1941999999999999,124902.51512200001,null,{"$f":"'6. Historical Wholesale'!H51","v":41214.53},0.77100000000000002,31776.40263,null,{"$f":"'6. Historical Wholesale'!L51","v":41214.53},1.7493000000000001,72096.577329000007,null,103872.979959]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":38719.58},3.1941999999999999,123678.082436,null,{"$f":"'6. Historical Wholesale'!H52","v":39919.839999999997},0.77100000000000002,30778.196639999998,null,{"$f":"'6. Historical Wholesale'!L52","v":39919.839999999997},1.7493000000000001,69831.776111999992,null,100609.97275199999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":47999.06},3.1941999999999999,153318.59745199999,null,{"$f":"'6. Historical Wholesale'!H53","v":50241.05},0.77100000000000002,38735.849550000006,null,{"$f":"'6. Historical Wholesale'!L53","v":50241.05},1.7493000000000001,87886.668765000009,null,126622.51831500002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":39783.600000000006},3.1941999999999999,127076.77512000002,null,{"$f":"'6. Historical Wholesale'!H54","v":43105.009999999995},0.77100000000000002,33233.96271,null,{"$f":"'6. Historical Wholesale'!L54","v":43105.009999999995},1.7493000000000001,75403.593992999988,null,108637.55670299998]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":510199.9},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":1629680.5205800002},null,{"$f":"SUM(H43:H54)","v":527658.47999999986},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000013},{"$f":"SUM(J43:J54)","v":406824.68807999999},null,{"$f":"SUM(L43:L54)","v":527658.47999999986},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000005},{"$f":"SUM(N43:N54)","v":923032.97906400007},null,{"$f":"SUM(P43:P54)","v":1329857.6671440001}]
[]
[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,{"$f":"D24+D43+D62+D81","v":47686.71},{"$f":"IF(D100<>0,F100/D100,0)","v":3.1941999999999995},{"$f":"F24+F43+F62+F81","v":152320.88908199998},null,{"$f":"H24+H43+H62+H81","v":47837.45},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77100000000000002},{"$f":"J24+J43+J62+J81","v":36882.673949999997},null,{"$f":"L24+L43+L62+L81","v":47837.45},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7493000000000001},{"$f":"N24+N43+N62+N81","v":83682.051284999994},null,{"$f":"J100+N100","v":120564.72523499999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":49315.150000000009},3.1941999999999999,157522.45213000002,null,{"$f":"H25+H44+H63+H82","v":50980.83},0.77099999999999991,{"$f":"J25+J44+J63+J82","v":39306.219929999999},null,{"$f":"L25+L44+L63+L82","v":50980.83},1.7493000000000001,{"$f":"N25+N44+N63+N82","v":89180.765919000012},null,128486.98584900002]
[null,"March",null,36964.639999999999,3.1941999999999999,118072.45308799999,null,{"$f":"H26+H45+H64+H83","v":40349.380000000005},0.77100000000000002,{"$f":"J26+J45+J64+J83","v":31109.371980000004},null,{"$f":"L26+L45+L64+L83","v":40349.380000000005},1.7493000000000001,{"$f":"N26+N45+N64+N83","v":70583.170434000014},null,101692.54241400003]
[null,"April",null,34228,3.1941999999999999,109331.0776,null,{"$f":"H27+H46+H65+H84","v":36126.46},0.77100000000000002,{"$f":"J27+J46+J65+J84","v":27853.500660000002},null,{"$f":"L27+L46+L65+L84","v":36126.46},1.7493000000000001,{"$f":"N27+N46+N65+N84","v":63196.016477999998},null,91049.517137999996]
[null,"May",null,37837.439999999995,3.1941999999999999,120860.35084799999,null,{"$f":"H28+H47+H66+H85","v":38096.479999999996},0.77100000000000002,{"$f":"J28+J47+J66+J85","v":29372.386079999997},null,{"$f":"L28+L47+L66+L85","v":38096.479999999996},1.7493000000000003,{"$f":"N28+N47+N66+N85","v":66642.172464000003},null,96014.558544]
[null,"June",null,40588.630000000005,3.1941999999999999,129648.20194600002,null,{"$f":"H29+H48+H67+H86","v":40594.400000000001},0.77100000000000002,{"$f":"J29+J48+J67+J86","v":31298.282400000004},null,{"$f":"L29+L48+L67+L86","v":40594.400000000001},1.7493000000000001,{"$f":"N29+N48+N67+N86","v":71011.783920000002},null,102310.06632000001]
[null,"July",null,48974.8,3.1941999999999999,156435.30616000001,null,{"$f":"H30+H49+H68+H87","v":48974.8},0.77100000000000002,{"$f":"J30+J49+J68+J87","v":37759.570800000001},null,{"$f":"L30+L49+L68+L87","v":48974.8},1.7493000000000001,{"$f":"N30+N49+N68+N87","v":85671.617640000011},null,123431.18844000001]
[null,"August",null,48999.38,3.1941999999999999,156513.81959599999,null,{"$f":"H31+H50+H69+H88","v":50218.25},0.77100000000000002,{"$f":"J31+J50+J69+J88","v":38718.270750000003},null,{"$f":"L31+L50+L69+L88","v":50218.25},1.7493000000000001,{"$f":"N31+N50+N69+N88","v":87846.784725000005},null,126565.055475]
[null,"September",null,39102.910000000003,3.1941999999999999,124902.51512200001,null,{"$f":"H32+H51+H70+H89","v":41214.53},0.77100000000000002,{"$f":"J32+J51+J70+J89","v":31776.40263},null,{"$f":"L32+L51+L70+L89","v":41214.53},1.7493000000000003,{"$f":"N32+N51+N70+N89","v":72096.577329000007},null,103872.979959]
[null,"October",null,38719.58,3.1941999999999999,123678.082436,null,{"$f":"H33+H52+H71+H90","v":39919.839999999997},0.77100000000000002,{"$f":"J33+J52+J71+J90","v":30778.196639999998},null,{"$f":"L33+L52+L71+L90","v":39919.839999999997},1.7492999999999999,{"$f":"N33+N52+N71+N90","v":69831.776111999992},null,100609.97275199999]
[null,"November",null,47999.06,3.1941999999999999,153318.59745199999,null,{"$f":"H34+H53+H72+H91","v":50241.05},0.77100000000000013,{"$f":"J34+J53+J72+J91","v":38735.849550000006},null,{"$f":"L34+L53+L72+L91","v":50241.05},1.7493000000000001,{"$f":"N34+N53+N72+N91","v":87886.668765000009},null,126622.51831500002]
[null,"December",null,39783.600000000006,3.1941999999999999,127076.77512000002,null,{"$f":"H35+H54+H73+H92","v":43105.009999999995},0.77100000000000013,{"$f":"J35+J54+J73+J92","v":33233.96271},null,{"$f":"L35+L54+L73+L92","v":43105.009999999995},1.7492999999999999,{"$f":"N35+N54+N73+N92","v":75403.593992999988},null,108637.55670299998]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":510199.9},{"$f":"IF(D113<>0,F113/D113,0)","v":3.1942000000000004},{"$f":"SUM(F100:F111)","v":1629680.5205800002},null,{"$f":"SUM(H100:H111)","v":527658.47999999986},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77100000000000013},{"$f":"SUM(J100:J111)","v":406824.68807999999},null,{"$f":"SUM(L100:L111)","v":527658.47999999986},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7493000000000005},{"$f":"SUM(N100:N111)","v":923032.97906400007},null,{"$f":"SUM(P100:P111)","v":1329857.6671440001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1329857.6671440001}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",5.7000000000000002E-3,159434853.8696,0,{"$f":"ROUND(D17*E17, 2)","v":908778.67},{"$f":"G17/1392349.53","v":0.65269434895417389},{"$f":"H17*total_current_wholesale_network","v":1114358.6853420499},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.9894295901790178E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.1999999999999998E-3,36017209.001000002,0,{"$f":"ROUND(D18*E18, 2)","v":187289.49},0.13451327124734261,229657.31563085984,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.3763218195081002E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.0385,null,66619,{"$f":"ROUND(D19*F19, 2)","v":135802.82999999999},9.753501335257389E-2,166523.56409787861,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.4996407045719482}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.0385,null,74982,{"$f":"ROUND(D20*F20, 2)","v":152850.81},0.10977905095425285,187428.0650590836,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.4996407812419461}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.1999999999999998E-3,494489.63760000002,0,{"$f":"ROUND(D21*E21, 2)","v":2571.35},1.8467704729285899E-3,3153.0297751753792,{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":6.3763313433190926E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.5953999999999999,null,298,{"$f":"ROUND(D22*F22, 2)","v":475.43},3.4145880021951098E-4,582.97973671870056,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.9563078413379213}]
["Street Lighting","RTSR - Network","kW",1.5872999999999999,null,2886,{"$f":"ROUND(D23*F23, 2)","v":4580.95},3.2900862185086524E-3,5617.2328732337692,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.9463731369486379}]
[]
["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",4.1000000000000003E-3,159434853.8696,0,{"$f":"ROUND(D28*E28, 2)","v":653682.9},{"$f":"G28/1097688.97","v":0.59550830687494294},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":802519.02312236873},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":5.0335231202252688E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.8999999999999998E-3,36017209.001000002,0,{"$f":"ROUND(D29*E29, 2)","v":140467.12},0.12796623072563076,172449.87733840451,{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.7879855802712675E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1757,null,66619,{"$f":"ROUND(D30*F30, 2)","v":144942.96},0.13204374277351077,177944.81493651518,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":2.6710820477118418}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.0385,null,74982,{"$f":"ROUND(D31*F31, 2)","v":152850.81},0.13924783265336083,187653.19197528771,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.5026431940370717}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.8999999999999998E-3,494489.63760000002,0,{"$f":"ROUND(D32*E32, 2)","v":1928.51},1.7568820063847412E-3,2367.6096793746929,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":4.7879864396468651E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.7003999999999999,null,298,{"$f":"ROUND(D33*F33, 2)","v":506.72},4.6162438891956804E-4,622.09435094074934,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.0875649360427828}]
["Street Lighting","RTSR - Connection","kW",1.1469,null,2886,{"$f":"ROUND(D34*F34, 2)","v":3309.95},3.0153805772504027E-3,4063.5877741086456,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.4080345717632174}]
[]
["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",6.9894295901790178E-3,159434853.8696,0,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":1114358.69},{"$f":"G39/1707320.88","v":0.65269434882094335},{"$f":"H39*forecast_wholesale_network","v":1063683.2661661392},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":6.6715855432471121E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.3763218195081002E-3,36017209.001000002,0,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":229657.32},0.13451327321669024,219213.66112069556,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.0863589156674855E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4996407045719482,null,66619,{"$f":"ROUND(D41*F41, 2)","v":166523.56},9.7535010524793686E-2,158950.90672682159,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.3859695691442622}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.4996407812419461,null,74982,{"$f":"ROUND(D42*F42, 2)","v":187428.07},0.1097790533669336,178904.78483980396,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.3859697639407318}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.3763313433190926E-3,494489.63760000002,0,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":3153.03},1.8467705965149331E-3,3009.646067120294,{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.0863683245771898E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.9563078413379213,null,298,{"$f":"ROUND(D44*F44, 2)","v":582.98},3.4145895292980901E-4,556.46900416735298,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":1.8673456515682987}]
["Street Lighting","RTSR - Network","kW",1.9463731369486379,null,2886,{"$f":"ROUND(D45*F45, 2)","v":5617.23},3.2900845211943988E-3,5361.7866552522883,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":1.8578609339058518}]
[]
["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",5.0335231202252688E-3,159434853.8696,0,{"$f":"ROUND(D50*E50, 2)","v":802519.02},{"$f":"G50/1347620.19","v":0.59550830861327486},{"$f":"H50*forecast_wholesale_lineplus","v":791941.29005731898},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":4.9671779465802314E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.7879855802712675E-3,36017209.001000002,0,{"$f":"ROUND(D51*E51, 2)","v":172449.88},0.12796623357208681,170176.87685137958,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":4.7248768455838619E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.6710820477118418,null,66619,{"$f":"ROUND(D52*F52, 2)","v":177944.81},0.13204374000956456,175599.3800500884,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":2.6358753516277398}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",2.5026431940370717,null,74982,{"$f":"ROUND(D53*F53, 2)","v":187653.19},0.13924783213584832,185179.79719903858,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.4696566802571094}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.7879864396468651E-3,494489.63760000002,0,{"$f":"ROUND(D54*E54, 2)","v":2367.61},1.7568822562683631E-3,2336.4033387677327,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":4.7248782605585843E-3}]
["Sentinel Lighting","RTSR - Connection","kW",2.0875649360427828,null,298,{"$f":"ROUND(D55*F55, 2)","v":622.09},4.6162116345258974E-4,613.8904435333601,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":2.0600350454139602}]
["Street Lighting","RTSR - Connection","kW",1.4080345717632174,null,2886,{"$f":"ROUND(D56*F56, 2)","v":4063.59},3.015382249504588E-3,4010.0292038735988,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.3894765086187106}]

{"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 – Interval Metered"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Unmetered Scattered Load"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Sentinel Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Street Lighting"},7]
[{"$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]