{"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   ","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,"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","Brant County",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-2018-0028",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","Sarah Hughes, Chief Financial Officer, Finance",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","519-621-8405 ext 2638",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","shughes@energyplus.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","2018-04-27",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",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Haldimand County Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Norfolk Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Woodstock Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket - Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.1425569243737368E-3,null,3.1043018369829047E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.6390687991743956E-3,null,2.7037467785319042E-3,null,null,1,"C18",{"$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 1,000 kW - Non Interval Meters",null,"kW",null,2.2466654430259982,null,1.1236571580861201,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 1,000 kW - Interval Meters",null,"kW",null,2.3832113203232499,null,1.24172073619496,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"General Service 1,000 to 4,999 kW",null,"kW",null,2.3859302108365319,null,1.2318069835728009,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.6944999999999999,null,0.86850375187552775,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.6560671480388418,null,0.90784173835437587,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.5999999999999999E-3,null,2.7037423225141043E-3,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Embedded Distributor",null,"kW",null,{"$f":"G20","v":2.3832113203232499},null,{"$f":"I20","v":1.24172073619496},null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Embedded Distributor",null,"kW",null,{"$f":"G20","v":2.3832113203232499},null,{"$f":"I20","v":1.24172073619496},null,null,1,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Embedded Distributor",null,"kW",null,{"$f":"G20","v":2.3832113203232499},null,{"$f":"I20","v":1.24172073619496},null,null,1,"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":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",6.1425569243737368E-3,72390462.491115436,0,1.2869999999999999,{"$f":"F17*H17","v":93166525.226065561}]
[null,"Residential","RTSR - Connection","kWh",3.1043018369829047E-3,72390462.491115436,0,1.2869999999999999,{"$f":"F18*H18","v":93166525.226065561}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.6390687991743956E-3,41520429.869998783,0,1.2869999999999999,{"$f":"F19*H19","v":53436793.242688432}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",2.7037467785319042E-3,41520429.869998783,0,1.2869999999999999,{"$f":"F20*H20","v":53436793.242688432}]
[null,"General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Network","kW",2.2466654430259982,22949246.143779285,72426.915020544358]
[null,"General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Connection","kW",1.1236571580861201,22949246.143779285,72426.915020544358]
[null,"General Service 50 to 1,000 kW - Interval Meters","RTSR - Network","kW",2.3832113203232499,43645661.779845446,137743.98587820947]
[null,"General Service 50 to 1,000 kW - Interval Meters","RTSR - Connection","kW",1.24172073619496,43645661.779845446,137743.98587820947]
[null,"General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.3859302108365319,49503683.963656753,116181.08948665613]
[null,"General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.2318069835728009,49503683.963656753,116181.08948665613]
[null,"Street Lighting","RTSR - Network","kW",1.6944999999999999,480844.10698268074,1482.6515442242262,1.0495000000000001]
[null,"Street Lighting","RTSR - Connection","kW",0.86850375187552775,480844.10698268074,1482.6515442242262,1.0495000000000001]
[null,"Sentinel Lighting","RTSR - Network","kW",1.6560671480388418,126989.00000000001,342.92000000000007]
[null,"Sentinel Lighting","RTSR - Connection","kW",0.90784173835437587,126989.00000000001,342.92000000000007]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.5999999999999999E-3,214183.23820354787,0,1.2869999999999999,{"$f":"F31*H31","v":275653.82756796607}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",2.7037423225141043E-3,214183.23820354787,0,1.2869999999999999,{"$f":"F32*H32","v":275653.82756796607}]
[null,"Embedded Distributor","RTSR - Network","kW",2.3832113203232499,347756.59287776717,1074.96]
[null,"Embedded Distributor","RTSR - Connection","kW",1.24172073619496,347756.59287776717,1074.96]
[null,"Embedded Distributor","RTSR - Network","kW",2.3832113203232499,12191720.381133871,29994.605248481424]
[null,"Embedded Distributor","RTSR - Connection","kW",1.24172073619496,12191720.381133871,29994.605248481424]
[null,"Embedded Distributor","RTSR - Network","kW",2.3832113203232499,43274121.534063838,102972.90667387019,1.2869999999999999]
[null,"Embedded Distributor","RTSR - Connection","kW",1.24172073619496,43274121.534063838,102972.90667387019,1.2869999999999999]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5],[48,4,48,5],[44,4,44,5],[59,4,59,5],[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2016,null,null,2017,null,2018]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.66,null,3.61]
[]
[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,2.5,null,null,2.44,null,2.4300000000000002]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW",null,1.67,null,null,1.74,null,1.79]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":1.67},null,null,{"$f":"SUM(H53,H55)","v":1.74},null,{"$f":"J55+J53","v":1.79}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2016",null,null,"Effective \nJanuary 1, 2017",null,"Effective \nJanuary 1, 2018"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2016",null,null,"Current 2017",null,"Forecast 2018"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,24777,{"$f":"IF(D24<>0,F24/D24,0)","v":3.66},90683.82,null,29149,{"$f":"IF(H24<>0,J24/H24,0)","v":0.87},25359.63,null,3407,{"$f":"IF(L24<>0,N24/L24,0)","v":2.02},6882.14,null,{"$f":"J24+N24","v":32241.77}]
[null,"February",null,22327.999999999996,{"$f":"IF(D25<>0,F25/D25,0)","v":3.6600000000000006},81720.479999999996,null,23542,0.87,20481.54,null,6274,2.02,12673.48,null,33155.020000000004]
[null,"March",null,31609,3.66,115688.94,null,37153,0.87,32323.11,null,19914,2.02,40226.28,null,72549.39]
[null,"April",null,19952,3.66,73024.320000000007,null,22920,0.87000000000000011,19940.400000000001,null,6150,2.02,12423,null,32363.4]
[null,"May",null,22771,3.66,83341.86,null,23321,0.87,20289.27,null,6593,2.02,13317.86,null,33607.130000000005]
[null,"June",null,25946,3.66,94962.36,null,27986,0.87,24347.82,null,6791,2.02,13717.82,null,38065.64]
[null,"July",null,26472,3.66,96887.52,null,28214,0.87,24546.18,null,7102,2.02,14346.04,null,38892.22]
[null,"August",null,27794.999999999996,3.6600000000000006,101729.7,null,28144,0.87,24485.279999999999,null,7155,2.02,14453.1,null,38938.379999999997]
[null,"September",null,27296,3.66,99903.360000000001,null,29477.000000000004,0.87,25644.99,null,7110,2.02,14362.2,null,40007.19]
[null,"October",null,20622.999999999996,3.66,75480.179999999993,null,23750,0.87,20662.5,null,6340,2.02,12806.8,null,33469.300000000003]
[null,"November",null,23206.960227272728,3.52,81688.5,null,42089.727272727272,0.88,37038.959999999999,null,24920.056338028171,2.13,53079.72,null,90118.68]
[null,"December",null,44711.039772727272,3.5199999999999996,157382.85999999999,null,34959.272727272728,0.88,30764.16,null,15428.943661971833,2.13,32863.65,null,63627.81]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":317487},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6300506792404095},{"$f":"SUM(F24:F35)","v":1152493.8999999999},null,{"$f":"SUM(H24:H35)","v":350705},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87219697466531687},{"$f":"SUM(J24:J35)","v":305883.83999999997},null,{"$f":"SUM(L24:L35)","v":117185},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0578750693348122},{"$f":"SUM(N24:N35)","v":241152.09},null,{"$f":"SUM(P24:P35)","v":547035.92999999993}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,7835.12,{"$f":"IF(D43<>0,F43/D43,0)","v":3.3395999999999999},26166.166751999997,null,7963.29,{"$f":"IF(H43<>0,J43/H43,0)","v":0.76656030258850294},6104.3419919999997,null,7963.29,{"$f":"IF(L43<>0,N43/L43,0)","v":1.7427907379989929},13878.348056000001,null,{"$f":"J43+N43","v":19982.690048}]
[null,"February",null,7388.3099999999995,{"$f":"IF(D44<>0,F44/D44,0)","v":3.1941999999999999},23599.739801999996,null,7881.44,{"$f":"IF(H44<>0,J44/H44,0)","v":0.77100000000000002},6076.5902399999995,null,7881.44,1.7493000000000001,13787.002992,null,19863.593231999999]
[null,"March",null,6732.89,3.1941999999999999,21506.197238000001,null,6966.38,0.77100000000000002,5371.0789800000002,null,6966.38,1.7493000000000001,12186.288534000001,null,17557.367514000001]
[null,"April",null,6372.7300000000005,3.1941999999999995,20355.774165999999,null,6760.43,0.77100000000000002,5212.2915300000004,null,6760.43,1.7493000000000001,11826.020199000001,null,17038.311729000001]
[null,"May",null,5615.91,3.1942000000000004,17938.339722000001,null,5904.82,0.77100000000000002,4552.6162199999999,null,5904.82,1.7493000000000001,10329.301626,null,14881.917846]
[null,"June",null,6106.31,3.1941999999999995,19504.775401999999,null,6246.18,0.77100000000000002,4815.8047800000004,null,6246.18,1.7493000000000003,10926.442674000002,null,15742.247454000002]
[null,"July",null,8728.67,3.1941999999999999,27881.117714,null,8769.2900000000009,0.77100000000000002,6761.1225900000009,null,8769.2900000000009,1.7493000000000001,15340.118997000001,null,22101.241587000004]
[null,"August",null,9229.7000000000007,3.1941999999999999,29481.507740000001,null,9292.36,0.77100000000000002,7164.409560000001,null,9292.36,1.7493000000000001,16255.125348000001,null,23419.534908000001]
[null,"September",null,9981.7000000000007,3.1941999999999999,31883.546140000002,null,9981.7000000000007,0.77100000000000002,7695.8907000000008,null,9981.7000000000007,1.7493000000000001,17460.987810000002,null,25156.878510000002]
[null,"October",null,9916.9699999999993,3.1941999999999999,31676.785573999998,null,10549.75,0.77100000000000002,8133.85725,null,10549.75,1.7492999999999999,18454.677674999999,null,26588.534925]
[null,"November",null,5694.79,3.1941999999999999,18190.298218,null,6079.37,0.77100000000000002,4687.19427,null,6079.37,1.7493000000000001,10634.641941,null,15321.836211]
[null,"December",null,6388.18,3.1941999999999995,20405.124555999999,null,6974,0.77099999999999991,5376.9539999999997,null,6974,1.7493000000000001,12199.618200000001,null,17576.572200000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":89991.28},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2068592981897801},{"$f":"SUM(F43:F54)","v":288589.37302399997},null,{"$f":"SUM(H43:H54)","v":93369.01},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77062134547640604},{"$f":"SUM(J43:J54)","v":71952.152112000011},null,{"$f":"SUM(L43:L54)","v":93369.01},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7487448357008393},{"$f":"SUM(N43:N54)","v":163278.57405200001},null,{"$f":"SUM(P43:P54)","v":235230.72616399999}]
[]
[null,"Brantford Power Inc",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,11711.748721259451,{"$f":"IF(D62<>0,F62/D62,0)","v":2.4377},28549.729857814164,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,11721.33,{"$f":"IF(L62<>0,N62/L62,0)","v":1.7351000000000001},20337.679683000002,null,{"$f":"J62+N62","v":20337.679683000002}]
[null,"February",null,10598.43,2.4377,25835.792810999999,null,null,0,null,null,10598.429999999998,2.4377000000000004,25835.792810999999,null,25835.792810999999]
[null,"March",null,11962.281795544981,2.4377,29160.454333000001,null,null,0,null,null,11962.290000000003,1.7351000000000001,20755.769379000005,null,20755.769379000005]
[null,"April",null,7712.43,2.4377,18800.590611,null,null,0,null,null,7712.43,1.7351000000000001,13381.837293,null,13381.837293]
[null,"May",null,6879.3641022275087,2.4377,16769.825871999998,null,null,0,null,null,6879.36,1.7351000000000001,11936.377536,null,11936.377536]
[null,"June",null,7400.6440525085127,2.4377,18040.5500068,null,null,0,null,null,7401.2840000000006,1.7351000000000001,12841.967868400001,null,12841.967868400001]
[null,"July",null,7306.2199999999993,2.4377,17810.372493999999,null,null,0,null,null,7306.22,1.7351000000000001,12677.022322000001,null,12677.022322000001]
[null,"August",null,7122.5841022275081,2.4377,17362.723265999997,null,null,0,null,null,7122.58,1.7351000000000001,12358.388558000001,null,12358.388558000001]
[null,"September",null,7048.4561533412643,2.4377,17182.021564999999,null,null,0,null,null,7048.45,1.7351000000000001,12229.765595000001,null,12229.765595000001]
[null,"October",null,6092.39,2.4377,14851.419103,null,null,0,null,null,6092.39,1.7351000000000001,10570.905889000001,null,10570.905889000001]
[null,"November",null,11578.53,2.4377,28224.982581,null,null,0,null,null,11578.53,1.7351000000000001,20089.907403000001,null,20089.907403000001]
[null,"December",null,10350.89410222751,2.4377,25232.374553000001,null,null,0,null,null,10350.890000000001,1.7351000000000001,17959.829239000002,null,17959.829239000002]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":105763.97302933673},{"$f":"IF(D75<>0,F75/D75,0)","v":2.4377},{"$f":"SUM(F62:F73)","v":257820.83705361414},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":105774.18399999999},{"$f":"IF(L75<>0,N75/L75,0)","v":1.8054995685563504},{"$f":"SUM(N62:N73)","v":190975.24357640001},null,{"$f":"SUM(P62:P73)","v":190975.24357640001}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":44323.868721259452},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2803931787676914},{"$f":"F24+F43+F62+F81","v":145399.71660981415},null,{"$f":"H24+H43+H62+H81","v":37112.29},{"$f":"IF(H100<>0,J100/H100,0)","v":0.84780464886429796},{"$f":"J24+J43+J62+J81","v":31463.971991999999},null,{"$f":"L24+L43+L62+L81","v":23091.620000000003},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7797871149360678},{"$f":"N24+N43+N62+N81","v":41098.167739000004},null,{"$f":"J100+N100","v":72562.139731000003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":40314.74},3.2533017108134645,{"$f":"F25+F44+F63+F82","v":131156.012613},null,{"$f":"H25+H44+H63+H82","v":31423.439999999999},0.84516940984182509,{"$f":"J25+J44+J63+J82","v":26558.130239999999},null,{"$f":"L25+L44+L63+L82","v":24753.869999999995},2.1126504988108934,{"$f":"N25+N44+N63+N82","v":52296.275802999997},null,78854.406042999995]
[null,"March",null,50304.171795544979,3.3069939456936397,166355.591571,null,44119.38,0.85436805730270915,37694.188979999999,null,38842.670000000006,1.883710309126535,73168.337912999996,null,110862.526893]
[null,"April",null,34037.160000000003,3.2958297571536521,112180.68477700002,null,29680.43,0.84745037487664443,25152.691530000004,null,20622.86,1.8247157519374129,37630.857491999996,null,62783.549021999999]
[null,"May",null,35266.274102227508,3.3473914837673102,118050.02559400001,null,29225.82,0.84999792033208998,24841.88622,null,19377.18,1.8363631427276828,35583.539162000001,null,60425.425382000001]
[null,"June",null,39452.954052508518,3.3586251927407913,132507.6854088,null,34232.18,0.85193594974085785,29163.624779999998,null,20438.464,1.8341021391039953,37486.230542400001,null,66649.855322399992]
[null,"July",null,42506.89,3.3542564560239532,142579.01020800002,null,36983.29,0.84652562251762886,31307.302589999999,null,23177.510000000002,1.8277710297180327,42363.181319000003,null,73670.483909000002]
[null,"August",null,44147.284102227502,3.3654149746100348,148573.93100599997,null,37436.36,0.84542646667571308,31649.689559999999,null,23569.940000000002,1.8271838581684974,43066.613905999999,null,74716.303465999998]
[null,"September",null,44326.156153341261,3.3607454521808537,148968.92770500001,null,39458.700000000004,0.8449563898455853,33340.880700000002,null,24140.15,1.8248831678759247,44052.953405000007,null,77393.834105000016]
[null,"October",null,36632.359999999993,3.3306176472659699,122008.38467699999,null,34299.75,0.83955006231823848,28796.357250000001,null,22982.14,1.8202127201383338,41832.383564000003,null,70628.740814000004]
[null,"November",null,40480.280227272728,3.1645971836107201,128103.780799,null,48169.097272727275,0.86624322714108271,41726.154269999999,null,42577.956338028169,1.9682548565430058,83804.269344,null,125530.423614]
[null,"December",null,61450.113874954783,3.3038239688558977,203020.35910899998,null,41933.272727272728,0.86187200877584735,36141.114000000001,null,32753.833661971832,1.9241441502516905,63023.097439000005,null,99164.211439000006]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":513242.25302933669},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3101407766996642},{"$f":"SUM(F100:F111)","v":1698904.1100776142},null,{"$f":"SUM(H100:H111)","v":444074.01},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85084013836342276},{"$f":"SUM(J100:J111)","v":377835.99211200001},null,{"$f":"SUM(L100:L111)","v":316328.19400000008},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8822410361195938},{"$f":"SUM(N100:N111)","v":595405.90762840002},null,{"$f":"SUM(P100:P111)","v":973241.89974039991}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":973241.89974039991}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2017 Uniform Transmission Rates are applied against historical 2016 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":24777},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":90683.82},null,{"$f":"'6. Historical Wholesale'!H24","v":29149},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":25359.63},null,{"$f":"'6. Historical Wholesale'!L24","v":3407},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":6882.14},null,{"$f":"J24+N24","v":32241.77}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":22327.999999999996},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":81720.479999999996},null,{"$f":"'6. Historical Wholesale'!H25","v":23542},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":20481.54},null,{"$f":"'6. Historical Wholesale'!L25","v":6274},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":12673.48},null,33155.020000000004]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":31609},{"$f":"E25","v":3.66},115688.94,null,{"$f":"'6. Historical Wholesale'!H26","v":37153},{"$f":"I25","v":0.87},32323.11,null,{"$f":"'6. Historical Wholesale'!L26","v":19914},{"$f":"M25","v":2.02},40226.28,null,72549.39]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":19952},3.66,73024.320000000007,null,{"$f":"'6. Historical Wholesale'!H27","v":22920},0.87,19940.400000000001,null,{"$f":"'6. Historical Wholesale'!L27","v":6150},2.02,12423,null,32363.4]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":22771},3.66,83341.86,null,{"$f":"'6. Historical Wholesale'!H28","v":23321},0.87,20289.27,null,{"$f":"'6. Historical Wholesale'!L28","v":6593},2.02,13317.86,null,33607.130000000005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":25946},3.66,94962.36,null,{"$f":"'6. Historical Wholesale'!H29","v":27986},0.87,24347.82,null,{"$f":"'6. Historical Wholesale'!L29","v":6791},2.02,13717.82,null,38065.64]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":26472},3.66,96887.52,null,{"$f":"'6. Historical Wholesale'!H30","v":28214},0.87,24546.18,null,{"$f":"'6. Historical Wholesale'!L30","v":7102},2.02,14346.04,null,38892.22]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":27794.999999999996},3.66,101729.7,null,{"$f":"'6. Historical Wholesale'!H31","v":28144},0.87,24485.279999999999,null,{"$f":"'6. Historical Wholesale'!L31","v":7155},2.02,14453.1,null,38938.379999999997]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":27296},3.66,99903.360000000001,null,{"$f":"'6. Historical Wholesale'!H32","v":29477.000000000004},0.87,25644.99,null,{"$f":"'6. Historical Wholesale'!L32","v":7110},2.02,14362.2,null,40007.19]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":20622.999999999996},3.66,75480.179999999993,null,{"$f":"'6. Historical Wholesale'!H33","v":23750},0.87,20662.5,null,{"$f":"'6. Historical Wholesale'!L33","v":6340},2.02,12806.8,null,33469.300000000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":23206.960227272728},3.66,84937.474431818191,null,{"$f":"'6. Historical Wholesale'!H34","v":42089.727272727272},0.87,36618.062727272729,null,{"$f":"'6. Historical Wholesale'!L34","v":24920.056338028171},2.02,50338.513802816909,null,86956.576530089631]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":44711.039772727272},3.66,163642.40556818183,null,{"$f":"'6. Historical Wholesale'!H35","v":34959.272727272728},0.87,30414.567272727272,null,{"$f":"'6. Historical Wholesale'!L35","v":15428.943661971833},2.02,31166.466197183101,null,61581.03346991037]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":317487},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000000000006},{"$f":"SUM(F24:F35)","v":1162002.4200000002},null,{"$f":"SUM(H24:H35)","v":350705},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86999999999999988},{"$f":"SUM(J24:J35)","v":305113.34999999998},null,{"$f":"SUM(L24:L35)","v":117185},{"$f":"IF(L37<>0,N37/L37,0)","v":2.02},{"$f":"SUM(N24:N35)","v":236713.7},null,{"$f":"SUM(P24:P35)","v":541827.04999999993}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":7835.12},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":25026.940304},null,{"$f":"'6. Historical Wholesale'!H43","v":7963.29},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":6139.6965900000005},null,{"$f":"'6. Historical Wholesale'!L43","v":7963.29},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":13930.183197},null,{"$f":"J43+N43","v":20069.879787000002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":7388.3099999999995},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":23599.739801999996},null,{"$f":"'6. Historical Wholesale'!H44","v":7881.44},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":6076.5902399999995},null,{"$f":"'6. Historical Wholesale'!L44","v":7881.44},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":13787.002992},null,19863.593231999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":6732.89},3.1941999999999999,21506.197238000001,null,{"$f":"'6. Historical Wholesale'!H45","v":6966.38},0.77100000000000002,5371.0789800000002,null,{"$f":"'6. Historical Wholesale'!L45","v":6966.38},{"$f":"M44","v":1.7493000000000001},12186.288534000001,null,17557.367514000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":6372.7300000000005},3.1941999999999999,20355.774165999999,null,{"$f":"'6. Historical Wholesale'!H46","v":6760.43},0.77100000000000002,5212.2915300000004,null,{"$f":"'6. Historical Wholesale'!L46","v":6760.43},{"$f":"M45","v":1.7493000000000001},11826.020199000001,null,17038.311729000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":5615.91},3.1941999999999999,17938.339722000001,null,{"$f":"'6. Historical Wholesale'!H47","v":5904.82},0.77100000000000002,4552.6162199999999,null,{"$f":"'6. Historical Wholesale'!L47","v":5904.82},1.7493000000000001,10329.301626,null,14881.917846]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":6106.31},3.1941999999999999,19504.775401999999,null,{"$f":"'6. Historical Wholesale'!H48","v":6246.18},0.77100000000000002,4815.8047800000004,null,{"$f":"'6. Historical Wholesale'!L48","v":6246.18},1.7493000000000001,10926.442674000002,null,15742.247454000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":8728.67},3.1941999999999999,27881.117714,null,{"$f":"'6. Historical Wholesale'!H49","v":8769.2900000000009},0.77100000000000002,6761.1225900000009,null,{"$f":"'6. Historical Wholesale'!L49","v":8769.2900000000009},1.7493000000000001,15340.118997000001,null,22101.241587000004]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":9229.7000000000007},3.1941999999999999,29481.507740000001,null,{"$f":"'6. Historical Wholesale'!H50","v":9292.36},0.77100000000000002,7164.409560000001,null,{"$f":"'6. Historical Wholesale'!L50","v":9292.36},1.7493000000000001,16255.125348000001,null,23419.534908000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":9981.7000000000007},3.1941999999999999,31883.546140000002,null,{"$f":"'6. Historical Wholesale'!H51","v":9981.7000000000007},0.77100000000000002,7695.8907000000008,null,{"$f":"'6. Historical Wholesale'!L51","v":9981.7000000000007},1.7493000000000001,17460.987810000002,null,25156.878510000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":9916.9699999999993},3.1941999999999999,31676.785573999998,null,{"$f":"'6. Historical Wholesale'!H52","v":10549.75},0.77100000000000002,8133.85725,null,{"$f":"'6. Historical Wholesale'!L52","v":10549.75},1.7493000000000001,18454.677674999999,null,26588.534925]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":5694.79},3.1941999999999999,18190.298218,null,{"$f":"'6. Historical Wholesale'!H53","v":6079.37},0.77100000000000002,4687.19427,null,{"$f":"'6. Historical Wholesale'!L53","v":6079.37},1.7493000000000001,10634.641941,null,15321.836211]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":6388.18},3.1941999999999999,20405.124555999999,null,{"$f":"'6. Historical Wholesale'!H54","v":6974},0.77100000000000002,5376.9539999999997,null,{"$f":"'6. Historical Wholesale'!L54","v":6974},1.7493000000000001,12199.618200000001,null,17576.572200000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":89991.28},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":287450.14657600003},null,{"$f":"SUM(H43:H54)","v":93369.01},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000024},{"$f":"SUM(J43:J54)","v":71987.506710000016},null,{"$f":"SUM(L43:L54)","v":93369.01},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000003},{"$f":"SUM(N43:N54)","v":163330.40919300003},null,{"$f":"SUM(P43:P54)","v":235317.91590299999}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Brantford Power Inc"},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,{"$f":"'6. Historical Wholesale'!D62","v":11711.748721259451},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":2.44},{"$f":"D62*E62","v":28576.666879873061},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":11721.33},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":1.74},{"$f":"L62*M62","v":20395.1142},null,{"$f":"J62+N62","v":20395.1142}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":10598.43},{"$f":"E62","v":2.44},{"$f":"D63*E63","v":25860.1692},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":10598.429999999998},{"$f":"M62","v":1.74},{"$f":"L63*M63","v":18441.268199999999},null,18441.268199999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":11962.281795544981},{"$f":"E63","v":2.44},29187.967581129753,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":11962.290000000003},{"$f":"M63","v":1.74},20814.384600000005,null,20814.384600000005]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":7712.43},2.44,18818.3292,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":7712.43},{"$f":"M64","v":1.74},13419.628200000001,null,13419.628200000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":6879.3641022275087},2.44,16785.648409435122,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":6879.36},1.74,11970.0864,null,11970.0864]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":7400.6440525085127},2.44,18057.571488120771,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":7401.2840000000006},1.74,12878.234160000002,null,12878.234160000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":7306.2199999999993},2.44,17827.176799999997,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":7306.22},1.74,12712.8228,null,12712.8228]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":7122.5841022275081},2.44,17379.105209435118,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":7122.58},1.74,12393.289199999999,null,12393.289199999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":7048.4561533412643},2.44,17198.233014152684,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":7048.45},1.74,12264.303,null,12264.303]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":6092.39},2.44,14865.4316,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":6092.39},1.74,10600.758600000001,null,10600.758600000001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":11578.53},2.44,28251.6132,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":11578.53},1.74,20146.642200000002,null,20146.642200000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":10350.89410222751},2.44,25256.181609435123,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":10350.890000000001},1.74,18010.548600000002,null,18010.548600000002]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":105763.97302933673},{"$f":"IF(D75<>0,F75/D75,0)","v":2.44},{"$f":"SUM(F62:F73)","v":258064.09419158162},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":105774.18399999999},{"$f":"IF(L75<>0,N75/L75,0)","v":1.7400000000000004},{"$f":"SUM(N62:N73)","v":184047.08016000004},null,{"$f":"SUM(P62:P73)","v":184047.08016000004}]
[]
[null,{"$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":44323.868721259452},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2552985862145021},{"$f":"F24+F43+F62+F81","v":144287.42718387308},null,{"$f":"H24+H43+H62+H81","v":37112.29},{"$f":"IF(H100<>0,J100/H100,0)","v":0.84875728741072032},{"$f":"J24+J43+J62+J81","v":31499.326590000001},null,{"$f":"L24+L43+L62+L81","v":23091.620000000003},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7845191197932408},{"$f":"N24+N43+N62+N81","v":41207.437397000002},null,{"$f":"J100+N100","v":72706.763986999998}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":40314.74},3.2539063628340399,{"$f":"F25+F44+F63+F82","v":131180.38900199998},null,{"$f":"H25+H44+H63+H82","v":31423.439999999999},0.84516940984182509,{"$f":"J25+J44+J63+J82","v":26558.130239999999},null,{"$f":"L25+L44+L63+L82","v":24753.869999999995},1.8139285369116023,{"$f":"N25+N44+N63+N82","v":44901.751191999996},null,71459.881431999995]
[null,"March",null,50304.171795544979,3.3075408833957765,166383.10481912975,null,44119.38,0.85436805730270915,37694.188979999999,null,38842.670000000006,1.8852193511414124,73226.95313400001,null,110921.14211400002]
[null,"April",null,34037.160000000003,3.2963509107692883,112198.423366,null,29680.43,0.84745037487664443,25152.691530000004,null,20622.86,1.8265482284707357,37668.648398999998,null,62821.339929000002]
[null,"May",null,35266.274102227508,3.3478401429420575,118065.84813143512,null,29225.82,0.84999792033208998,24841.88622,null,19377.18,1.8381027593282409,35617.248026000001,null,60459.134246000001]
[null,"June",null,39452.954052508518,3.3590566301763283,132524.70689012078,null,34232.18,0.85193594974085785,29163.624779999998,null,20438.464,1.8358765528564185,37522.496834000005,null,66686.121614000003]
[null,"July",null,42506.89,3.3546517873690593,142595.814514,null,36983.29,0.84652562251762886,31307.302589999999,null,23177.510000000002,1.8293156511204178,42398.981797,null,73706.284386999992]
[null,"August",null,44147.284102227502,3.3657860493832232,148590.31294943509,null,37436.36,0.84542646667571308,31649.689559999999,null,23569.940000000002,1.8286645849756085,43101.514547999999,null,74751.204108000005]
[null,"September",null,44326.156153341261,3.3611111831749105,148985.13915415268,null,39458.700000000004,0.8449563898455853,33340.880700000002,null,24140.15,1.8263138717033656,44087.490810000003,null,77428.371509999997]
[null,"October",null,36632.359999999993,3.3310001641717872,122022.39717399998,null,34299.75,0.83955006231823848,28796.357250000001,null,22982.14,1.8215116727598042,41862.236275000003,null,70658.593525000004]
[null,"November",null,40480.280227272728,3.2455157205483998,131379.38584981818,null,48169.097272727275,0.85750531639419436,41305.256997272729,null,42577.956338028169,1.9052064711561885,81119.797943816913,null,122425.05494108965]
[null,"December",null,61450.113874954783,3.4060752460041059,209303.71173361695,null,41933.272727272728,0.85353512723677882,35791.521272727274,null,32753.833661971832,1.8738763111092913,61376.632997183107,null,97168.154269910388]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":513242.25302933669},{"$f":"IF(D113<>0,F113/D113,0)","v":3.326921450229821},{"$f":"SUM(F100:F111)","v":1707516.6607675815},null,{"$f":"SUM(H100:H111)","v":444074.01},{"$f":"IF(H113<>0,J113/H113,0)","v":0.84918470394157952},{"$f":"SUM(J100:J111)","v":377100.85671000002},null,{"$f":"SUM(L100:L111)","v":316328.19400000008},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8464721148219874},{"$f":"SUM(N100:N111)","v":584091.18935300002},null,{"$f":"SUM(P100:P111)","v":961192.0460630001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":961192.0460630001}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2018 Uniform Transmission Rates are applied against historical 2016 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":24777},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.61},{"$f":"D24*E24","v":89444.97},null,{"$f":"'6. Historical Wholesale'!H24","v":29149},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.95},{"$f":"H24*I24","v":27691.55},null,{"$f":"'6. Historical Wholesale'!L24","v":3407},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.34},{"$f":"L24*M24","v":7972.3799999999992},null,{"$f":"J24+N24","v":35663.93}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":22327.999999999996},{"$f":"E24","v":3.61},80604.079999999987,null,{"$f":"'6. Historical Wholesale'!H25","v":23542},{"$f":"I24","v":0.95},22364.899999999998,null,{"$f":"'6. Historical Wholesale'!L25","v":6274},{"$f":"M24","v":2.34},14681.16,null,37046.06]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":31609},3.61,114108.48999999999,null,{"$f":"'6. Historical Wholesale'!H26","v":37153},0.95,35295.35,null,{"$f":"'6. Historical Wholesale'!L26","v":19914},2.34,46598.759999999995,null,81894.109999999986]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":19952},3.61,72026.720000000001,null,{"$f":"'6. Historical Wholesale'!H27","v":22920},0.95,21774,null,{"$f":"'6. Historical Wholesale'!L27","v":6150},2.34,14391,null,36165]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":22771},3.61,82203.31,null,{"$f":"'6. Historical Wholesale'!H28","v":23321},0.95,22154.95,null,{"$f":"'6. Historical Wholesale'!L28","v":6593},2.34,15427.619999999999,null,37582.57]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":25946},3.61,93665.06,null,{"$f":"'6. Historical Wholesale'!H29","v":27986},0.95,26586.699999999997,null,{"$f":"'6. Historical Wholesale'!L29","v":6791},2.34,15890.939999999999,null,42477.64]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":26472},3.61,95563.92,null,{"$f":"'6. Historical Wholesale'!H30","v":28214},0.95,26803.3,null,{"$f":"'6. Historical Wholesale'!L30","v":7102},2.34,16618.68,null,43421.979999999996]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":27794.999999999996},3.61,100339.94999999998,null,{"$f":"'6. Historical Wholesale'!H31","v":28144},0.95,26736.799999999999,null,{"$f":"'6. Historical Wholesale'!L31","v":7155},2.34,16742.7,null,43479.5]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":27296},3.61,98538.559999999998,null,{"$f":"'6. Historical Wholesale'!H32","v":29477.000000000004},0.95,28003.15,null,{"$f":"'6. Historical Wholesale'!L32","v":7110},2.34,16637.399999999998,null,44640.55]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":20622.999999999996},3.61,74449.029999999984,null,{"$f":"'6. Historical Wholesale'!H33","v":23750},0.95,22562.5,null,{"$f":"'6. Historical Wholesale'!L33","v":6340},2.34,14835.599999999999,null,37398.1]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":23206.960227272728},3.61,83777.126420454544,null,{"$f":"'6. Historical Wholesale'!H34","v":42089.727272727272},0.95,39985.240909090906,null,{"$f":"'6. Historical Wholesale'!L34","v":24920.056338028171},2.34,58312.931830985915,null,98298.172740076814]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":44711.039772727272},3.61,161406.85357954545,null,{"$f":"'6. Historical Wholesale'!H35","v":34959.272727272728},0.95,33211.30909090909,null,{"$f":"'6. Historical Wholesale'!L35","v":15428.943661971833},2.34,36103.728169014088,null,69315.037259923178]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":317487},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6100000000000003},{"$f":"SUM(F24:F35)","v":1146128.07},null,{"$f":"SUM(H24:H35)","v":350705},{"$f":"IF(H37<>0,J37/H37,0)","v":0.94999999999999984},{"$f":"SUM(J24:J35)","v":333169.74999999994},null,{"$f":"SUM(L24:L35)","v":117185},{"$f":"IF(L37<>0,N37/L37,0)","v":2.34},{"$f":"SUM(N24:N35)","v":274212.89999999997},null,{"$f":"SUM(P24:P35)","v":607382.64999999991}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":7835.12},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":25026.940304},null,{"$f":"'6. Historical Wholesale'!H43","v":7963.29},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":6139.6965900000005},null,{"$f":"'6. Historical Wholesale'!L43","v":7963.29},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":13930.183197},null,{"$f":"J43+N43","v":20069.879787000002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":7388.3099999999995},{"$f":"E43","v":3.1941999999999999},23599.739801999996,null,{"$f":"'6. Historical Wholesale'!H44","v":7881.44},{"$f":"I43","v":0.77100000000000002},6076.5902399999995,null,{"$f":"'6. Historical Wholesale'!L44","v":7881.44},{"$f":"M43","v":1.7493000000000001},13787.002992,null,19863.593231999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":6732.89},3.1941999999999999,21506.197238000001,null,{"$f":"'6. Historical Wholesale'!H45","v":6966.38},0.77100000000000002,5371.0789800000002,null,{"$f":"'6. Historical Wholesale'!L45","v":6966.38},1.7493000000000001,12186.288534000001,null,17557.367514000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":6372.7300000000005},3.1941999999999999,20355.774165999999,null,{"$f":"'6. Historical Wholesale'!H46","v":6760.43},0.77100000000000002,5212.2915300000004,null,{"$f":"'6. Historical Wholesale'!L46","v":6760.43},1.7493000000000001,11826.020199000001,null,17038.311729000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":5615.91},3.1941999999999999,17938.339722000001,null,{"$f":"'6. Historical Wholesale'!H47","v":5904.82},0.77100000000000002,4552.6162199999999,null,{"$f":"'6. Historical Wholesale'!L47","v":5904.82},1.7493000000000001,10329.301626,null,14881.917846]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":6106.31},3.1941999999999999,19504.775401999999,null,{"$f":"'6. Historical Wholesale'!H48","v":6246.18},0.77100000000000002,4815.8047800000004,null,{"$f":"'6. Historical Wholesale'!L48","v":6246.18},1.7493000000000001,10926.442674000002,null,15742.247454000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":8728.67},3.1941999999999999,27881.117714,null,{"$f":"'6. Historical Wholesale'!H49","v":8769.2900000000009},0.77100000000000002,6761.1225900000009,null,{"$f":"'6. Historical Wholesale'!L49","v":8769.2900000000009},1.7493000000000001,15340.118997000001,null,22101.241587000004]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":9229.7000000000007},3.1941999999999999,29481.507740000001,null,{"$f":"'6. Historical Wholesale'!H50","v":9292.36},0.77100000000000002,7164.409560000001,null,{"$f":"'6. Historical Wholesale'!L50","v":9292.36},1.7493000000000001,16255.125348000001,null,23419.534908000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":9981.7000000000007},3.1941999999999999,31883.546140000002,null,{"$f":"'6. Historical Wholesale'!H51","v":9981.7000000000007},0.77100000000000002,7695.8907000000008,null,{"$f":"'6. Historical Wholesale'!L51","v":9981.7000000000007},1.7493000000000001,17460.987810000002,null,25156.878510000002]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":9916.9699999999993},3.1941999999999999,31676.785573999998,null,{"$f":"'6. Historical Wholesale'!H52","v":10549.75},0.77100000000000002,8133.85725,null,{"$f":"'6. Historical Wholesale'!L52","v":10549.75},1.7493000000000001,18454.677674999999,null,26588.534925]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":5694.79},3.1941999999999999,18190.298218,null,{"$f":"'6. Historical Wholesale'!H53","v":6079.37},0.77100000000000002,4687.19427,null,{"$f":"'6. Historical Wholesale'!L53","v":6079.37},1.7493000000000001,10634.641941,null,15321.836211]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":6388.18},3.1941999999999999,20405.124555999999,null,{"$f":"'6. Historical Wholesale'!H54","v":6974},0.77100000000000002,5376.9539999999997,null,{"$f":"'6. Historical Wholesale'!L54","v":6974},1.7493000000000001,12199.618200000001,null,17576.572200000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":89991.28},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":287450.14657600003},null,{"$f":"SUM(H43:H54)","v":93369.01},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000024},{"$f":"SUM(J43:J54)","v":71987.506710000016},null,{"$f":"SUM(L43:L54)","v":93369.01},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000003},{"$f":"SUM(N43:N54)","v":163330.40919300003},null,{"$f":"SUM(P43:P54)","v":235317.91590299999}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Brantford Power Inc"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":11711.748721259451},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":2.4300000000000002},{"$f":"D62*E62","v":28459.549392660469},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":11721.33},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":1.79},{"$f":"L62*M62","v":20981.180700000001},null,{"$f":"J62+N62","v":20981.180700000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":10598.43},{"$f":"E62","v":2.4300000000000002},25754.184900000004,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":10598.429999999998},{"$f":"M62","v":1.79},18971.189699999999,null,18971.189699999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":11962.281795544981},2.4300000000000002,29068.344763174304,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":11962.290000000003},1.79,21412.499100000005,null,21412.499100000005]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":7712.43},2.4300000000000002,18741.204900000001,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":7712.43},1.79,13805.2497,null,13805.2497]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":6879.3641022275087},2.4300000000000002,16716.854768412846,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":6879.36},1.79,12314.054399999999,null,12314.054399999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":7400.6440525085127},2.4300000000000002,17983.565047595686,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":7401.2840000000006},1.79,13248.298360000001,null,13248.298360000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":7306.2199999999993},2.4300000000000002,17754.114600000001,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":7306.22},1.79,13078.133800000001,null,13078.133800000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":7122.5841022275081},2.4300000000000002,17307.879368412847,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":7122.58},1.79,12749.4182,null,12749.4182]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":7048.4561533412643},2.4300000000000002,17127.748452619275,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":7048.45},1.79,12616.7255,null,12616.7255]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":6092.39},2.4300000000000002,14804.507700000002,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":6092.39},1.79,10905.3781,null,10905.3781]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":11578.53},2.4300000000000002,28135.827900000004,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":11578.53},1.79,20725.5687,null,20725.5687]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":10350.89410222751},2.4300000000000002,25152.672668412852,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":10350.890000000001},1.79,18528.093100000002,null,18528.093100000002]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":105763.97302933673},{"$f":"IF(D75<>0,F75/D75,0)","v":2.4300000000000002},{"$f":"SUM(F62:F73)","v":257006.45446128826},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":105774.18399999999},{"$f":"IF(L75<>0,N75/L75,0)","v":1.79},{"$f":"SUM(N62:N73)","v":189335.78936},null,{"$f":"SUM(P62:P73)","v":189335.78936}]
[]
[null,{"$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,{"$f":"D24+D43+D62+D81","v":44323.868721259452},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2247063223545958},{"$f":"F24+F43+F62+F81","v":142931.45969666046},null,{"$f":"H24+H43+H62+H81","v":37112.29},{"$f":"IF(H100<>0,J100/H100,0)","v":0.91159145905574679},{"$f":"J24+J43+J62+J81","v":33831.246590000002},null,{"$f":"L24+L43+L62+L81","v":23091.620000000003},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8571128356087618},{"$f":"N24+N43+N62+N81","v":42883.743897},null,{"$f":"J100+N100","v":76714.990487000003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":40314.74},3.2235853363310789,129958.00470199999,null,{"$f":"H25+H44+H63+H82","v":31423.439999999999},0.90510428648168373,{"$f":"J25+J44+J63+J82","v":28441.490239999999},null,{"$f":"L25+L44+L63+L82","v":24753.869999999995},1.9164418610908116,{"$f":"N25+N44+N63+N82","v":47439.352692},null,75880.842932]
[null,"March",null,50304.171795544979,3.2737450219935615,164683.03200117429,null,{"$f":"H26+H45+H64+H83","v":44119.38},0.92173618441600946,{"$f":"J26+J45+J64+J83","v":40666.428979999997},null,{"$f":"L26+L45+L64+L83","v":38842.670000000006},2.0646764919610314,{"$f":"N26+N45+N64+N83","v":80197.547634000002},null,120863.976614]
[null,"April",null,34037.160000000003,3.2647758821828847,111123.699066,null,{"$f":"H27+H46+H65+H84","v":29680.43},0.90922845558504384,{"$f":"J27+J46+J65+J84","v":26986.291530000002},null,{"$f":"L27+L46+L65+L84","v":20622.86},1.9406750518114364,{"$f":"N27+N46+N65+N84","v":40022.269898999999},null,67008.561428999994]
[null,"May",null,35266.274102227508,3.3136050650451834,116858.50449041284,null,{"$f":"H28+H47+H66+H85","v":29225.82},0.91383462363074841,{"$f":"J28+J47+J66+J85","v":26707.566220000001},null,{"$f":"L28+L47+L66+L85","v":19377.18},1.964732537242261,{"$f":"N28+N47+N66+N85","v":38070.976025999997},null,64778.542245999997]
[null,"June",null,39452.954052508518,3.3242986133571057,131153.40044959568,null,{"$f":"H29+H48+H67+H86","v":34232.18},0.91733873741023786,{"$f":"J29+J48+J67+J86","v":31402.504779999996},null,{"$f":"L29+L48+L67+L86","v":20438.464},1.9603078310581461,{"$f":"N29+N48+N67+N86","v":40065.681034000001},null,71468.185813999997]
[null,"July",null,42506.89,3.3217944741193723,141199.15231400001,null,{"$f":"H30+H49+H68+H87","v":36983.29},0.90755642859248054,{"$f":"J30+J49+J68+J87","v":33564.422590000002},null,{"$f":"L30+L49+L68+L87","v":23177.510000000002},1.943130767584611,{"$f":"N30+N49+N68+N87","v":45036.932797000001},null,78601.355387000003]
[null,"August",null,44147.284102227502,3.3326928281187116,147129.33710841282,null,{"$f":"H31+H50+H69+H88","v":37436.36},0.90556906600962284,{"$f":"J31+J50+J69+J88","v":33901.209560000003},null,{"$f":"L31+L50+L69+L88","v":23569.940000000002},1.9409147222267005,{"$f":"N31+N50+N69+N88","v":45747.243547999999},null,79648.453108000002]
[null,"September",null,44326.156153341261,3.3287311013882519,147549.85459261929,null,{"$f":"H32+H51+H70+H89","v":39458.700000000004},0.90471912911474528,{"$f":"J32+J51+J70+J89","v":35699.040700000005},null,{"$f":"L32+L51+L70+L89","v":24140.15},1.935162511831948,{"$f":"N32+N51+N70+N89","v":46715.113310000001},null,82414.154009999998]
[null,"October",null,36632.359999999993,3.30118843759998,120930.32327399998,null,{"$f":"H33+H52+H71+H90","v":34299.75},0.89494405207035044,{"$f":"J33+J52+J71+J90","v":30696.357250000001},null,{"$f":"L33+L52+L71+L90","v":22982.14},1.9230435361981086,{"$f":"N33+N52+N71+N90","v":44195.655774999999},null,74892.013024999993]
[null,"November",null,40480.280227272728,3.2139909063870622,130103.25253845454,null,{"$f":"H34+H53+H72+H91","v":48169.097272727275},0.92740860236930089,{"$f":"J34+J53+J72+J91","v":44672.435179090906},null,{"$f":"L34+L53+L72+L91","v":42577.956338028169},2.1060931567515149,{"$f":"N34+N53+N72+N91","v":89673.142471985921},null,134345.57765107683]
[null,"December",null,61450.113874954783,3.368010858777446,206964.6508039583,null,{"$f":"H35+H54+H73+H92","v":41933.272727272728},0.92023017954932718,{"$f":"J35+J54+J73+J92","v":38588.263090909088},null,{"$f":"L35+L54+L73+L92","v":32753.833661971832},2.0404157925063706,{"$f":"N35+N54+N73+N92","v":66831.439469014091},null,105419.70255992317]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":513242.25302933669},{"$f":"IF(D113<>0,F113/D113,0)","v":3.2939312012190376},{"$f":"SUM(F100:F111)","v":1690584.6710372881},null,{"$f":"SUM(H100:H111)","v":444074.01},{"$f":"IF(H113<>0,J113/H113,0)","v":0.91236426268224968},{"$f":"SUM(J100:J111)","v":405157.25670999999},null,{"$f":"SUM(L100:L111)","v":316328.19400000008},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9817364068186718},{"$f":"SUM(N100:N111)","v":626879.0985529999},null,{"$f":"SUM(P100:P111)","v":1032036.3552629999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1032036.3552629999}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":72,"n_cols":10,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",6.1425569243737368E-3,93166525.226065561,0,{"$f":"ROUND(D17*E17, 2)","v":572280.68000000005},{"$f":"G17/1965881.93","v":0.29110633312550976},{"$f":"H17*total_current_wholesale_network","v":497068.91386676562},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":5.3352737226234851E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.6390687991743956E-3,53436793.242688432,0,{"$f":"ROUND(D18*E18, 2)","v":301333.75},0.15328171310878269,261731.07892424305,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":4.8979563151472375E-3}]
["General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Network","kW",2.2466654430259982,null,72426.915020544358,{"$f":"ROUND(D19*F19, 2)","v":162719.04999999999},8.2771527382623639E-2,141333.76204300995,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":1.9513983441503717}]
["General Service 50 to 1,000 kW - Interval Meters","RTSR - Network","kW",2.3832113203232499,null,137743.98587820947,{"$f":"ROUND(D20*F20, 2)","v":328273.03000000003},0.16698512000667307,285129.87451166828,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.0699987204071073}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.3859302108365319,null,116181.08948665613,{"$f":"ROUND(D21*F21, 2)","v":277199.96999999997},0.1410054010720776,240769.07158878751,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.0723602494400848}]
["Street Lighting","RTSR - Network","kW",1.6944999999999999,null,1482.6515442242262,{"$f":"ROUND(D22*F22, 2)","v":2512.35},1.2779760379607334E-3,2182.1653768796955,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.4717992136321409}]
["Sentinel Lighting","RTSR - Network","kW",1.6560671480388418,null,342.92000000000007,{"$f":"ROUND(D23*F23, 2)","v":567.9},2.8887797956411352E-4,493.26396303460075,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.4384228479954526}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.5999999999999999E-3,275653.82756796607,0,{"$f":"ROUND(D24*E24, 2)","v":1543.66},7.8522518389494535E-4,1340.7850839549073,{"$f":"IF(ISERROR(I24/E24), 0, I24/E24)","v":4.8640176549854695E-3}]
["Embedded Distributor","RTSR - Network","kW",2.3832113203232499,null,1074.96,{"$f":"ROUND(D25*F25, 2)","v":2561.86},1.3031606633670009E-3,2225.1685443560878,{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":2.0700012506103369}]
["Embedded Distributor","RTSR - Network","kW",2.3832113203232499,null,29994.605248481424,{"$f":"ROUND(D26*F26, 2)","v":71483.48},3.6362041335819183E-2,62088.791400430739,{"$f":"IF(ISERROR(I26/F26), 0, I26/F26)","v":2.0699986176205534}]
["Embedded Distributor","RTSR - Network","kW",2.3832113203232499,null,102972.90667387019,{"$f":"ROUND(D27*F27, 2)","v":245406.2},0.12483262410372734,213153.78546445121,{"$f":"IF(ISERROR(I27/F27), 0, I27/F27)","v":2.0699987244172826}]
[]
["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",3.1043018369829047E-3,93166525.226065561,0,{"$f":"ROUND(D32*E32, 2)","v":289217.02},{"$f":"G32/998019.46","v":0.28979096259305409},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":278544.76826538402},{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":2.9897516043396934E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",2.7037467785319042E-3,53436793.242688432,0,{"$f":"ROUND(D33*E33, 2)","v":144479.56},0.14476627539907891,139148.19245176041,{"$f":"IF(ISERROR(I33/E33), 0, I33/E33)","v":2.6039772225815508E-3}]
["General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Connection","kW",1.1236571580861201,null,72426.915020544358,{"$f":"ROUND(D34*F34, 2)","v":81383.02},8.1544522187974172E-2,78379.94612708861,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.0821936307083579}]
["General Service 50 to 1,000 kW - Interval Meters","RTSR - Connection","kW",1.24172073619496,null,137743.98587820947,{"$f":"ROUND(D35*F35, 2)","v":171039.56},0.17137898293085388,164728.11525550342,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":1.1959005992548581}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.2318069835728009,null,116181.08948665613,{"$f":"ROUND(D36*F36, 2)","v":143112.68},0.14339668286628399,137831.75100289067,{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":1.1863527155055746}]
["Street Lighting","RTSR - Connection","kW",0.86850375187552775,null,1482.6515442242262,{"$f":"ROUND(D37*F37, 2)","v":1287.69},1.2902453825900349E-3,1240.1735992150541,{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":0.83645655248277173}]
["Sentinel Lighting","RTSR - Connection","kW",0.90784173835437587,null,342.92000000000007,{"$f":"ROUND(D38*F38, 2)","v":311.32},3.1193780530091068E-4,299.83213732158407,{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":0.8743501030024029}]
["Unmetered Scattered Load","RTSR - Connection","kWh",2.7037423225141043E-3,275653.82756796607,0,{"$f":"ROUND(D39*E39, 2)","v":745.3},7.4677902573162249E-4,717.79805969991207,{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":2.6039836487412081E-3}]
["Embedded Distributor","RTSR - Connection","kW",1.24172073619496,null,1074.96,{"$f":"ROUND(D40*F40, 2)","v":1334.8},1.3374488709869444E-3,1285.5452168085906,{"$f":"IF(ISERROR(I40/F40), 0, I40/F40)","v":1.1959005142596846}]
["Embedded Distributor","RTSR - Connection","kW",1.24172073619496,null,29994.605248481424,{"$f":"ROUND(D41*F41, 2)","v":37244.92},3.7318831438417042E-2,35870.563946972288,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":1.1959005177702198}]
["Embedded Distributor","RTSR - Connection","kW",1.24172073619496,null,102972.90667387019,{"$f":"ROUND(D42*F42, 2)","v":127863.59},0.12811733149972848,123145.36000035568,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":1.1959005915058269}]
[]
["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",5.3352737226234851E-3,93166525.226065561,0,{"$f":"IF(ISERROR(D47*E47), 0, ROUND(D47*E47, 2))","v":497068.91},{"$f":"G47/1707516.66","v":0.29110633099181593},{"$f":"H47*forecast_wholesale_network","v":492139.90081667108},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":5.2823683143973605E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",4.8979563151472375E-3,53436793.242688432,0,{"$f":"IF(ISERROR(D48*E48), 0, ROUND(D48*E48, 2))","v":261731.08},0.15328171380770012,259135.71571362246,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":4.8493874723494765E-3}]
["General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Network","kW",1.9513983441503717,null,72426.915020544358,{"$f":"ROUND(D49*F49, 2)","v":141333.76000000001},8.2771526223351766E-2,139932.27343155941,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":1.9320479602350416}]
["General Service 50 to 1,000 kW - Interval Meters","RTSR - Network","kW",2.0699987204071073,null,137743.98587820947,{"$f":"ROUND(D50*F50, 2)","v":285129.87},0.16698511743949837,282302.4798345773,{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":2.0494722730340009}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.0723602494400848,null,116181.08948665613,{"$f":"ROUND(D51*F51, 2)","v":240769.07},0.14100540020499713,238381.56812004623,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":2.0518104036838571}]
["Street Lighting","RTSR - Network","kW",1.4717992136321409,null,1482.6515442242262,{"$f":"ROUND(D52*F52, 2)","v":2182.17},1.2779787460463197E-3,2160.5312779773635,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.4572077211222461}]
["Sentinel Lighting","RTSR - Network","kW",1.4384228479954526,null,342.92000000000007,{"$f":"ROUND(D53*F53, 2)","v":493.26},2.8887565875931193E-4,488.36876053429125,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":1.4241477911299754}]
["Unmetered Scattered Load","RTSR - Network","kWh",4.8640176549854695E-3,275653.82756796607,0,{"$f":"IF(ISERROR(D54*E54), 0, ROUND(D54*E54, 2))","v":1340.79},7.852280633092037E-4,1327.4945270988371,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":4.8158029903340484E-3}]
["Embedded Distributor","RTSR - Network","kW",2.0700012506103369,null,1074.96,{"$f":"ROUND(D55*F55, 2)","v":2225.17},1.3031615164445893E-3,2203.1048835869296,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":2.0494761512864939}]
["Embedded Distributor","RTSR - Network","kW",2.0699986176205534,null,29994.605248481424,{"$f":"ROUND(D56*F56, 2)","v":62088.79},3.636204053200863E-2,61473.108331050345,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":2.049472157469471}]
["Embedded Distributor","RTSR - Network","kW",2.0699987244172826,null,102972.90667387019,{"$f":"ROUND(D57*F57, 2)","v":213153.79},0.12483262681606867,211040.125340564,{"$f":"IF(ISERROR(I57/F57), 0, I57/F57)","v":2.0494723530429031}]
[]
["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",2.9897516043396934E-3,93166525.226065561,0,{"$f":"ROUND(D62*E62, 2)","v":278544.77},{"$f":"G62/961192.05","v":0.289790963210734},{"$f":"H62*forecast_wholesale_lineplus","v":299074.80946016003},{"$f":"IF(ISERROR(I62/E62), 0, I62/E62)","v":3.2101101627914604E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",2.6039772225815508E-3,53436793.242688432,0,{"$f":"ROUND(D63*E63, 2)","v":139148.19},0.14476627225537289,149404.05598344619,{"$f":"IF(ISERROR(I63/E63), 0, I63/E63)","v":2.7959023533637773E-3}]
["General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Connection","kW",1.0821936307083579,null,72426.915020544358,{"$f":"ROUND(D64*F64, 2)","v":78379.95},8.1544525883250896E-2,84156.915284199611,{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":1.1619563702296027}]
["General Service 50 to 1,000 kW - Interval Meters","RTSR - Connection","kW",1.1959005992548581,null,137743.98587820947,{"$f":"ROUND(D65*F65, 2)","v":164728.12},0.17137898716494793,176869.3452823773,{"$f":"IF(ISERROR(I65/F65), 0, I65/F65)","v":1.2840440484912474}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.1863527155055746,null,116181.08948665613,{"$f":"ROUND(D66*F66, 2)","v":137831.75},0.14339668123555535,147990.58825915275,{"$f":"IF(ISERROR(I66/F66), 0, I66/F66)","v":1.2737923952430319}]
["Street Lighting","RTSR - Connection","kW",0.83645655248277173,null,1482.6515442242262,{"$f":"ROUND(D67*F67, 2)","v":1240.17},1.2902416327725556E-3,1331.5762720951702,{"$f":"IF(ISERROR(I67/F67), 0, I67/F67)","v":0.89810466746716022}]
["Sentinel Lighting","RTSR - Connection","kW",0.8743501030024029,null,342.92000000000007,{"$f":"ROUND(D68*F68, 2)","v":299.83},3.1193558040768226E-4,321.92885948079282,{"$f":"IF(ISERROR(I68/F68), 0, I68/F68)","v":0.93878706252418276}]
["Unmetered Scattered Load","RTSR - Connection","kWh",2.6039836487412081E-3,275653.82756796607,0,{"$f":"ROUND(D69*E69, 2)","v":717.8},7.4678104131219137E-4,770.70518405534176,{"$f":"IF(ISERROR(I69/E69), 0, I69/E69)","v":2.7959168601252751E-3}]
["Embedded Distributor","RTSR - Connection","kW",1.1959005142596846,null,1074.96,{"$f":"ROUND(D70*F70, 2)","v":1285.55},1.3374538418206849E-3,1380.3009882451165,{"$f":"IF(ISERROR(I70/F70), 0, I70/F70)","v":1.284048697853982}]
["Embedded Distributor","RTSR - Connection","kW",1.1959005177702198,null,29994.605248481424,{"$f":"ROUND(D71*F71, 2)","v":35870.559999999998},3.7318827179230206E-2,38514.386384742524,{"$f":"IF(ISERROR(I71/F71), 0, I71/F71)","v":1.284043782729644}]
["Embedded Distributor","RTSR - Connection","kW",1.1959005915058269,null,102972.90667387019,{"$f":"ROUND(D72*F72, 2)","v":123145.36},0.12811733097459554,132221.74330504503,{"$f":"IF(ISERROR(I72/F72), 0, I72/F72)","v":1.2840440031843527}]

{"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]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 1,000 kW - Non Interval Meters"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 50 to 1,000 kW - Interval Meters"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"General Service 1,000 to 4,999 kW"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Sentinel Lighting"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Unmetered Scattered Load"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Embedded Distributor"},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":"Embedded Distributor"},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":"Embedded Distributor"},11]
[{"$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]