{"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   ","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,"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,"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-2017-0048",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","Michel Poulin, General Manager",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","613-632-6689",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","mpoulin@hydrohawkesbury.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,"Date","2017-07-12",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",2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket-Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,7.2089535268773375E-3,null,3.5894800883439402E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.5997462841230871E-3,null,3.1671882306531359E-3,null,null,1,"C18",{"$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,2.6887365360205346,null,1.3018199123408791,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.5997574699939981E-3,null,3.1671855795314739E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,"kW",null,2.0285385310482993,null,2.0548698412819024,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,2.0279494601001371,null,1.0063228317847879,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",7.2089535268773375E-3,48033529,0,1.0541,{"$f":"F17*H17","v":50632142.918899998}]
[null,"Residential","RTSR - Connection","kWh",3.5894800883439402E-3,48033529,0,1.0541,{"$f":"F18*H18","v":50632142.918899998}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.5997462841230871E-3,18569273,0,1.0541,{"$f":"F19*H19","v":19573870.669300001}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",3.1671882306531359E-3,18569273,0,1.0541,{"$f":"F20*H20","v":19573870.669300001}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.6887365360205346,73896610,188565.78]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.3018199123408791,73896610,188566]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.5997574699939981E-3,293553,0,1.0541,{"$f":"F23*H23","v":309434.21730000002}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",3.1671855795314739E-3,293553,0,1.0541,{"$f":"F24*H24","v":309434.21730000002}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.0285385310482993,88568,259]
[null,"Sentinel Lighting","RTSR - Connection","kW",2.0548698412819024,88568,259]
[null,"Street Lighting","RTSR - Network","kW",2.0279494601001371,643509,1732]
[null,"Street Lighting","RTSR - Connection","kW",1.0063228317847879,643509,1732]

{"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,3.52]
[]
[null,"Line Connection Service Rate","kW",null,0.86,null,null,0.87,null,0.88]
[]
[null,"Transformation Connection Service Rate","kW",null,2,null,null,2.02,null,2.13]
[]
[]
[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":[[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,14525,3.66,53161.5,null,14841,0.87,12911.67,null,null,{"$f":"IF(L24<>0,N24/L24,0)","v":0},null,null,{"$f":"J24+N24","v":12911.67}]
[null,"February",null,14417,3.66,52766.22,null,16102,0.87,14008.74,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,14008.74]
[null,"March",null,13411,3.66,49084.26,null,13876,0.87,12072.12,null,null,0,null,null,12072.12]
[null,"April",null,10942,3.66,40047.72,null,11631,0.87,10118.969999999999,null,null,0,null,null,10118.969999999999]
[null,"May",null,10075,3.66,36874.5,null,10207,0.87,8880.09,null,null,0,null,null,8880.09]
[null,"June",null,11171,3.66,40885.86,null,11434,0.87,9947.58,null,null,0,null,null,9947.58]
[null,"July",null,10527,3.66,38528.82,null,11335,0.87,9861.4500000000007,null,null,0,null,null,9861.4500000000007]
[null,"August",null,11497,3.66,42079.020000000004,null,12056,0.87,10488.72,null,null,0,null,null,10488.72]
[null,"September",null,10602,3.66,38803.32,null,10946,0.87,9523.02,null,null,0,null,null,9523.02]
[null,"October",null,9842,3.66,36021.72,null,10014,0.87,8712.18,null,null,0,null,null,8712.18]
[null,"November",null,10953,3.66,40087.980000000003,null,11428,0.87,9942.36,null,null,0,null,null,9942.36]
[null,"December",null,14137,3.66,51741.420000000006,null,14740,0.87,12823.8,null,null,0,null,null,12823.8]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":142099},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":520082.34},null,{"$f":"SUM(H24:H35)","v":148610},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000000000000011},{"$f":"SUM(J24:J35)","v":129290.70000000001},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":129290.70000000001}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,14014.1,3.4121000000000001,47817.510610000005,null,14014.1,0.78790000000000004,11041.709390000002,null,14014.1,1.8018000000000001,25250.605380000001,null,{"$f":"J43+N43","v":36292.314770000005}]
[null,"February",null,14587.51,3.3396001099570793,48716.45,null,14587.51,0.77910000000000001,11365.129041,null,14587.51,1.7713000000000001,25838.856463,null,37203.985503999997]
[null,"March",null,15585.7,3.3396001099570793,52050.005433758051,null,15585.7,0.77910000000000001,12142.818870000001,null,15585.7,1.7713000000000001,27606.950410000001,null,39749.76928]
[null,"April",null,16519.32,3.3396001099570793,55167.922888416178,null,16519.32,0.77910000000000001,12870.202212,null,16519.32,1.7713000000000001,29260.671516000002,null,42130.873728000006]
[null,"May",null,19473.3,3.3396001099570793,65033.034821227193,null,19473.3,0.77910000000000001,15171.64803,null,19473.3,1.7713000000000001,34493.05629,null,49664.704320000004]
[null,"June",null,15689.51,3.3396001099570793,52396.6893211727,null,15689.51,0.77910000000000001,12223.697241,null,15689.51,1.7713000000000001,27790.829063000001,null,40014.526303999999]
[null,"July",null,15924.27,3.3396001099570793,53180.69384298622,null,15924.27,0.77910000000000001,12406.598757,null,15924.27,1.7713000000000001,28206.659451000003,null,40613.258207999999]
[null,"August",null,11491.66,3.3396001099570793,38377.548999589373,null,11491.66,0.77910000000000001,8953.152306,null,11491.66,1.7713000000000001,20355.177358000001,null,29308.329664000001]
[null,"September",null,11574.34,3.3396001099570793,38653.667136680626,null,11574.34,0.77910000000000001,9017.5682940000006,null,11574.34,1.7713000000000001,20501.628442000001,null,29519.196736000002]
[null,"October",null,10736.94,3.3396001099570793,35857.086004602563,null,10736.94,0.77910000000000001,8365.1499540000004,null,10736.94,1.7713000000000001,19018.341822000002,null,27383.491776000003]
[null,"November",null,11398.44,3.3396001099570793,38066.23147733917,null,11398.44,0.77910000000000001,8880.5246040000002,null,11398.44,1.7713000000000001,20190.056772000004,null,29070.581376000002]
[null,"December",null,12295.32,3.3396001099570793,41061.452023957478,null,12295.32,0.77910000000000001,9579.2838119999997,null,12295.32,1.7713000000000001,21778.700316000002,null,31357.984128000004]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":169290.41},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3456017535767657},{"$f":"SUM(F43:F54)","v":566378.29255972966},null,{"$f":"SUM(H43:H54)","v":169290.41},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77982847646833631},{"$f":"SUM(J43:J54)","v":132017.48251100001},null,{"$f":"SUM(L43:L54)","v":169290.41},{"$f":"IF(L56<>0,N56/L56,0)","v":1.77382483321412},{"$f":"SUM(N43:N54)","v":300291.533283},null,{"$f":"SUM(P43:P54)","v":432309.01579400006}]
[]
[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,{"$f":"D24+D43+D62+D81","v":28539.1},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5382689226359627},{"$f":"F24+F43+F62+F81","v":100979.01061},null,{"$f":"H24+H43+H62+H81","v":28855.1},{"$f":"IF(H100<>0,J100/H100,0)","v":0.83012636899542902},{"$f":"J24+J43+J62+J81","v":23953.379390000002},null,{"$f":"L24+L43+L62+L81","v":14014.1},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8018000000000001},{"$f":"N24+N43+N62+N81","v":25250.605380000001},null,{"$f":"J100+N100","v":49203.984770000003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":29004.510000000002},3.4988582810052642,{"$f":"F25+F44+F63+F82","v":101482.67},null,{"$f":"H25+H44+H63+H82","v":30689.510000000002},0.82679290223271718,{"$f":"J25+J44+J63+J82","v":25373.869040999998},null,{"$f":"L25+L44+L63+L82","v":14587.51},1.7712999999999999,{"$f":"N25+N44+N63+N82","v":25838.856463},null,51212.725504000002]
[null,"March",null,28996.7,3.4877853491520781,101134.26543375806,null,29461.7,0.82191247857387728,24214.938870000002,null,15585.7,1.7713000000000001,27606.950410000001,null,51821.889280000003]
[null,"April",null,27461.32,3.4672638783720591,95215.642888416187,null,28150.32,0.81665758016249901,22989.172211999998,null,16519.32,1.7713000000000001,29260.671516000002,null,52249.843728]
[null,"May",null,29548.3,3.4488459512468466,101907.53482122719,null,29680.3,0.81036034103428878,24051.73803,null,19473.3,1.7713000000000001,34493.05629,null,58544.794320000001]
[null,"June",null,26860.510000000002,3.4728510114354751,93282.549321172701,null,27123.510000000002,0.8174191777170432,22171.277241,null,15689.51,1.7713000000000001,27790.829063000001,null,49962.106304000001]
[null,"July",null,26451.27,3.4671119323566022,91709.513842986227,null,27259.27,0.81689820589472861,22268.048757,null,15924.27,1.7713000000000001,28206.659451000003,null,50474.708208000004]
[null,"August",null,22988.66,3.4998372675740725,80456.568999589377,null,23547.66,0.8256392484858367,19441.872305999997,null,11491.66,1.7713000000000001,20355.177358000001,null,39797.049663999998]
[null,"September",null,22176.34,3.4927759556662927,77456.987136680633,null,22520.34,0.82328189956279529,18540.588294000001,null,11574.34,1.7713000000000001,20501.628442000001,null,39042.216736000002]
[null,"October",null,20578.940000000002,3.4928332559695763,71878.806004602564,null,20750.940000000002,0.82296657182758948,17077.329954000001,null,10736.94,1.7713000000000001,19018.341822000002,null,36095.671776000003]
[null,"November",null,22351.440000000002,3.4966074435176959,78154.21147733918,null,22826.440000000002,0.82460885727253119,18822.884603999999,null,11398.44,1.7713000000000003,20190.056772000004,null,39012.941376000002]
[null,"December",null,26432.32,3.5109620352643085,92802.87202395749,null,27035.32,0.82865983506021001,22403.083811999997,null,12295.32,1.7713000000000003,21778.700316000002,null,44181.784127999999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":311389.41000000003},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4890738017061325},{"$f":"SUM(F100:F111)","v":1086460.6325597297},null,{"$f":"SUM(H100:H111)","v":317900.41000000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82198126926291171},{"$f":"SUM(J100:J111)","v":261308.18251100005},null,{"$f":"SUM(L100:L111)","v":169290.41},{"$f":"IF(L113<>0,N113/L113,0)","v":1.77382483321412},{"$f":"SUM(N100:N111)","v":300291.533283},null,{"$f":"SUM(P100:P111)","v":561599.71579400008}]
[]
[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":561599.71579400008}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":14525},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":53161.5},null,{"$f":"'6. Historical Wholesale'!H24","v":14841},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":12911.67},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":12911.67}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":14417},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":52766.22},null,{"$f":"'6. Historical Wholesale'!H25","v":16102},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":14008.74},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":0},null,14008.74]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":13411},{"$f":"E25","v":3.66},49084.26,null,{"$f":"'6. Historical Wholesale'!H26","v":13876},{"$f":"I25","v":0.87},12072.12,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2.02},0,null,12072.12]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":10942},3.66,40047.72,null,{"$f":"'6. Historical Wholesale'!H27","v":11631},0.87,10118.969999999999,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.02,0,null,10118.969999999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":10075},3.66,36874.5,null,{"$f":"'6. Historical Wholesale'!H28","v":10207},0.87,8880.09,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.02,0,null,8880.09]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":11171},3.66,40885.86,null,{"$f":"'6. Historical Wholesale'!H29","v":11434},0.87,9947.58,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.02,0,null,9947.58]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":10527},3.66,38528.82,null,{"$f":"'6. Historical Wholesale'!H30","v":11335},0.87,9861.4500000000007,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.02,0,null,9861.4500000000007]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":11497},3.66,42079.020000000004,null,{"$f":"'6. Historical Wholesale'!H31","v":12056},0.87,10488.72,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.02,0,null,10488.72]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":10602},3.66,38803.32,null,{"$f":"'6. Historical Wholesale'!H32","v":10946},0.87,9523.02,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.02,0,null,9523.02]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":9842},3.66,36021.72,null,{"$f":"'6. Historical Wholesale'!H33","v":10014},0.87,8712.18,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.02,0,null,8712.18]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":10953},3.66,40087.980000000003,null,{"$f":"'6. Historical Wholesale'!H34","v":11428},0.87,9942.36,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.02,0,null,9942.36]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":14137},3.66,51741.420000000006,null,{"$f":"'6. Historical Wholesale'!H35","v":14740},0.87,12823.8,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.02,0,null,12823.8]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":142099},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":520082.34},null,{"$f":"SUM(H24:H35)","v":148610},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87000000000000011},{"$f":"SUM(J24:J35)","v":129290.70000000001},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":129290.70000000001}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":14014.1},{"$f":"'5. UTRs and Sub-Transmission'!$F$36","v":3.4121000000000001},{"$f":"D43*E43","v":47817.510610000005},null,{"$f":"'6. Historical Wholesale'!H43","v":14014.1},{"$f":"'5. UTRs and Sub-Transmission'!F38","v":0.78790000000000004},{"$f":"H43*I43","v":11041.709390000002},null,{"$f":"'6. Historical Wholesale'!L43","v":14014.1},{"$f":"'5. UTRs and Sub-Transmission'!F40","v":1.8018000000000001},{"$f":"L43*M43","v":25250.605380000001},null,{"$f":"J43+N43","v":36292.314770000005}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":14587.51},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.3395999999999999},{"$f":"D44*E44","v":48716.448396},null,{"$f":"'6. Historical Wholesale'!H44","v":14587.51},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77910000000000001},{"$f":"H44*I44","v":11365.129041},null,{"$f":"'6. Historical Wholesale'!L44","v":14587.51},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7713000000000001},{"$f":"L44*M44","v":25838.856463},null,37203.985503999997]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":15585.7},{"$f":"E44","v":3.3395999999999999},52050.003720000001,null,{"$f":"'6. Historical Wholesale'!H45","v":15585.7},{"$f":"I44","v":0.77910000000000001},12142.818870000001,null,{"$f":"'6. Historical Wholesale'!L45","v":15585.7},{"$f":"M44","v":1.7713000000000001},27606.950410000001,null,39749.76928]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":16519.32},3.3395999999999999,55167.921071999997,null,{"$f":"'6. Historical Wholesale'!H46","v":16519.32},0.77910000000000001,12870.202212,null,{"$f":"'6. Historical Wholesale'!L46","v":16519.32},{"$f":"M45","v":1.7713000000000001},29260.671516000002,null,42130.873728000006]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":19473.3},3.3395999999999999,65033.032679999997,null,{"$f":"'6. Historical Wholesale'!H47","v":19473.3},0.77910000000000001,15171.64803,null,{"$f":"'6. Historical Wholesale'!L47","v":19473.3},1.7713000000000001,34493.05629,null,49664.704320000004]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":15689.51},3.3395999999999999,52396.687595999996,null,{"$f":"'6. Historical Wholesale'!H48","v":15689.51},0.77910000000000001,12223.697241,null,{"$f":"'6. Historical Wholesale'!L48","v":15689.51},1.7713000000000001,27790.829063000001,null,40014.526303999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":15924.27},3.3395999999999999,53180.692091999998,null,{"$f":"'6. Historical Wholesale'!H49","v":15924.27},0.77910000000000001,12406.598757,null,{"$f":"'6. Historical Wholesale'!L49","v":15924.27},1.7713000000000001,28206.659451000003,null,40613.258207999999]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":11491.66},3.3395999999999999,38377.547736,null,{"$f":"'6. Historical Wholesale'!H50","v":11491.66},0.77910000000000001,8953.152306,null,{"$f":"'6. Historical Wholesale'!L50","v":11491.66},1.7713000000000001,20355.177358000001,null,29308.329664000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":11574.34},3.3395999999999999,38653.665864000002,null,{"$f":"'6. Historical Wholesale'!H51","v":11574.34},0.77910000000000001,9017.5682940000006,null,{"$f":"'6. Historical Wholesale'!L51","v":11574.34},1.7713000000000001,20501.628442000001,null,29519.196736000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":10736.94},3.3395999999999999,35857.084823999998,null,{"$f":"'6. Historical Wholesale'!H52","v":10736.94},0.77910000000000001,8365.1499540000004,null,{"$f":"'6. Historical Wholesale'!L52","v":10736.94},1.7713000000000001,19018.341822000002,null,27383.491776000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":11398.44},3.3395999999999999,38066.230223999999,null,{"$f":"'6. Historical Wholesale'!H53","v":11398.44},0.77910000000000001,8880.5246040000002,null,{"$f":"'6. Historical Wholesale'!L53","v":11398.44},1.7713000000000001,20190.056772000004,null,29070.581376000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":12295.32},3.3395999999999999,41061.450671999999,null,{"$f":"'6. Historical Wholesale'!H54","v":12295.32},0.77910000000000001,9579.2838119999997,null,{"$f":"'6. Historical Wholesale'!L54","v":12295.32},1.7713000000000001,21778.700316000002,null,31357.984128000004]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":169290.41},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3456016527220878},{"$f":"SUM(F43:F54)","v":566378.27548599988},null,{"$f":"SUM(H43:H54)","v":169290.41},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77982847646833631},{"$f":"SUM(J43:J54)","v":132017.48251100001},null,{"$f":"SUM(L43:L54)","v":169290.41},{"$f":"IF(L56<>0,N56/L56,0)","v":1.77382483321412},{"$f":"SUM(N43:N54)","v":300291.533283},null,{"$f":"SUM(P43:P54)","v":432309.01579400006}]
[]
[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,{"$f":"D24+D43+D62+D81","v":28539.1},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5382689226359627},{"$f":"F24+F43+F62+F81","v":100979.01061},null,{"$f":"H24+H43+H62+H81","v":28855.1},{"$f":"IF(H100<>0,J100/H100,0)","v":0.83012636899542902},{"$f":"J24+J43+J62+J81","v":23953.379390000002},null,{"$f":"L24+L43+L62+L81","v":14014.1},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8018000000000001},{"$f":"N24+N43+N62+N81","v":25250.605380000001},null,{"$f":"J100+N100","v":49203.984770000003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":29004.510000000002},3.4988582257035192,{"$f":"F25+F44+F63+F82","v":101482.66839599999},null,{"$f":"H25+H44+H63+H82","v":30689.510000000002},0.82679290223271718,{"$f":"J25+J44+J63+J82","v":25373.869040999998},null,{"$f":"L25+L44+L63+L82","v":14587.51},1.7712999999999999,{"$f":"N25+N44+N63+N82","v":25838.856463},null,51212.725504000002]
[null,"March",null,28996.7,3.4877852900502471,101134.26372,null,29461.7,0.82191247857387728,24214.938870000002,null,15585.7,1.7713000000000001,27606.950410000001,null,51821.889280000003]
[null,"April",null,27461.32,3.4672638122275257,95215.641071999999,null,28150.32,0.81665758016249901,22989.172211999998,null,16519.32,1.7713000000000001,29260.671516000002,null,52249.843728]
[null,"May",null,29548.3,3.4488458787815208,101907.53268,null,29680.3,0.81036034103428878,24051.73803,null,19473.3,1.7713000000000001,34493.05629,null,58544.794320000001]
[null,"June",null,26860.510000000002,3.4728509472083733,93282.547595999989,null,27123.510000000002,0.8174191777170432,22171.277241,null,15689.51,1.7713000000000001,27790.829063000001,null,49962.106304000001]
[null,"July",null,26451.27,3.467111866159923,91709.51209199999,null,27259.27,0.81689820589472861,22268.048757,null,15924.27,1.7713000000000001,28206.659451000003,null,50474.708208000004]
[null,"August",null,22988.66,3.4998372126083033,80456.567735999997,null,23547.66,0.8256392484858367,19441.872305999997,null,11491.66,1.7713000000000001,20355.177358000001,null,39797.049663999998]
[null,"September",null,22176.34,3.4927758982771731,77456.985864000002,null,22520.34,0.82328189956279529,18540.588294000001,null,11574.34,1.7713000000000001,20501.628442000001,null,39042.216736000002]
[null,"October",null,20578.940000000002,3.4928331986001213,71878.804823999992,null,20750.940000000002,0.82296657182758948,17077.329954000001,null,10736.94,1.7713000000000001,19018.341822000002,null,36095.671776000003]
[null,"November",null,22351.440000000002,3.4966073874434938,78154.210224000009,null,22826.440000000002,0.82460885727253119,18822.884603999999,null,11398.44,1.7713000000000003,20190.056772000004,null,39012.941376000002]
[null,"December",null,26432.32,3.5109619841164155,92802.870672000005,null,27035.32,0.82865983506021001,22403.083811999997,null,12295.32,1.7713000000000003,21778.700316000002,null,44181.784127999999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":311389.41000000003},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4890737468753348},{"$f":"SUM(F100:F111)","v":1086460.615486},null,{"$f":"SUM(H100:H111)","v":317900.41000000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82198126926291171},{"$f":"SUM(J100:J111)","v":261308.18251100005},null,{"$f":"SUM(L100:L111)","v":169290.41},{"$f":"IF(L113<>0,N113/L113,0)","v":1.77382483321412},{"$f":"SUM(N100:N111)","v":300291.533283},null,{"$f":"SUM(P100:P111)","v":561599.71579400008}]
[]
[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":561599.71579400008}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":14525},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.52},{"$f":"D24*E24","v":51128},null,{"$f":"'6. Historical Wholesale'!H24","v":14841},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.88},{"$f":"H24*I24","v":13060.08},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.13},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":13060.08}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":14417},{"$f":"E24","v":3.52},50747.840000000004,null,{"$f":"'6. Historical Wholesale'!H25","v":16102},{"$f":"I24","v":0.88},14169.76,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.13},0,null,14169.76]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":13411},3.52,47206.720000000001,null,{"$f":"'6. Historical Wholesale'!H26","v":13876},0.88,12210.88,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2.13,0,null,12210.88]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":10942},3.52,38515.840000000004,null,{"$f":"'6. Historical Wholesale'!H27","v":11631},0.88,10235.280000000001,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.13,0,null,10235.280000000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":10075},3.52,35464,null,{"$f":"'6. Historical Wholesale'!H28","v":10207},0.88,8982.16,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.13,0,null,8982.16]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":11171},3.52,39321.919999999998,null,{"$f":"'6. Historical Wholesale'!H29","v":11434},0.88,10061.92,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.13,0,null,10061.92]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":10527},3.52,37055.040000000001,null,{"$f":"'6. Historical Wholesale'!H30","v":11335},0.88,9974.7999999999993,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.13,0,null,9974.7999999999993]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":11497},3.52,40469.440000000002,null,{"$f":"'6. Historical Wholesale'!H31","v":12056},0.88,10609.28,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.13,0,null,10609.28]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":10602},3.52,37319.040000000001,null,{"$f":"'6. Historical Wholesale'!H32","v":10946},0.88,9632.48,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.13,0,null,9632.48]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":9842},3.52,34643.840000000004,null,{"$f":"'6. Historical Wholesale'!H33","v":10014},0.88,8812.32,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.13,0,null,8812.32]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":10953},3.52,38554.559999999998,null,{"$f":"'6. Historical Wholesale'!H34","v":11428},0.88,10056.64,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.13,0,null,10056.64]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":14137},3.52,49762.239999999998,null,{"$f":"'6. Historical Wholesale'!H35","v":14740},0.88,12971.2,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.13,0,null,12971.2]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":142099},{"$f":"IF(D37<>0,F37/D37,0)","v":3.52},{"$f":"SUM(F24:F35)","v":500188.48},null,{"$f":"SUM(H24:H35)","v":148610},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87999999999999989},{"$f":"SUM(J24:J35)","v":130776.79999999999},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":130776.79999999999}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":14014.1},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":44763.838219999998},null,{"$f":"'6. Historical Wholesale'!H43","v":14014.1},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":10804.8711},null,{"$f":"'6. Historical Wholesale'!L43","v":14014.1},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":24514.865130000002},null,{"$f":"J43+N43","v":35319.736230000002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":14587.51},{"$f":"E43","v":3.1941999999999999},46595.424442000003,null,{"$f":"'6. Historical Wholesale'!H44","v":14587.51},{"$f":"I43","v":0.77100000000000002},11246.970210000001,null,{"$f":"'6. Historical Wholesale'!L44","v":14587.51},{"$f":"M43","v":1.7493000000000001},25517.931243000003,null,36764.901453000006]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":15585.7},3.1941999999999999,49783.842940000002,null,{"$f":"'6. Historical Wholesale'!H45","v":15585.7},0.77100000000000002,12016.574700000001,null,{"$f":"'6. Historical Wholesale'!L45","v":15585.7},1.7493000000000001,27264.065010000002,null,39280.639710000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":16519.32},3.1941999999999999,52766.011943999998,null,{"$f":"'6. Historical Wholesale'!H46","v":16519.32},0.77100000000000002,12736.39572,null,{"$f":"'6. Historical Wholesale'!L46","v":16519.32},1.7493000000000001,28897.246476,null,41633.642196000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":19473.3},3.1941999999999999,62201.614859999994,null,{"$f":"'6. Historical Wholesale'!H47","v":19473.3},0.77100000000000002,15013.9143,null,{"$f":"'6. Historical Wholesale'!L47","v":19473.3},1.7493000000000001,34064.643689999997,null,49078.557990000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":15689.51},3.1941999999999999,50115.432842000002,null,{"$f":"'6. Historical Wholesale'!H48","v":15689.51},0.77100000000000002,12096.612210000001,null,{"$f":"'6. Historical Wholesale'!L48","v":15689.51},1.7493000000000001,27445.659843000001,null,39542.272053000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":15924.27},3.1941999999999999,50865.303233999999,null,{"$f":"'6. Historical Wholesale'!H49","v":15924.27},0.77100000000000002,12277.61217,null,{"$f":"'6. Historical Wholesale'!L49","v":15924.27},1.7493000000000001,27856.325511000003,null,40133.937681000003]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":11491.66},3.1941999999999999,36706.660371999998,null,{"$f":"'6. Historical Wholesale'!H50","v":11491.66},0.77100000000000002,8860.0698599999996,null,{"$f":"'6. Historical Wholesale'!L50","v":11491.66},1.7493000000000001,20102.360838000001,null,28962.430698]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":11574.34},3.1941999999999999,36970.756827999998,null,{"$f":"'6. Historical Wholesale'!H51","v":11574.34},0.77100000000000002,8923.8161400000008,null,{"$f":"'6. Historical Wholesale'!L51","v":11574.34},1.7493000000000001,20246.992962,null,29170.809101999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":10736.94},3.1941999999999999,34295.933748000003,null,{"$f":"'6. Historical Wholesale'!H52","v":10736.94},0.77100000000000002,8278.1807399999998,null,{"$f":"'6. Historical Wholesale'!L52","v":10736.94},1.7493000000000001,18782.129142000002,null,27060.309882000001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":11398.44},3.1941999999999999,36408.897047999999,null,{"$f":"'6. Historical Wholesale'!H53","v":11398.44},0.77100000000000002,8788.1972400000013,null,{"$f":"'6. Historical Wholesale'!L53","v":11398.44},1.7493000000000001,19939.291092000003,null,28727.488332000004]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":12295.32},3.1941999999999999,39273.711144000001,null,{"$f":"'6. Historical Wholesale'!H54","v":12295.32},0.77100000000000002,9479.6917200000007,null,{"$f":"'6. Historical Wholesale'!L54","v":12295.32},1.7493000000000001,21508.203276,null,30987.894996000003]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":169290.41},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999999},{"$f":"SUM(F43:F54)","v":540747.42762199999},null,{"$f":"SUM(H43:H54)","v":169290.41},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000002},{"$f":"SUM(J43:J54)","v":130522.90611000001},null,{"$f":"SUM(L43:L54)","v":169290.41},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7492999999999999},{"$f":"SUM(N43:N54)","v":296139.71421299997},null,{"$f":"SUM(P43:P54)","v":426662.62032299989}]
[]
[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,{"$f":"D24+D43+D62+D81","v":28539.1},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3600161960258035},{"$f":"F24+F43+F62+F81","v":95891.838220000005},null,{"$f":"H24+H43+H62+H81","v":28855.1},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82706180536542928},{"$f":"J24+J43+J62+J81","v":23864.951099999998},null,{"$f":"L24+L43+L62+L81","v":14014.1},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7493000000000001},{"$f":"N24+N43+N62+N81","v":24514.865130000002},null,{"$f":"J100+N100","v":48379.816229999997}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":29004.510000000002},3.3561423531030177,97343.264442000014,null,{"$f":"H25+H44+H63+H82","v":30689.510000000002},0.82818950872790087,{"$f":"J25+J44+J63+J82","v":25416.730210000002},null,{"$f":"L25+L44+L63+L82","v":14587.51},1.7493000000000001,{"$f":"N25+N44+N63+N82","v":25517.931243000003},null,50934.661453000008]
[null,"March",null,28996.7,3.3448827949387345,96990.562940000003,null,{"$f":"H26+H45+H64+H83","v":29461.7},0.82233729553963286,{"$f":"J26+J45+J64+J83","v":24227.454700000002},null,{"$f":"L26+L45+L64+L83","v":15585.7},1.7493000000000001,{"$f":"N26+N45+N64+N83","v":27264.065010000002},null,51491.519710000008]
[null,"April",null,27461.32,3.3240154495122591,91281.851943999995,null,{"$f":"H27+H46+H65+H84","v":28150.32},0.81603604221905823,{"$f":"J27+J46+J65+J84","v":22971.675719999999},null,{"$f":"L27+L46+L65+L84","v":16519.32},1.7493000000000001,{"$f":"N27+N46+N65+N84","v":28897.246476},null,51868.922196]
[null,"May",null,29548.3,3.3052871014576137,97665.614860000001,null,{"$f":"H28+H47+H66+H85","v":29680.3},0.80848489738985119,{"$f":"J28+J47+J66+J85","v":23996.0743},null,{"$f":"L28+L47+L66+L85","v":19473.3},1.7492999999999999,{"$f":"N28+N47+N66+N85","v":34064.643689999997},null,58060.717989999997]
[null,"June",null,26860.510000000002,3.3296967496894134,89437.352841999993,null,{"$f":"H29+H48+H67+H86","v":27123.510000000002},0.81694928901163599,{"$f":"J29+J48+J67+J86","v":22158.532210000001},null,{"$f":"L29+L48+L67+L86","v":15689.51},1.7493000000000001,{"$f":"N29+N48+N67+N86","v":27445.659843000001},null,49604.192053000006]
[null,"July",null,26451.27,3.3238609425558772,87920.343234,null,{"$f":"H30+H49+H68+H87","v":27259.27},0.81632458132591224,{"$f":"J30+J49+J68+J87","v":22252.41217},null,{"$f":"L30+L49+L68+L87","v":15924.27},1.7493000000000001,{"$f":"N30+N49+N68+N87","v":27856.325511000003},null,50108.737680999999]
[null,"August",null,22988.66,3.3571378397870952,77176.100372000001,null,{"$f":"H31+H50+H69+H88","v":23547.66},0.82680613954847326,{"$f":"J31+J50+J69+J88","v":19469.349860000002},null,{"$f":"L31+L50+L69+L88","v":11491.66},1.7493000000000001,{"$f":"N31+N50+N69+N88","v":20102.360838000001},null,39571.710698000003]
[null,"September",null,22176.34,3.3499575145402707,74289.796827999991,null,{"$f":"H32+H51+H70+H89","v":22520.34},0.82397939551534294,{"$f":"J32+J51+J70+J89","v":18556.296139999999},null,{"$f":"L32+L51+L70+L89","v":11574.34},1.7493000000000001,{"$f":"N32+N51+N70+N89","v":20246.992962},null,38803.289101999995]
[null,"October",null,20578.940000000002,3.3500157805990005,68939.773748000007,null,{"$f":"H33+H52+H71+H90","v":20750.940000000002},0.82360127974925457,{"$f":"J33+J52+J71+J90","v":17090.500739999999},null,{"$f":"L33+L52+L71+L90","v":10736.94},1.7493000000000001,{"$f":"N33+N52+N71+N90","v":18782.129142000002},null,35872.629882000001]
[null,"November",null,22351.440000000002,3.3538535793666981,74963.457047999997,null,{"$f":"H34+H53+H72+H91","v":22826.440000000002},0.82557057692745772,{"$f":"J34+J53+J72+J91","v":18844.837240000001},null,{"$f":"L34+L53+L72+L91","v":11398.44},1.7493000000000003,{"$f":"N34+N53+N72+N91","v":19939.291092000003},null,38784.128332000008]
[null,"December",null,26432.32,3.3684501074442195,89035.951143999991,null,{"$f":"H35+H54+H73+H92","v":27035.32},0.83042818505569749,{"$f":"J35+J54+J73+J92","v":22450.89172},null,{"$f":"L35+L54+L73+L92","v":12295.32},1.7493000000000001,{"$f":"N35+N54+N73+N92","v":21508.203276},null,43959.094996]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":311389.41000000003},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3428751081226555},{"$f":"SUM(F100:F111)","v":1040935.907622},null,{"$f":"SUM(H100:H111)","v":317900.41000000003},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82195460556342137},{"$f":"SUM(J100:J111)","v":261299.70610999997},null,{"$f":"SUM(L100:L111)","v":169290.41},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7492999999999999},{"$f":"SUM(N100:N111)","v":296139.71421299997},null,{"$f":"SUM(P100:P111)","v":557439.42032299994}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":557439.42032299994}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",7.2089535268773375E-3,50632142.918899998,0,{"$f":"ROUND(D17*E17, 2)","v":365004.77},{"$f":"G17/1007271.04","v":0.3623699635005887},{"$f":"H17*total_current_wholesale_network","v":393700.69357848895},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.775706712810848E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.5997462841230871E-3,19573870.669300001,0,{"$f":"ROUND(D18*E18, 2)","v":129182.58},{"$f":"G18/1007271.04","v":0.12825006862105356},{"$f":"H18*total_current_wholesale_network","v":139338.64849015159},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":7.1186047381365785E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.6887365360205346,null,188565.78,{"$f":"ROUND(D19*F19, 2)","v":507003.7},{"$f":"G19/1007271.04","v":0.50334386661210873},{"$f":"H19*total_current_wholesale_network","v":546863.28712049476},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.9001194549747824}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.5997574699939981E-3,309434.21730000002,0,{"$f":"ROUND(D20*E20, 2)","v":2042.19},{"$f":"G20/1007271.04","v":2.0274483420073311E-3},{"$f":"H20*total_current_wholesale_network","v":2202.742773523355},{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":7.1186140716550774E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.0285385310482993,null,259,{"$f":"ROUND(D21*F21, 2)","v":525.39},{"$f":"G21/1007271.04","v":5.2159744411990638E-4},{"$f":"H21*total_current_wholesale_network","v":566.69508017443798},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.1880118925653975}]
["Street Lighting","RTSR - Network","kW",2.0279494601001371,null,1732,{"$f":"ROUND(D22*F22, 2)","v":3512.41},{"$f":"G22/1007271.04","v":3.4870554801218149E-3},{"$f":"H22*total_current_wholesale_network","v":3788.5484431669761},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":2.1873836276945591}]
[]
["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",3.5894800883439402E-3,50632142.918899998,0,{"$f":"ROUND(D27*E27, 2)","v":181743.07},{"$f":"G27/492471.09","v":0.36904312494769997},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":207254.51408635796},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":4.0933387792479519E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.1671882306531359E-3,19573870.669300001,0,{"$f":"ROUND(D28*E28, 2)","v":61994.13},{"$f":"G28/492471.09","v":0.12588379553406881},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":70696.303795003056},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":3.6117692299808828E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.3018199123408791,null,188565.78,{"$f":"ROUND(D29*F29, 2)","v":245478.69},{"$f":"G29/492471.09","v":0.49846314836470906},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":279936.76245540311},{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":1.4845576034814116}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.1671855795314739E-3,309434.21730000002,0,{"$f":"ROUND(D30*E30, 2)","v":980.04},{"$f":"G30/492471.09","v":1.9900457507058939E-3},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":1117.6091280134876},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":3.6117826197933139E-3}]
["Sentinel Lighting","RTSR - Connection","kW",2.0548698412819024,null,259,{"$f":"ROUND(D31*F31, 2)","v":532.21},{"$f":"G31/492471.09","v":1.0806928788449288E-3},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":606.91681361991175},{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.3433081606946398}]
["Street Lighting","RTSR - Connection","kW",1.0063228317847879,null,1732,{"$f":"ROUND(D32*F32, 2)","v":1742.95},{"$f":"G32/492471.09","v":3.5391925239713056E-3},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":1987.6095156025351},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.1475805517335653}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",7.775706712810848E-3,50632142.918899998,0,{"$f":"IF(ISERROR(D37*E37), 0, ROUND(D37*E37, 2))","v":393700.69},{"$f":"G37/1086460.62","v":0.36236995870131028},{"$f":"H37*forecast_wholesale_network","v":377203.90185569506},{"$f":"IF(ISERROR(I37/E37), 0, I37/E37)","v":7.4498901312528122E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",7.1186047381365785E-3,19573870.669300001,0,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":139338.65},{"$f":"G38/1086460.62","v":0.12825006947789785},{"$f":"H38*forecast_wholesale_network","v":133500.10247456015},{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":6.8203220880550738E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.9001194549747824,null,188565.78,{"$f":"ROUND(D39*F39, 2)","v":546863.29},{"$f":"G39/1086460.62","v":0.50334386717118196},{"$f":"H39*forecast_wholesale_network","v":523948.70521980169},{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":2.778599092686922}]
["Unmetered Scattered Load","RTSR - Network","kWh",7.1186140716550774E-3,309434.21730000002,0,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":2202.7399999999998},{"$f":"G40/1086460.62","v":2.0274457807775855E-3},{"$f":"H40*forecast_wholesale_network","v":2110.4411139681101},{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.8203223689447803E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.1880118925653975,null,259,{"$f":"ROUND(D41*F41, 2)","v":566.70000000000005},{"$f":"G41/1086460.62","v":5.2160197025825016E-4},{"$f":"H41*forecast_wholesale_network","v":542.95422032819511},{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.0963483410355024}]
["Street Lighting","RTSR - Network","kW",2.1873836276945591,null,1732,{"$f":"ROUND(D42*F42, 2)","v":3788.55},{"$f":"G42/1086460.62","v":3.4870568985740135E-3},{"$f":"H42*forecast_wholesale_network","v":3629.8027376466971},{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.0957290633064072}]
[]
["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",4.0933387792479519E-3,50632142.918899998,0,{"$f":"ROUND(D47*E47, 2)","v":207254.51},{"$f":"G47/561599.71","v":0.3690431214788199},{"$f":"H47*forecast_wholesale_lineplus","v":205719.18371134382},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":4.0630155441150175E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.6117692299808828E-3,19573870.669300001,0,{"$f":"ROUND(D48*E48, 2)","v":70696.3},{"$f":"G48/561599.71","v":0.12588379007531897},{"$f":"H48*forecast_wholesale_lineplus","v":70172.586967648022},{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":3.5850133145974E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.4845576034814116,null,188565.78,{"$f":"ROUND(D49*F49, 2)","v":279936.76},{"$f":"G49/561599.71","v":0.4984631491351732},{"$f":"H49*forecast_wholesale_lineplus","v":277863.00890628801},{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":1.4735600961441042}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.6117826197933139E-3,309434.21730000002,0,{"$f":"ROUND(D50*E50, 2)","v":1117.6099999999999},{"$f":"G50/561599.71","v":1.9900473239204486E-3},{"$f":"H50*forecast_wholesale_lineplus","v":1109.3308266615522},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":3.5850295947912033E-3}]
["Sentinel Lighting","RTSR - Connection","kW",2.3433081606946398,null,259,{"$f":"ROUND(D51*F51, 2)","v":606.91999999999996},{"$f":"G51/561599.71","v":1.0806985637510391E-3},{"$f":"H51*forecast_wholesale_lineplus","v":602.4239809212778},{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":2.3259613162983701}]
["Street Lighting","RTSR - Connection","kW",1.1475805517335653,null,1732,{"$f":"ROUND(D52*F52, 2)","v":1987.61},{"$f":"G52/561599.71","v":3.5391934230165466E-3},{"$f":"H52*forecast_wholesale_lineplus","v":1972.8859301373177},{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.1390796363379432}]

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