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

{"sheet":"1. Info","index":0,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Enersource Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Horizon Utilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Hydro One Brampton "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corp. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clinton Power Corporation"]
[null,null,"Utility Name   ","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,"COLLUS PowerStream Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,"Service Territory","Amhestburg, LaSalle, Leamington, Tecumseh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy + Inc."]
[null,null,"Assigned EB Number","EB-2017-0039",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd."]
[null,null,"Name and Title","Kristopher Taylor, Director of Corporate Strategy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Phone Number","519-946-2000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,"Email Address","ktaylor@essexpower.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,"Date","August 28th, 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,"Last COS Re-based Year",2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Haldimand County Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Norfolk Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Woodstock Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket - Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,4.7999999999999996E-3,null,3.2000000000000002E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,4.1000000000000003E-3,null,3.0000000000000001E-3,null,null,1,"C18",{"$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,1.6986000000000001,null,1.2157,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 4,999 kW – Interval Metered",null,"kW",null,2.0924,null,1.3480000000000001,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Embedded Distributor",null,"kW",null,null,null,null,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,4.1000000000000003E-3,null,3.0000000000000001E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.3077000000000001,null,0.92669999999999997,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,"kW",null,1.2894000000000001,null,0.92069999999999996,null,null,1,"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":32,"n_cols":9,"rows_kept":32,"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",4.7999999999999996E-3,255390422,null,1.0355000000000001,{"$f":"F17*H17","v":264456781.98100004}]
[null,"Residential","RTSR - Connection","kWh",3.2000000000000002E-3,255390422,null,1.0355000000000001,{"$f":"F18*H18","v":264456781.98100004}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",4.1000000000000003E-3,66808993,null,1.0355000000000001,{"$f":"F19*H19","v":69180712.25150001}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",3.0000000000000001E-3,66808993,null,1.0355000000000001,{"$f":"F20*H20","v":69180712.25150001}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",1.6986000000000001,219618449,563949]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",1.2157,219618449,563949]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.0924,219618449,563949]
[null,"General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",1.3480000000000001,219618449,563949]
[null,"Embedded Distributor","RTSR - Network","kW"]
[null,"Embedded Distributor","RTSR - Connection","kW"]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",4.1000000000000003E-3,1554368,null,1.0355000000000001,{"$f":"F27*H27","v":1609548.0640000002}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",3.0000000000000001E-3,1554368,null,1.0355000000000001,{"$f":"F28*H28","v":1609548.0640000002}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.3077000000000001,335758,2080]
[null,"Sentinel Lighting","RTSR - Connection","kW",0.92669999999999997,335758,2080]
[null,"Street Lighting","RTSR - Network","kW",1.2894000000000001,4268688,13490]
[null,"Street Lighting","RTSR - Connection","kW",0.92069999999999996,4268688,13490]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[48,4,48,5],[44,4,44,5],[59,4,59,5],[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[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,2016,null,null,2017,null,2018]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.66,null,3.61]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.87,null,0.95]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.02,null,2.34]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,2016,null,null,2017,null,2018]
[null,null,null,null,"Jan 2016","Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.4121000000000001,3.3395999999999999,null,3.1941999999999999,null,3.1941999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.78790000000000004,0.77910000000000001,null,0.77100000000000002,null,0.77100000000000002]
[]
[null,"Transformation Connection Service Rate","kW",null,1.8018000000000001,1.7713000000000001,null,1.7493000000000001,null,1.7493000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.5897000000000001},{"$f":"SUM(F40,F38)","v":2.5504000000000002},null,{"$f":"SUM(H40,H38)","v":2.5203000000000002},null,{"$f":"SUM(J40,J38)","v":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2016,null,null,2017,null,2018]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2016",null,null,"Effective \nJanuary 1, 2017",null,"Effective \nJanuary 1, 2018"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2016",null,null,"Current 2017",null,"Forecast 2018"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[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,null,{"$f":"IF(D24<>0,F24/D24,0)","v":0},null,null,null,{"$f":"IF(H24<>0,J24/H24,0)","v":0},null,null,null,{"$f":"IF(L24<>0,N24/L24,0)","v":0},null,null,{"$f":"J24+N24","v":0}]
[null,"February",null,null,{"$f":"IF(D25<>0,F25/D25,0)","v":0},null,null,null,{"$f":"IF(H25<>0,J25/H25,0)","v":0},null,null,null,{"$f":"IF(L25<>0,N25/L25,0)","v":0},null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,77768.37,{"$f":"IF(D43<>0,F43/D43,0)","v":3.4120999321446499},265353.45,null,34921.120000000003,{"$f":"IF(H43<>0,J43/H43,0)","v":0.78789998717108722},27514.35,null,78524.34,{"$f":"IF(L43<>0,N43/L43,0)","v":1.8017999259847328},141485.15,null,{"$f":"J43+N43","v":168999.5}]
[null,"February",null,72959.350000000006,{"$f":"IF(D44<>0,F44/D44,0)","v":3.339737127592282},243665.05,null,33805.57,{"$f":"IF(H44<>0,J44/H44,0)","v":0.7791000122169216},26337.919999999998,null,74707.09,{"$f":"IF(L44<>0,N44/L44,0)","v":1.7713000198508604},132328.67000000001,null,158666.59000000003]
[null,"March",null,71387.03,3.3396000646055732,238404.13,null,31995.759999999998,0.77910010576401378,24927.9,null,71901.5,1.771300042419143,127359.13,null,152287.03]
[null,"April",null,61964.49,3.3395999870248265,206936.61,null,30494.77,0.77910015389524168,23758.48,null,67394.080000000002,1.7712999420720634,119375.13,null,143133.61000000002]
[null,"May",null,94967.43,3.3396000081291026,317153.23,null,45700.47,0.77910008365340655,35605.24,null,99294.27,1.7712999954579454,175879.94,null,211485.18]
[null,"June",null,117610.96,3.3395999828587404,392773.56,null,54247.7,0.77909994340773892,42264.38,null,120504.77,1.7713000074602856,213450.1,null,255714.48]
[null,"July",null,127201.42,3.3395999824530258,424801.86,null,59238.02,0.77909997667038833,46152.34,null,129906.84,1.7713000331622262,230103.99,null,276256.32999999996]
[null,"August",null,126187.07,3.3396000081466348,421414.34,null,57670.2,0.77909995110126207,44930.85,null,128215.73,1.771299980119444,227108.52,null,272039.37]
[null,"September",null,129453.71,3.3396000006488804,432323.61,null,60078.58,0.77909997206991244,46807.22,null,131245.28,1.7712999659873483,232474.76,null,279281.98]
[null,"October",null,81920.02,3.3396000147460896,273580.09999999998,null,35783.42,0.77909992952043161,27878.86,null,83871.66,1.771299983808595,148561.87,null,176440.72999999998]
[null,"November",null,76740.02,3.3395999896794395,256280.97,null,31674.02,0.7791000321399052,24677.23,null,77890.28,1.7712999619464713,137967.04999999999,null,162644.28]
[null,"December",null,80506.899999999994,3.3395999597550028,268860.84000000003,null,36015.519999999997,0.77909995468620197,28059.69,null,81021.42,1.7712999846213506,143513.24,null,171572.93]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":1118666.77},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3446490504048851},{"$f":"SUM(F43:F54)","v":3741547.75},null,{"$f":"SUM(H43:H54)","v":511625.15000000008},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77970064606870837},{"$f":"SUM(J43:J54)","v":398914.4599999999},null,{"$f":"SUM(L43:L54)","v":1144477.26},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7733926404094738},{"$f":"SUM(N43:N54)","v":2029607.5499999998},null,{"$f":"SUM(P43:P54)","v":2428522.0099999998}]
[]
[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,{"$f":"D24+D43+D62+D81","v":77768.37},{"$f":"IF(D100<>0,F100/D100,0)","v":3.4120999321446499},{"$f":"F24+F43+F62+F81","v":265353.45},null,{"$f":"H24+H43+H62+H81","v":34921.120000000003},{"$f":"IF(H100<>0,J100/H100,0)","v":0.78789998717108722},{"$f":"J24+J43+J62+J81","v":27514.35},null,{"$f":"L24+L43+L62+L81","v":78524.34},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8017999259847328},{"$f":"N24+N43+N62+N81","v":141485.15},null,{"$f":"J100+N100","v":168999.5}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":72959.350000000006},3.339737127592282,{"$f":"F25+F44+F63+F82","v":243665.05},null,{"$f":"H25+H44+H63+H82","v":33805.57},0.7791000122169216,{"$f":"J25+J44+J63+J82","v":26337.919999999998},null,{"$f":"L25+L44+L63+L82","v":74707.09},1.7713000198508604,{"$f":"N25+N44+N63+N82","v":132328.67000000001},null,158666.59000000003]
[null,"March",null,71387.03,3.3396000646055732,238404.13,null,31995.759999999998,0.77910010576401378,24927.9,null,71901.5,1.771300042419143,127359.13,null,152287.03]
[null,"April",null,61964.49,3.3395999870248265,206936.61,null,30494.77,0.77910015389524168,23758.48,null,67394.080000000002,1.7712999420720634,119375.13,null,143133.61000000002]
[null,"May",null,94967.43,3.3396000081291026,317153.23,null,45700.47,0.77910008365340655,35605.24,null,99294.27,1.7712999954579454,175879.94,null,211485.18]
[null,"June",null,117610.96,3.3395999828587404,392773.56,null,54247.7,0.77909994340773892,42264.38,null,120504.77,1.7713000074602856,213450.1,null,255714.48]
[null,"July",null,127201.42,3.3395999824530258,424801.86,null,59238.02,0.77909997667038833,46152.34,null,129906.84,1.7713000331622262,230103.99,null,276256.32999999996]
[null,"August",null,126187.07,3.3396000081466348,421414.34,null,57670.2,0.77909995110126207,44930.85,null,128215.73,1.771299980119444,227108.52,null,272039.37]
[null,"September",null,129453.71,3.3396000006488804,432323.61,null,60078.58,0.77909997206991244,46807.22,null,131245.28,1.7712999659873483,232474.76,null,279281.98]
[null,"October",null,81920.02,3.3396000147460896,273580.09999999998,null,35783.42,0.77909992952043161,27878.86,null,83871.66,1.771299983808595,148561.87,null,176440.72999999998]
[null,"November",null,76740.02,3.3395999896794395,256280.97,null,31674.02,0.7791000321399052,24677.23,null,77890.28,1.7712999619464713,137967.04999999999,null,162644.28]
[null,"December",null,80506.899999999994,3.3395999597550028,268860.84000000003,null,36015.519999999997,0.77909995468620197,28059.69,null,81021.42,1.7712999846213506,143513.24,null,171572.93]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1118666.77},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3446490504048851},{"$f":"SUM(F100:F111)","v":3741547.75},null,{"$f":"SUM(H100:H111)","v":511625.15000000008},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77970064606870837},{"$f":"SUM(J100:J111)","v":398914.4599999999},null,{"$f":"SUM(L100:L111)","v":1144477.26},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7733926404094738},{"$f":"SUM(N100:N111)","v":2029607.5499999998},null,{"$f":"SUM(P100:P111)","v":2428522.0099999998}]
[]
[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":2428522.0099999998}]

{"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 2017 Uniform Transmission Rates are applied against historical 2016 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":0},null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":0},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},{"$f":"E25","v":3.66},0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},{"$f":"I25","v":0.87},0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2.02},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.66,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.87,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":77768.37},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":248407.72745399998},null,{"$f":"'6. Historical Wholesale'!H43","v":34921.120000000003},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":26924.183520000002},null,{"$f":"'6. Historical Wholesale'!L43","v":78524.34},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":137362.627962},null,{"$f":"J43+N43","v":164286.81148199999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":72959.350000000006},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":233046.75577000002},null,{"$f":"'6. Historical Wholesale'!H44","v":33805.57},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":26064.09447},null,{"$f":"'6. Historical Wholesale'!L44","v":74707.09},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":130685.11253699999},null,156749.20700699999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":71387.03},3.1941999999999999,228024.451226,null,{"$f":"'6. Historical Wholesale'!H45","v":31995.759999999998},0.77100000000000002,24668.730960000001,null,{"$f":"'6. Historical Wholesale'!L45","v":71901.5},{"$f":"M44","v":1.7493000000000001},125777.29395000001,null,150446.02491000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":61964.49},3.1941999999999999,197926.97395799999,null,{"$f":"'6. Historical Wholesale'!H46","v":30494.77},0.77100000000000002,23511.467670000002,null,{"$f":"'6. Historical Wholesale'!L46","v":67394.080000000002},{"$f":"M45","v":1.7493000000000001},117892.46414400001,null,141403.93181400001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":94967.43},3.1941999999999999,303344.96490599995,null,{"$f":"'6. Historical Wholesale'!H47","v":45700.47},0.77100000000000002,35235.06237,null,{"$f":"'6. Historical Wholesale'!L47","v":99294.27},1.7493000000000001,173695.46651100001,null,208930.52888100001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":117610.96},3.1941999999999999,375672.92843199999,null,{"$f":"'6. Historical Wholesale'!H48","v":54247.7},0.77100000000000002,41824.976699999999,null,{"$f":"'6. Historical Wholesale'!L48","v":120504.77},1.7493000000000001,210798.99416100001,null,252623.97086100001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":127201.42},3.1941999999999999,406306.77576399996,null,{"$f":"'6. Historical Wholesale'!H49","v":59238.02},0.77100000000000002,45672.513419999996,null,{"$f":"'6. Historical Wholesale'!L49","v":129906.84},1.7493000000000001,227246.03521200002,null,272918.54863199999]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":126187.07},3.1941999999999999,403066.73899400001,null,{"$f":"'6. Historical Wholesale'!H50","v":57670.2},0.77100000000000002,44463.724199999997,null,{"$f":"'6. Historical Wholesale'!L50","v":128215.73},1.7493000000000001,224287.77648900001,null,268751.50068900001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":129453.71},3.1941999999999999,413501.04048199998,null,{"$f":"'6. Historical Wholesale'!H51","v":60078.58},0.77100000000000002,46320.585180000002,null,{"$f":"'6. Historical Wholesale'!L51","v":131245.28},1.7493000000000001,229587.368304,null,275907.953484]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":81920.02},3.1941999999999999,261668.927884,null,{"$f":"'6. Historical Wholesale'!H52","v":35783.42},0.77100000000000002,27589.016820000001,null,{"$f":"'6. Historical Wholesale'!L52","v":83871.66},1.7493000000000001,146716.69483800002,null,174305.71165800001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":76740.02},3.1941999999999999,245122.971884,null,{"$f":"'6. Historical Wholesale'!H53","v":31674.02},0.77100000000000002,24420.669420000002,null,{"$f":"'6. Historical Wholesale'!L53","v":77890.28},1.7493000000000001,136253.466804,null,160674.13622399999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":80506.899999999994},3.1941999999999999,257155.13997999998,null,{"$f":"'6. Historical Wholesale'!H54","v":36015.519999999997},0.77100000000000002,27767.965919999999,null,{"$f":"'6. Historical Wholesale'!L54","v":81021.42},1.7493000000000001,141730.77000600001,null,169498.73592599999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":1118666.77},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999995},{"$f":"SUM(F43:F54)","v":3573245.3967339997},null,{"$f":"SUM(H43:H54)","v":511625.15000000008},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":394462.99064999999},null,{"$f":"SUM(L43:L54)","v":1144477.26},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000003},{"$f":"SUM(N43:N54)","v":2002034.0709180003},null,{"$f":"SUM(P43:P54)","v":2396497.0615679999}]
[]
[null,{"$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":77768.37},{"$f":"IF(D100<>0,F100/D100,0)","v":3.1941999999999999},{"$f":"F24+F43+F62+F81","v":248407.72745399998},null,{"$f":"H24+H43+H62+H81","v":34921.120000000003},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77100000000000002},{"$f":"J24+J43+J62+J81","v":26924.183520000002},null,{"$f":"L24+L43+L62+L81","v":78524.34},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7493000000000001},{"$f":"N24+N43+N62+N81","v":137362.627962},null,{"$f":"J100+N100","v":164286.81148199999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":72959.350000000006},3.1941999999999999,{"$f":"F25+F44+F63+F82","v":233046.75577000002},null,{"$f":"H25+H44+H63+H82","v":33805.57},0.77100000000000002,{"$f":"J25+J44+J63+J82","v":26064.09447},null,{"$f":"L25+L44+L63+L82","v":74707.09},1.7493000000000001,{"$f":"N25+N44+N63+N82","v":130685.11253699999},null,156749.20700699999]
[null,"March",null,71387.03,3.1941999999999999,228024.451226,null,31995.759999999998,0.77100000000000002,24668.730960000001,null,71901.5,1.7493000000000001,125777.29395000001,null,150446.02491000001]
[null,"April",null,61964.49,3.1941999999999999,197926.97395799999,null,30494.77,0.77100000000000002,23511.467670000002,null,67394.080000000002,1.7493000000000001,117892.46414400001,null,141403.93181400001]
[null,"May",null,94967.43,3.1941999999999999,303344.96490599995,null,45700.47,0.77100000000000002,35235.06237,null,99294.27,1.7493000000000001,173695.46651100001,null,208930.52888100001]
[null,"June",null,117610.96,3.1941999999999999,375672.92843199999,null,54247.7,0.77100000000000002,41824.976699999999,null,120504.77,1.7493000000000001,210798.99416100001,null,252623.97086100001]
[null,"July",null,127201.42,3.1941999999999999,406306.77576399996,null,59238.02,0.77100000000000002,45672.513419999996,null,129906.84,1.7493000000000001,227246.03521200002,null,272918.54863199999]
[null,"August",null,126187.07,3.1941999999999999,403066.73899400001,null,57670.2,0.77100000000000002,44463.724199999997,null,128215.73,1.7493000000000001,224287.77648900001,null,268751.50068900001]
[null,"September",null,129453.71,3.1941999999999995,413501.04048199998,null,60078.58,0.77100000000000002,46320.585180000002,null,131245.28,1.7493000000000001,229587.368304,null,275907.953484]
[null,"October",null,81920.02,3.1941999999999999,261668.927884,null,35783.42,0.77100000000000002,27589.016820000001,null,83871.66,1.7493000000000003,146716.69483800002,null,174305.71165800001]
[null,"November",null,76740.02,3.1941999999999999,245122.971884,null,31674.02,0.77100000000000002,24420.669420000002,null,77890.28,1.7493000000000001,136253.466804,null,160674.13622399999]
[null,"December",null,80506.899999999994,3.1941999999999999,257155.13997999998,null,36015.519999999997,0.77100000000000002,27767.965919999999,null,81021.42,1.7493000000000001,141730.77000600001,null,169498.73592599999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1118666.77},{"$f":"IF(D113<>0,F113/D113,0)","v":3.1941999999999995},{"$f":"SUM(F100:F111)","v":3573245.3967339997},null,{"$f":"SUM(H100:H111)","v":511625.15000000008},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77099999999999991},{"$f":"SUM(J100:J111)","v":394462.99064999999},null,{"$f":"SUM(L100:L111)","v":1144477.26},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7493000000000003},{"$f":"SUM(N100:N111)","v":2002034.0709180003},null,{"$f":"SUM(P100:P111)","v":2396497.0615679999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2396497.0615679999}]

{"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 2018 Uniform Transmission Rates are applied against historical 2016 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.61},{"$f":"D24*E24","v":0},null,{"$f":"'6. Historical Wholesale'!H24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.95},{"$f":"H24*I24","v":0},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.34},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":0},{"$f":"E24","v":3.61},0,null,{"$f":"'6. Historical Wholesale'!H25","v":0},{"$f":"I24","v":0.95},0,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.34},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H26","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2.34,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H27","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.34,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H28","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.34,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H29","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.34,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H30","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.34,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H31","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.34,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H32","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.34,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H33","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.34,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H34","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.34,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":0},3.61,0,null,{"$f":"'6. Historical Wholesale'!H35","v":0},0.95,0,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.34,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":0},{"$f":"IF(D37<>0,F37/D37,0)","v":0},{"$f":"SUM(F24:F35)","v":0},null,{"$f":"SUM(H24:H35)","v":0},{"$f":"IF(H37<>0,J37/H37,0)","v":0},{"$f":"SUM(J24:J35)","v":0},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":77768.37},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":248407.72745399998},null,{"$f":"'6. Historical Wholesale'!H43","v":34921.120000000003},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":26924.183520000002},null,{"$f":"'6. Historical Wholesale'!L43","v":78524.34},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":137362.627962},null,{"$f":"J43+N43","v":164286.81148199999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":72959.350000000006},{"$f":"E43","v":3.1941999999999999},233046.75577000002,null,{"$f":"'6. Historical Wholesale'!H44","v":33805.57},{"$f":"I43","v":0.77100000000000002},26064.09447,null,{"$f":"'6. Historical Wholesale'!L44","v":74707.09},{"$f":"M43","v":1.7493000000000001},130685.11253699999,null,156749.20700699999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":71387.03},3.1941999999999999,228024.451226,null,{"$f":"'6. Historical Wholesale'!H45","v":31995.759999999998},0.77100000000000002,24668.730960000001,null,{"$f":"'6. Historical Wholesale'!L45","v":71901.5},1.7493000000000001,125777.29395000001,null,150446.02491000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":61964.49},3.1941999999999999,197926.97395799999,null,{"$f":"'6. Historical Wholesale'!H46","v":30494.77},0.77100000000000002,23511.467670000002,null,{"$f":"'6. Historical Wholesale'!L46","v":67394.080000000002},1.7493000000000001,117892.46414400001,null,141403.93181400001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":94967.43},3.1941999999999999,303344.96490599995,null,{"$f":"'6. Historical Wholesale'!H47","v":45700.47},0.77100000000000002,35235.06237,null,{"$f":"'6. Historical Wholesale'!L47","v":99294.27},1.7493000000000001,173695.46651100001,null,208930.52888100001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":117610.96},3.1941999999999999,375672.92843199999,null,{"$f":"'6. Historical Wholesale'!H48","v":54247.7},0.77100000000000002,41824.976699999999,null,{"$f":"'6. Historical Wholesale'!L48","v":120504.77},1.7493000000000001,210798.99416100001,null,252623.97086100001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":127201.42},3.1941999999999999,406306.77576399996,null,{"$f":"'6. Historical Wholesale'!H49","v":59238.02},0.77100000000000002,45672.513419999996,null,{"$f":"'6. Historical Wholesale'!L49","v":129906.84},1.7493000000000001,227246.03521200002,null,272918.54863199999]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":126187.07},3.1941999999999999,403066.73899400001,null,{"$f":"'6. Historical Wholesale'!H50","v":57670.2},0.77100000000000002,44463.724199999997,null,{"$f":"'6. Historical Wholesale'!L50","v":128215.73},1.7493000000000001,224287.77648900001,null,268751.50068900001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":129453.71},3.1941999999999999,413501.04048199998,null,{"$f":"'6. Historical Wholesale'!H51","v":60078.58},0.77100000000000002,46320.585180000002,null,{"$f":"'6. Historical Wholesale'!L51","v":131245.28},1.7493000000000001,229587.368304,null,275907.953484]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":81920.02},3.1941999999999999,261668.927884,null,{"$f":"'6. Historical Wholesale'!H52","v":35783.42},0.77100000000000002,27589.016820000001,null,{"$f":"'6. Historical Wholesale'!L52","v":83871.66},1.7493000000000001,146716.69483800002,null,174305.71165800001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":76740.02},3.1941999999999999,245122.971884,null,{"$f":"'6. Historical Wholesale'!H53","v":31674.02},0.77100000000000002,24420.669420000002,null,{"$f":"'6. Historical Wholesale'!L53","v":77890.28},1.7493000000000001,136253.466804,null,160674.13622399999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":80506.899999999994},3.1941999999999999,257155.13997999998,null,{"$f":"'6. Historical Wholesale'!H54","v":36015.519999999997},0.77100000000000002,27767.965919999999,null,{"$f":"'6. Historical Wholesale'!L54","v":81021.42},1.7493000000000001,141730.77000600001,null,169498.73592599999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":1118666.77},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999995},{"$f":"SUM(F43:F54)","v":3573245.3967339997},null,{"$f":"SUM(H43:H54)","v":511625.15000000008},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":394462.99064999999},null,{"$f":"SUM(L43:L54)","v":1144477.26},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000003},{"$f":"SUM(N43:N54)","v":2002034.0709180003},null,{"$f":"SUM(P43:P54)","v":2396497.0615679999}]
[]
[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,{"$f":"D24+D43+D62+D81","v":77768.37},{"$f":"IF(D100<>0,F100/D100,0)","v":3.1941999999999999},{"$f":"F24+F43+F62+F81","v":248407.72745399998},null,{"$f":"H24+H43+H62+H81","v":34921.120000000003},{"$f":"IF(H100<>0,J100/H100,0)","v":0.77100000000000002},{"$f":"J24+J43+J62+J81","v":26924.183520000002},null,{"$f":"L24+L43+L62+L81","v":78524.34},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7493000000000001},{"$f":"N24+N43+N62+N81","v":137362.627962},null,{"$f":"J100+N100","v":164286.81148199999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":72959.350000000006},3.1941999999999999,233046.75577000002,null,{"$f":"H25+H44+H63+H82","v":33805.57},0.77100000000000002,{"$f":"J25+J44+J63+J82","v":26064.09447},null,{"$f":"L25+L44+L63+L82","v":74707.09},1.7493000000000001,{"$f":"N25+N44+N63+N82","v":130685.11253699999},null,156749.20700699999]
[null,"March",null,71387.03,3.1941999999999999,228024.451226,null,{"$f":"H26+H45+H64+H83","v":31995.759999999998},0.77100000000000002,{"$f":"J26+J45+J64+J83","v":24668.730960000001},null,{"$f":"L26+L45+L64+L83","v":71901.5},1.7493000000000001,{"$f":"N26+N45+N64+N83","v":125777.29395000001},null,150446.02491000001]
[null,"April",null,61964.49,3.1941999999999999,197926.97395799999,null,{"$f":"H27+H46+H65+H84","v":30494.77},0.77100000000000002,{"$f":"J27+J46+J65+J84","v":23511.467670000002},null,{"$f":"L27+L46+L65+L84","v":67394.080000000002},1.7493000000000001,{"$f":"N27+N46+N65+N84","v":117892.46414400001},null,141403.93181400001]
[null,"May",null,94967.43,3.1941999999999999,303344.96490599995,null,{"$f":"H28+H47+H66+H85","v":45700.47},0.77100000000000002,{"$f":"J28+J47+J66+J85","v":35235.06237},null,{"$f":"L28+L47+L66+L85","v":99294.27},1.7493000000000001,{"$f":"N28+N47+N66+N85","v":173695.46651100001},null,208930.52888100001]
[null,"June",null,117610.96,3.1941999999999999,375672.92843199999,null,{"$f":"H29+H48+H67+H86","v":54247.7},0.77100000000000002,{"$f":"J29+J48+J67+J86","v":41824.976699999999},null,{"$f":"L29+L48+L67+L86","v":120504.77},1.7493000000000001,{"$f":"N29+N48+N67+N86","v":210798.99416100001},null,252623.97086100001]
[null,"July",null,127201.42,3.1941999999999999,406306.77576399996,null,{"$f":"H30+H49+H68+H87","v":59238.02},0.77100000000000002,{"$f":"J30+J49+J68+J87","v":45672.513419999996},null,{"$f":"L30+L49+L68+L87","v":129906.84},1.7493000000000001,{"$f":"N30+N49+N68+N87","v":227246.03521200002},null,272918.54863199999]
[null,"August",null,126187.07,3.1941999999999999,403066.73899400001,null,{"$f":"H31+H50+H69+H88","v":57670.2},0.77100000000000002,{"$f":"J31+J50+J69+J88","v":44463.724199999997},null,{"$f":"L31+L50+L69+L88","v":128215.73},1.7493000000000001,{"$f":"N31+N50+N69+N88","v":224287.77648900001},null,268751.50068900001]
[null,"September",null,129453.71,3.1941999999999995,413501.04048199998,null,{"$f":"H32+H51+H70+H89","v":60078.58},0.77100000000000002,{"$f":"J32+J51+J70+J89","v":46320.585180000002},null,{"$f":"L32+L51+L70+L89","v":131245.28},1.7493000000000001,{"$f":"N32+N51+N70+N89","v":229587.368304},null,275907.953484]
[null,"October",null,81920.02,3.1941999999999999,261668.927884,null,{"$f":"H33+H52+H71+H90","v":35783.42},0.77100000000000002,{"$f":"J33+J52+J71+J90","v":27589.016820000001},null,{"$f":"L33+L52+L71+L90","v":83871.66},1.7493000000000003,{"$f":"N33+N52+N71+N90","v":146716.69483800002},null,174305.71165800001]
[null,"November",null,76740.02,3.1941999999999999,245122.971884,null,{"$f":"H34+H53+H72+H91","v":31674.02},0.77100000000000002,{"$f":"J34+J53+J72+J91","v":24420.669420000002},null,{"$f":"L34+L53+L72+L91","v":77890.28},1.7493000000000001,{"$f":"N34+N53+N72+N91","v":136253.466804},null,160674.13622399999]
[null,"December",null,80506.899999999994,3.1941999999999999,257155.13997999998,null,{"$f":"H35+H54+H73+H92","v":36015.519999999997},0.77100000000000002,{"$f":"J35+J54+J73+J92","v":27767.965919999999},null,{"$f":"L35+L54+L73+L92","v":81021.42},1.7493000000000001,{"$f":"N35+N54+N73+N92","v":141730.77000600001},null,169498.73592599999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1118666.77},{"$f":"IF(D113<>0,F113/D113,0)","v":3.1941999999999995},{"$f":"SUM(F100:F111)","v":3573245.3967339997},null,{"$f":"SUM(H100:H111)","v":511625.15000000008},{"$f":"IF(H113<>0,J113/H113,0)","v":0.77099999999999991},{"$f":"SUM(J100:J111)","v":394462.99064999999},null,{"$f":"SUM(L100:L111)","v":1144477.26},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7493000000000003},{"$f":"SUM(N100:N111)","v":2002034.0709180003},null,{"$f":"SUM(P100:P111)","v":2396497.0615679999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":2396497.0615679999}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":60,"n_cols":10,"rows_kept":60,"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",4.7999999999999996E-3,264456781.98100004,null,{"$f":"ROUND(D17*E17, 2)","v":1269392.55},{"$f":"G17/3717677.31","v":0.34144774926686683},{"$f":"H17*total_current_wholesale_network","v":1220076.5982930169},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":4.6135197938719291E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",4.1000000000000003E-3,69180712.25150001,null,{"$f":"ROUND(D18*E18, 2)","v":283640.92},7.6295196260592071E-2,272621.45883107767,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":3.9407148316135841E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",1.6986000000000001,null,563949,{"$f":"ROUND(D19*F19, 2)","v":957923.77},0.25766727182677401,920708.39294402848,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":1.6326093191831681}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.0924,null,563949,{"$f":"ROUND(D20*F20, 2)","v":1180006.8899999999},0.31740433383660183,1134163.5747850591,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.0111101797947315}]
["Embedded Distributor","RTSR - Network","kW",null,null,null,{"$f":"ROUND(D21*F21, 2)","v":0},0,0,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":0}]
["Unmetered Scattered Load","RTSR - Network","kWh",4.1000000000000003E-3,1609548.0640000002,null,{"$f":"ROUND(D22*E22, 2)","v":6599.15},1.7750733723578605E-3,6342.7727566428221,{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":3.9407165890280749E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.3077000000000001,null,2080,{"$f":"ROUND(D23*F23, 2)","v":2720.02},7.316449958374682E-4,2614.3471134196998,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.256897650682548}]
["Street Lighting","RTSR - Network","kW",1.2894000000000001,null,13490,{"$f":"ROUND(D24*F24, 2)","v":17394.009999999998},4.6787304409698751E-3,16718.252010754844,{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":1.2393070430507669}]
[]
["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",3.2000000000000002E-3,264456781.98100004,null,{"$f":"ROUND(D29*E29, 2)","v":846261.7},{"$f":"G29/2518776.31","v":0.33598128449921777},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":805178.16104421753},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":3.0446493185493943E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.0000000000000001E-3,69180712.25150001,null,{"$f":"ROUND(D30*E30, 2)","v":207542.14},8.239800381479688E-2,197466.57402122958,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":2.8543587886658106E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.2157,null,563949,{"$f":"ROUND(D31*F31, 2)","v":685592.8},0.27219280937257984,652309.26784132631,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.1566813095533928}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",1.3480000000000001,null,563949,{"$f":"ROUND(D32*F32, 2)","v":760203.25},0.30181451484272537,723297.59795916278,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.2825585256098739}]
["Embedded Distributor","RTSR - Connection","kW",null,null,null,{"$f":"ROUND(D33*F33, 2)","v":0},0,0,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":0}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.0000000000000001E-3,1609548.0640000002,null,{"$f":"ROUND(D34*E34, 2)","v":4828.6400000000003},1.9170578907024896E-3,4594.2236019242646,{"$f":"IF(ISERROR(I34/E34), 0, I34/E34)","v":2.8543562660109938E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.92669999999999997,null,2080,{"$f":"ROUND(D35*F35, 2)","v":1927.54},7.6526843306700787E-4,1833.963551155832,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":0.88171324574799614}]
["Street Lighting","RTSR - Connection","kW",0.92069999999999996,null,13490,{"$f":"ROUND(D36*F36, 2)","v":12420.24},4.9310611469106595E-3,11817.273548983527,{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":0.87600248695207761}]
[]
["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",4.6135197938719291E-3,264456781.98100004,null,{"$f":"IF(ISERROR(D41*E41), 0, ROUND(D41*E41, 2))","v":1220076.6000000001},{"$f":"G41/3573245.39","v":0.3414477503880583},{"$f":"H41*forecast_wholesale_network","v":1220076.6022993091},{"$f":"IF(ISERROR(I41/E41), 0, I41/E41)","v":4.6135198090210662E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",3.9407148316135841E-3,69180712.25150001,null,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":272621.46000000002},7.6295196731506879E-2,272621.46051377186,{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":3.9407148559367534E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",1.6326093191831681,null,563949,{"$f":"ROUND(D43*F43, 2)","v":920708.39},0.25766727148845492,920708.39173513127,{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":1.6326093170395395}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Network","kW",2.0111101797947315,null,563949,{"$f":"ROUND(D44*F44, 2)","v":1134163.57},0.31740433309563437,1134163.5721374007,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.0111101750998772}]
["Embedded Distributor","RTSR - Network","kW",0,null,null,{"$f":"ROUND(D45*F45, 2)","v":0},0,0,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":0}]
["Unmetered Scattered Load","RTSR - Network","kWh",3.9407165890280749E-3,1609548.0640000002,null,{"$f":"IF(ISERROR(D46*E46), 0, ROUND(D46*E46, 2))","v":6342.77},1.7750726042355576E-3,6342.7700119533392,{"$f":"IF(ISERROR(I46/E46), 0, I46/E46)","v":3.9407148837733242E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.256897650682548,null,2080,{"$f":"ROUND(D47*F47, 2)","v":2614.35},7.3164580504783076E-4,2614.3500049269028,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":1.2568990408302416}]
["Street Lighting","RTSR - Network","kW",1.2393070430507669,null,13490,{"$f":"ROUND(D48*F48, 2)","v":16718.25},4.6787298870621359E-3,16718.250031506563,{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":1.2393068963311018}]
[]
["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",3.0446493185493943E-3,264456781.98100004,null,{"$f":"ROUND(D53*E53, 2)","v":805178.16},{"$f":"G53/2396497.05","v":0.33598128568528807},{"$f":"H53*forecast_wholesale_lineplus","v":805178.16388663161},{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":3.0446493292975176E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",2.8543587886658106E-3,69180712.25150001,null,{"$f":"ROUND(D54*E54, 2)","v":197466.57},8.2398002534574383E-2,197466.57095318011,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":2.8543587443174748E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",1.1566813095533928,null,563949,{"$f":"ROUND(D55*F55, 2)","v":652309.27},0.27219281158722897,652309.27314872644,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.1566813189645277}]
["General Service 50 to 4,999 kW – Interval Metered","RTSR - Connection","kW",1.2825585256098739,null,563949,{"$f":"ROUND(D56*F56, 2)","v":723297.6},0.30181451715118951,723297.60349139036,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.2825585354196751}]
["Embedded Distributor","RTSR - Connection","kW",0,null,null,{"$f":"ROUND(D57*F57, 2)","v":0},0,0,{"$f":"IF(ISERROR(I57/F57), 0, I57/F57)","v":0}]
["Unmetered Scattered Load","RTSR - Connection","kWh",2.8543562660109938E-3,1609548.0640000002,null,{"$f":"ROUND(D58*E58, 2)","v":4594.22},1.9170563969607226E-3,4594.2200221765088,{"$f":"IF(ISERROR(I58/E58), 0, I58/E58)","v":2.8543540419408739E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.88171324574799614,null,2080,{"$f":"ROUND(D59*F59, 2)","v":1833.96},7.6526695494993414E-4,1833.9600088526081,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":0.88171154271759999}]
["Street Lighting","RTSR - Connection","kW",0.87600248695207761,null,13490,{"$f":"ROUND(D60*F60, 2)","v":11817.27},4.931059689808507E-3,11817.2700570425,{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":0.87600222809803563}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 4,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 50 to 4,999 kW – Interval Metered"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Embedded Distributor"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Unmetered Scattered Load"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Sentinel Lighting"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Street Lighting"},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]