{"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":75,"n_cols":28,"rows_kept":75,"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,"COLLUS PowerStream 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,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Entegrus Powerlines 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,"ENWIN Utilities 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,"Erie Thames Powerlines Corporation"]
[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,"Espanola Regional Hydro 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,"Essex Powerlines 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,"Festival 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,"Fort Albany Power Corporation"]
[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 Frances 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,"Greater Sudbury Hydro Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby 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,"Guelph Hydro Electric Systems 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,"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,6.1000000000000004E-3,null,3.3E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.5999999999999999E-3,null,2.8E-3,null,null,1,"C18",{"$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,2.2263999999999999,null,1.1812,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,2.3616999999999999,null,1.3052999999999999,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,2.3643999999999998,null,1.2948999999999999,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.6793,null,0.91300000000000003,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.6411,null,0.95440000000000003,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,2.8E-3,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Embedded Distributor",null,"kW",null,{"$f":"G20","v":2.3616999999999999},null,{"$f":"I20","v":1.3052999999999999},null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Embedded Distributor",null,"kW",null,{"$f":"G20","v":2.3616999999999999},null,{"$f":"I20","v":1.3052999999999999},null,null,1,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Embedded Distributor",null,"kW",null,{"$f":"G20","v":2.3616999999999999},null,{"$f":"I20","v":1.3052999999999999},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",6.1000000000000004E-3,71673721.303771585,null,1.0306846499440301,{"$f":"F17*H17","v":73873004.352163792}]
[null,"Residential","RTSR - Connection","kWh",3.3E-3,71673721.303771585,null,1.0306846499440301,{"$f":"F18*H18","v":73873004.352163792}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.5999999999999999E-3,41242052.899792381,null,1.0306846499440301,{"$f":"F19*H19","v":42507550.855995677}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",2.8E-3,41242052.899792381,null,1.0306846499440301,{"$f":"F20*H20","v":42507550.855995677}]
[null,"General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Network","kW",2.2263999999999999,23127870.64432222,72990.646893929545]
[null,"General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Connection","kW",1.1812,23127870.64432222,72990.646893929545]
[null,"General Service 50 to 1,000 kW - Interval Meters","RTSR - Network","kW",2.3616999999999999,43220745.288496882,136402.96620301317]
[null,"General Service 50 to 1,000 kW - Interval Meters","RTSR - Connection","kW",1.3052999999999999,43220745.288496882,136402.96620301317]
[null,"General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.3643999999999998,49152640.764657229,115357.21986623378]
[null,"General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.2948999999999999,49152640.764657229,115357.21986623378]
[null,"Street Lighting","RTSR - Network","kW",1.6793,340268.85668132966,1049.1968987116165]
[null,"Street Lighting","RTSR - Connection","kW",0.91300000000000003,340268.85668132966,1049.1968987116165]
[null,"Sentinel Lighting","RTSR - Network","kW",1.6411,126989.00000000001,342.92000000000007]
[null,"Sentinel Lighting","RTSR - Connection","kW",0.95440000000000003,126989.00000000001,342.92000000000007]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.5999999999999999E-3,214183.23820354787,null,1.0306846499440301,{"$f":"F31*H31","v":220755.37589170254}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",2.8E-3,214183.23820354787,null,1.0306846499440301,{"$f":"F32*H32","v":220755.37589170254}]
[null,"Embedded Distributor","RTSR - Network","kW",2.3616999999999999,347756.59287776717,1074.96]
[null,"Embedded Distributor","RTSR - Connection","kW",1.3052999999999999,347756.59287776717,1074.96]
[null,"Embedded Distributor","RTSR - Network","kW",2.3616999999999999,12191720.381133871,29994.605248481424]
[null,"Embedded Distributor","RTSR - Connection","kW",1.3052999999999999,12191720.381133871,29994.605248481424]
[null,"Embedded Distributor","RTSR - Network","kW",2.3616999999999999,43274121.534063838,102972.90667387019]
[null,"Embedded Distributor","RTSR - Connection","kW",1.3052999999999999,43274121.534063838,102972.90667387019]

{"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],[35,4,35,5],[37,4,37,5],[38,4,39,5],[41,4,41,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2017,null,null,2018,null,2019]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.61,null,3.61]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.95,null,0.95]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.34,null,2.34]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,2017,null,null,2018,null,2019]
[]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.1941999999999999,null,null,3.1941999999999999,null,3.1941999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.77100000000000002,null,null,0.77100000000000002,null,0.77100000000000002]
[null,null,null,null,1.7493000000000001]
[null,"Transformation Connection Service Rate","kW",null,null,null,null,1.7493000000000001,null,1.7493000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E39+E38","v":2.5203000000000002},null,null,{"$f":"SUM(H40,H38)","v":2.5203000000000002},null,{"$f":"SUM(J40,J38)","v":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2017,null,null,2018,null,2019]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,2.44,null,null,2.4295,null,{"$f":"H51","v":2.4295}]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW",null,1.74,null,null,1.7948,null,{"$f":"H55","v":1.7948}]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":1.74},null,null,{"$f":"SUM(H53,H55)","v":1.7948},null,{"$f":"J55+J53","v":1.7948}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2017",null,null,"Effective \nJanuary 1, 2018",null,"Effective \nJanuary 1, 2019"]
[]
[]
[]
[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,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2017",null,null,"Current 2018",null,"Forecast 2019"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,22327.999999999996,3.6600000000000006,81720.479999999996,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,7388.3099999999995,{"$f":"IF(D43<>0,F43/D43,0)","v":3.1941999999999999},23599.739801999996,null,7881.44,{"$f":"IF(H43<>0,J43/H43,0)","v":0.77100000000000002},6076.5902399999995,null,7881.44,{"$f":"IF(L43<>0,N43/L43,0)","v":1.7493000000000001},13787.002992,null,{"$f":"J43+N43","v":19863.593231999999}]
[null,"February",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,"March",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,"April",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,"May",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,"June",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,"July",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,"August",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,"September",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,"October",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,"November",null,7250.54,3.1941999999999999,23159.674867999998,null,7836.36,0.77100000000000002,6041.83356,null,7836.36,1.7493000000000001,13708.144548,null,19749.978107999999]
[null,"December",null,7612.61,{"$f":"IF(D54<>0,F54/D54,0)","v":3.1941999999999999},24316.198861999997,null,7836.36,{"$f":"IF(H54<>0,J54/H54,0)","v":0.77100000000000002},6041.83356,null,7836.36,{"$f":"IF(L54<>0,N54/L54,0)","v":1.7493000000000001},13708.144548,null,19749.978107999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":90631.12999999999},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000008},{"$f":"SUM(F43:F54)","v":289493.95544600004},null,{"$f":"SUM(H43:H54)","v":94104.44},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000013},{"$f":"SUM(J43:J54)","v":72554.52324000001},null,{"$f":"SUM(L43:L54)","v":94104.44},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000001},{"$f":"SUM(N43:N54)","v":164616.89689200002},null,{"$f":"SUM(P43:P54)","v":237171.420132}]
[]
[null,"Brantford Power Inc",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,11711.748721259451,{"$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":43877.058721259447},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2553068465049169},{"$f":"F24+F43+F62+F81","v":142833.28965981415},null,{"$f":"H24+H43+H62+H81","v":37030.44},{"$f":"IF(H100<>0,J100/H100,0)","v":0.84892915774157696},{"$f":"J24+J43+J62+J81","v":31436.220240000002},null,{"$f":"L24+L43+L62+L81","v":23009.769999999997},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7821483080882603},{"$f":"N24+N43+N62+N81","v":41006.822675000003},null,{"$f":"J100+N100","v":72443.042914999998}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":39659.319999999992},3.2542784407044807,{"$f":"F25+F44+F63+F82","v":129062.470049},null,{"$f":"H25+H44+H63+H82","v":30508.38},0.84739402682148313,{"$f":"J25+J44+J63+J82","v":25852.618979999999},null,{"$f":"L25+L44+L63+L82","v":23838.809999999998},2.1265978186411152,{"$f":"N25+N44+N63+N82","v":50695.561345000002},null,76548.180324999994]
[null,"March",null,49944.011795544982,3.3078073338461036,165205.16849899999,null,43913.43,0.85475904592285323,37535.401530000003,null,38636.720000000001,1.8844267727177668,72808.069577999995,null,110343.471108]
[null,"April",null,33280.339999999997,3.2981408943838919,109763.250333,null,28824.82,0.84971965896057644,24493.016220000001,null,19767.25,1.8279800639441504,36134.138919000005,null,60627.15513900001]
[null,"May",null,35756.674102227509,3.3452904745004886,119616.461274,null,29567.18,0.84908587088792375,25105.074780000003,null,19718.54,1.8348559381171226,36180.680210000006,null,61285.754990000009]
[null,"June",null,42075.314052508511,3.348377329875226,140884.02772080002,null,36755.29,0.84638000652423084,31108.942589999999,null,22961.574000000001,1.8247837393638606,41899.9068654,null,73008.849455399992]
[null,"July",null,43007.92,3.3523918439673439,144179.400234,null,37506.36,0.84547232949291795,31710.58956,null,23700.58,1.8260391800538214,43278.187669999999,null,74988.777230000007]
[null,"August",null,44899.284102227502,3.3625473640571899,150975.96940599999,null,38125.699999999997,0.84408078277907028,32181.170699999999,null,24259.279999999999,1.8249707480189026,44272.476368000003,null,76453.647068000006]
[null,"September",null,44261.426153341265,3.3609890161157865,148762.167139,null,40026.75,0.84390681856508454,33778.847249999999,null,24708.2,1.8231454848997499,45046.64327,null,78825.490519999992]
[null,"October",null,32410.179999999997,3.3483892197142997,108521.897321,null,29829.37,0.84982332077412293,25349.69427,null,18511.759999999998,1.8373373374546775,34012.347829999999,null,59362.042099999999]
[null,"November",null,42036.030227272728,3.1656927813954923,133073.15744899999,null,49926.087272727273,0.86289144439991794,43080.793559999998,null,44334.946338028174,1.9595776949543939,86877.771951000002,null,129958.56551099999]
[null,"December",null,62674.543874954783,3.30168231982445,206931.43341499998,null,42795.632727272729,0.8600408783428114,36805.993560000003,null,33616.193661971833,1.9196588535840424,64531.623787000004,null,101337.61734700001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":513882.10302933666},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3077795130035392},{"$f":"SUM(F100:F111)","v":1699808.6924996139},null,{"$f":"SUM(H100:H111)","v":444809.44000000006},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85078761646785173},{"$f":"SUM(J100:J111)","v":378438.36323999998},null,{"$f":"SUM(L100:L111)","v":317063.62400000001},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8820961639812706},{"$f":"SUM(N100:N111)","v":596744.23046839994},null,{"$f":"SUM(P100:P111)","v":975182.59370840003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":975182.59370840003}]

{"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 2018 Uniform Transmission Rates are applied against historical 2017 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":3.61},{"$f":"D24*E24","v":89444.97},null,{"$f":"'6. Historical Wholesale'!H24","v":29149},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.95},{"$f":"H24*I24","v":27691.55},null,{"$f":"'6. Historical Wholesale'!L24","v":3407},{"$f":"'5. UTRs and Sub-Transmission'!H26","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},{"$f":"D25*E25","v":80604.079999999987},null,{"$f":"'6. Historical Wholesale'!H25","v":23542},{"$f":"I24","v":0.95},{"$f":"H25*I25","v":22364.899999999998},null,{"$f":"'6. Historical Wholesale'!L25","v":6274},{"$f":"M24","v":2.34},{"$f":"L25*M25","v":14681.16},null,37046.06]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":31609},{"$f":"E25","v":3.61},114108.48999999999,null,{"$f":"'6. Historical Wholesale'!H26","v":37153},{"$f":"I25","v":0.95},35295.35,null,{"$f":"'6. Historical Wholesale'!L26","v":19914},{"$f":"M25","v":2.34},46598.759999999995,null,81894.109999999986]
[null,"April",null,{"$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,{"$f":"'6. Historical Wholesale'!D43","v":7388.3099999999995},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":23599.739801999996},null,{"$f":"'6. Historical Wholesale'!H43","v":7881.44},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":6076.5902399999995},null,{"$f":"'6. Historical Wholesale'!L43","v":7881.44},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":13787.002992},null,{"$f":"J43+N43","v":19863.593231999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":6732.89},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":21506.197238000001},null,{"$f":"'6. Historical Wholesale'!H44","v":6966.38},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":5371.0789800000002},null,{"$f":"'6. Historical Wholesale'!L44","v":6966.38},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":12186.288534000001},null,17557.367514000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":6372.7300000000005},3.1941999999999999,20355.774165999999,null,{"$f":"'6. Historical Wholesale'!H45","v":6760.43},0.77100000000000002,5212.2915300000004,null,{"$f":"'6. Historical Wholesale'!L45","v":6760.43},{"$f":"M44","v":1.7493000000000001},11826.020199000001,null,17038.311729000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":5615.91},3.1941999999999999,17938.339722000001,null,{"$f":"'6. Historical Wholesale'!H46","v":5904.82},0.77100000000000002,4552.6162199999999,null,{"$f":"'6. Historical Wholesale'!L46","v":5904.82},{"$f":"M45","v":1.7493000000000001},10329.301626,null,14881.917846]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":6106.31},3.1941999999999999,19504.775401999999,null,{"$f":"'6. Historical Wholesale'!H47","v":6246.18},0.77100000000000002,4815.8047800000004,null,{"$f":"'6. Historical Wholesale'!L47","v":6246.18},1.7493000000000001,10926.442674000002,null,15742.247454000002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":8728.67},3.1941999999999999,27881.117714,null,{"$f":"'6. Historical Wholesale'!H48","v":8769.2900000000009},0.77100000000000002,6761.1225900000009,null,{"$f":"'6. Historical Wholesale'!L48","v":8769.2900000000009},1.7493000000000001,15340.118997000001,null,22101.241587000004]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":9229.7000000000007},3.1941999999999999,29481.507740000001,null,{"$f":"'6. Historical Wholesale'!H49","v":9292.36},0.77100000000000002,7164.409560000001,null,{"$f":"'6. Historical Wholesale'!L49","v":9292.36},1.7493000000000001,16255.125348000001,null,23419.534908000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":9981.7000000000007},3.1941999999999999,31883.546140000002,null,{"$f":"'6. Historical Wholesale'!H50","v":9981.7000000000007},0.77100000000000002,7695.8907000000008,null,{"$f":"'6. Historical Wholesale'!L50","v":9981.7000000000007},1.7493000000000001,17460.987810000002,null,25156.878510000002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":9916.9699999999993},3.1941999999999999,31676.785573999998,null,{"$f":"'6. Historical Wholesale'!H51","v":10549.75},0.77100000000000002,8133.85725,null,{"$f":"'6. Historical Wholesale'!L51","v":10549.75},1.7493000000000001,18454.677674999999,null,26588.534925]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":5694.79},3.1941999999999999,18190.298218,null,{"$f":"'6. Historical Wholesale'!H52","v":6079.37},0.77100000000000002,4687.19427,null,{"$f":"'6. Historical Wholesale'!L52","v":6079.37},1.7493000000000001,10634.641941,null,15321.836211]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":7250.54},3.1941999999999999,23159.674867999998,null,{"$f":"'6. Historical Wholesale'!H53","v":7836.36},0.77100000000000002,6041.83356,null,{"$f":"'6. Historical Wholesale'!L53","v":7836.36},1.7493000000000001,13708.144548,null,19749.978107999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":7612.61},3.1941999999999999,24316.198861999997,null,{"$f":"'6. Historical Wholesale'!H54","v":7836.36},0.77100000000000002,6041.83356,null,{"$f":"'6. Historical Wholesale'!L54","v":7836.36},1.7493000000000001,13708.144548,null,19749.978107999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":90631.12999999999},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000008},{"$f":"SUM(F43:F54)","v":289493.95544600004},null,{"$f":"SUM(H43:H54)","v":94104.44},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000013},{"$f":"SUM(J43:J54)","v":72554.52324000001},null,{"$f":"SUM(L43:L54)","v":94104.44},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000001},{"$f":"SUM(N43:N54)","v":164616.89689200002},null,{"$f":"SUM(P43:P54)","v":237171.420132}]
[]
[null,{"$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":2.4295},{"$f":"D62*E62","v":28453.693518299839},null,{"$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":1.7948},{"$f":"L62*M62","v":21037.443083999999},null,{"$f":"J62+N62","v":21037.443083999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":10598.43},{"$f":"E62","v":2.4295},{"$f":"D63*E63","v":25748.885685000001},null,{"$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":1.7948},{"$f":"L63*M63","v":19022.062163999995},null,19022.062163999995]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":11962.281795544981},{"$f":"E63","v":2.4295},29062.363622276531,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":11962.290000000003},{"$f":"M63","v":1.7948},21469.918092000004,null,21469.918092000004]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":7712.43},2.4295,18737.348685000001,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":7712.43},{"$f":"M64","v":1.7948},13842.269364,null,13842.269364]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":6879.3641022275087},2.4295,16713.415086361732,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":6879.36},1.7948,12347.075327999999,null,12347.075327999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":7400.6440525085127},2.4295,17979.86472556943,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":7401.2840000000006},1.7948,13283.824523200001,null,13283.824523200001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":7306.2199999999993},2.4295,17750.461489999998,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":7306.22},1.7948,13113.203656,null,13113.203656]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":7122.5841022275081},2.4295,17304.318076361731,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":7122.58},1.7948,12783.606583999999,null,12783.606583999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":7048.4561533412643},2.4295,17124.224224542602,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":7048.45},1.7948,12650.558059999999,null,12650.558059999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":6092.39},2.4295,14801.461505000001,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":6092.39},1.7948,10934.621572,null,10934.621572]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":11578.53},2.4295,28130.038635000001,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":11578.53},1.7948,20781.145644,null,20781.145644]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":10350.89410222751},2.4295,25147.497221361737,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":10350.890000000001},1.7948,18577.777372,null,18577.777372]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":105763.97302933673},{"$f":"IF(D75<>0,F75/D75,0)","v":2.4295000000000004},{"$f":"SUM(F62:F73)","v":256953.57247477362},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},{"$f":"IF(L75<>0,N75/L75,0)","v":1.7948000000000002},{"$f":"SUM(N62:N73)","v":189843.5054432},null,{"$f":"SUM(P62:P73)","v":189843.5054432}]
[]
[null,{"$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":43877.058721259447},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2248835141663812},{"$f":"F24+F43+F62+F81","v":141498.40332029984},null,{"$f":"H24+H43+H62+H81","v":37030.44},{"$f":"IF(H100<>0,J100/H100,0)","v":0.91190221450244713},{"$f":"J24+J43+J62+J81","v":33768.140240000001},null,{"$f":"L24+L43+L62+L81","v":23009.769999999997},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8599414977203164},{"$f":"N24+N43+N62+N81","v":42796.826075999998},null,{"$f":"J100+N100","v":76564.966316000005}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":39659.319999999992},3.2239373474633455,{"$f":"F25+F44+F63+F82","v":127859.16292299998},null,{"$f":"H25+H44+H63+H82","v":30508.38},0.90912657374793415,{"$f":"J25+J44+J63+J82","v":27735.97898},null,{"$f":"L25+L44+L63+L82","v":23838.809999999998},1.924991671060762,{"$f":"N25+N44+N63+N82","v":45889.510697999998},null,73625.489677999998]
[null,"March",null,49944.011795544982,3.2741988860987559,163526.6277882765,null,43913.43,0.92244312343627,40507.641530000001,null,38636.720000000001,2.0678437064792248,79894.698290999993,null,120402.339821]
[null,"April",null,33280.339999999997,3.2662649602437961,108702.40840700001,null,28824.82,0.91333150458528445,26326.61622,null,19767.25,1.9508313493278022,38562.57099,null,64889.187210000004]
[null,"May",null,35756.674102227509,3.3118712369555787,118421.50048836172,null,29567.18,0.91218556453473087,26970.754780000003,null,19718.54,1.9626776628492777,38701.138002,null,65671.89278200001]
[null,"June",null,42075.314052508511,3.3161022224443966,139526.04243956943,null,36755.29,0.90729314310946796,33347.822589999996,null,22961.574000000001,1.9386686435433391,44514.883520200005,null,77862.706110200001]
[null,"July",null,43007.92,3.3202230944905033,142795.88923,null,37506.36,0.90565198968921545,33967.709560000003,null,23700.58,1.9403326418172042,45987.009004,null,79954.71856400001]
[null,"August",null,44899.284102227502,3.3302939502535067,149527.8142163617,null,38125.699999999997,0.90313596078235947,34432.690699999999,null,24259.279999999999,1.9368791816574937,46987.294394000004,null,81419.985094000003]
[null,"September",null,44261.426153341265,3.3288482230123537,147339.56979854259,null,40026.75,0.90282141942575911,36137.007250000002,null,24708.2,1.9322587535716882,47742.635734999989,null,83879.642984999984]
[null,"October",null,32410.179999999997,3.3150321819564099,107440.78972299998,null,29829.37,0.91351893352088898,27249.69427,null,18511.759999999998,1.9665803528675829,36404.863513000004,null,63654.557783000004]
[null,"November",null,42036.030227272728,3.2131207250827405,135066.83992345454,null,49926.087272727273,0.9219042986017002,46027.074469090905,null,44334.946338028174,2.0932070451923628,92802.222022985923,null,138829.29649207683]
[null,"December",null,62674.543874954783,3.3645326575272074,210870.54966290717,null,42795.632727272729,0.91722309379232314,39253.142650909089,null,33616.193661971833,2.0344257525616167,68389.650089014089,null,107642.79273992317]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":513882.10302933666},{"$f":"IF(D113<>0,F113/D113,0)","v":3.2937041160667686},{"$f":"SUM(F100:F111)","v":1692575.5979207733},null,{"$f":"SUM(H100:H111)","v":444809.44000000006},{"$f":"IF(H113<>0,J113/H113,0)","v":0.91213053670803368},{"$f":"SUM(J100:J111)","v":405724.27323999995},null,{"$f":"SUM(L100:L111)","v":317063.62400000001},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9827985765254488},{"$f":"SUM(N100:N111)","v":628673.30233520013},null,{"$f":"SUM(P100:P111)","v":1034397.5755751999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1034397.5755751999}]

{"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 2019 Uniform Transmission Rates are applied against historical 2017 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,{"$f":"'6. Historical Wholesale'!D43","v":7388.3099999999995},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":23599.739801999996},null,{"$f":"'6. Historical Wholesale'!H43","v":7881.44},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":6076.5902399999995},null,{"$f":"'6. Historical Wholesale'!L43","v":7881.44},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":13787.002992},null,{"$f":"J43+N43","v":19863.593231999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":6732.89},{"$f":"E43","v":3.1941999999999999},21506.197238000001,null,{"$f":"'6. Historical Wholesale'!H44","v":6966.38},{"$f":"I43","v":0.77100000000000002},5371.0789800000002,null,{"$f":"'6. Historical Wholesale'!L44","v":6966.38},{"$f":"M43","v":1.7493000000000001},12186.288534000001,null,17557.367514000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":6372.7300000000005},3.1941999999999999,20355.774165999999,null,{"$f":"'6. Historical Wholesale'!H45","v":6760.43},0.77100000000000002,5212.2915300000004,null,{"$f":"'6. Historical Wholesale'!L45","v":6760.43},1.7493000000000001,11826.020199000001,null,17038.311729000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":5615.91},3.1941999999999999,17938.339722000001,null,{"$f":"'6. Historical Wholesale'!H46","v":5904.82},0.77100000000000002,4552.6162199999999,null,{"$f":"'6. Historical Wholesale'!L46","v":5904.82},1.7493000000000001,10329.301626,null,14881.917846]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":6106.31},3.1941999999999999,19504.775401999999,null,{"$f":"'6. Historical Wholesale'!H47","v":6246.18},0.77100000000000002,4815.8047800000004,null,{"$f":"'6. Historical Wholesale'!L47","v":6246.18},1.7493000000000001,10926.442674000002,null,15742.247454000002]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":8728.67},3.1941999999999999,27881.117714,null,{"$f":"'6. Historical Wholesale'!H48","v":8769.2900000000009},0.77100000000000002,6761.1225900000009,null,{"$f":"'6. Historical Wholesale'!L48","v":8769.2900000000009},1.7493000000000001,15340.118997000001,null,22101.241587000004]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":9229.7000000000007},3.1941999999999999,29481.507740000001,null,{"$f":"'6. Historical Wholesale'!H49","v":9292.36},0.77100000000000002,7164.409560000001,null,{"$f":"'6. Historical Wholesale'!L49","v":9292.36},1.7493000000000001,16255.125348000001,null,23419.534908000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":9981.7000000000007},3.1941999999999999,31883.546140000002,null,{"$f":"'6. Historical Wholesale'!H50","v":9981.7000000000007},0.77100000000000002,7695.8907000000008,null,{"$f":"'6. Historical Wholesale'!L50","v":9981.7000000000007},1.7493000000000001,17460.987810000002,null,25156.878510000002]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":9916.9699999999993},3.1941999999999999,31676.785573999998,null,{"$f":"'6. Historical Wholesale'!H51","v":10549.75},0.77100000000000002,8133.85725,null,{"$f":"'6. Historical Wholesale'!L51","v":10549.75},1.7493000000000001,18454.677674999999,null,26588.534925]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":5694.79},3.1941999999999999,18190.298218,null,{"$f":"'6. Historical Wholesale'!H52","v":6079.37},0.77100000000000002,4687.19427,null,{"$f":"'6. Historical Wholesale'!L52","v":6079.37},1.7493000000000001,10634.641941,null,15321.836211]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":7250.54},3.1941999999999999,23159.674867999998,null,{"$f":"'6. Historical Wholesale'!H53","v":7836.36},0.77100000000000002,6041.83356,null,{"$f":"'6. Historical Wholesale'!L53","v":7836.36},1.7493000000000001,13708.144548,null,19749.978107999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":7612.61},3.1941999999999999,24316.198861999997,null,{"$f":"'6. Historical Wholesale'!H54","v":7836.36},0.77100000000000002,6041.83356,null,{"$f":"'6. Historical Wholesale'!L54","v":7836.36},1.7493000000000001,13708.144548,null,19749.978107999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":90631.12999999999},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000008},{"$f":"SUM(F43:F54)","v":289493.95544600004},null,{"$f":"SUM(H43:H54)","v":94104.44},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000013},{"$f":"SUM(J43:J54)","v":72554.52324000001},null,{"$f":"SUM(L43:L54)","v":94104.44},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000001},{"$f":"SUM(N43:N54)","v":164616.89689200002},null,{"$f":"SUM(P43:P54)","v":237171.420132}]
[]
[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},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":2.4295},{"$f":"D62*E62","v":28453.693518299839},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},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":1.7948},{"$f":"L62*M62","v":21037.443083999999},null,{"$f":"J62+N62","v":21037.443083999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":10598.43},{"$f":"E62","v":2.4295},25748.885685000001,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":10598.429999999998},{"$f":"M62","v":1.7948},19022.062163999995,null,19022.062163999995]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":11962.281795544981},2.4295,29062.363622276531,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":11962.290000000003},1.7948,21469.918092000004,null,21469.918092000004]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":7712.43},2.4295,18737.348685000001,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":7712.43},1.7948,13842.269364,null,13842.269364]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":6879.3641022275087},2.4295,16713.415086361732,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":6879.36},1.7948,12347.075327999999,null,12347.075327999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":7400.6440525085127},2.4295,17979.86472556943,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":7401.2840000000006},1.7948,13283.824523200001,null,13283.824523200001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":7306.2199999999993},2.4295,17750.461489999998,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":7306.22},1.7948,13113.203656,null,13113.203656]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":7122.5841022275081},2.4295,17304.318076361731,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":7122.58},1.7948,12783.606583999999,null,12783.606583999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":7048.4561533412643},2.4295,17124.224224542602,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":7048.45},1.7948,12650.558059999999,null,12650.558059999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":6092.39},2.4295,14801.461505000001,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":6092.39},1.7948,10934.621572,null,10934.621572]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":11578.53},2.4295,28130.038635000001,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":11578.53},1.7948,20781.145644,null,20781.145644]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":10350.89410222751},2.4295,25147.497221361737,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":10350.890000000001},1.7948,18577.777372,null,18577.777372]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":105763.97302933673},{"$f":"IF(D75<>0,F75/D75,0)","v":2.4295000000000004},{"$f":"SUM(F62:F73)","v":256953.57247477362},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},{"$f":"IF(L75<>0,N75/L75,0)","v":1.7948000000000002},{"$f":"SUM(N62:N73)","v":189843.5054432},null,{"$f":"SUM(P62:P73)","v":189843.5054432}]
[]
[null,{"$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,{"$f":"D24+D43+D62+D81","v":43877.058721259447},{"$f":"IF(D100<>0,F100/D100,0)","v":3.2248835141663812},{"$f":"F24+F43+F62+F81","v":141498.40332029984},null,{"$f":"H24+H43+H62+H81","v":37030.44},{"$f":"IF(H100<>0,J100/H100,0)","v":0.91190221450244713},{"$f":"J24+J43+J62+J81","v":33768.140240000001},null,{"$f":"L24+L43+L62+L81","v":23009.769999999997},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8599414977203164},{"$f":"N24+N43+N62+N81","v":42796.826075999998},null,{"$f":"J100+N100","v":76564.966316000005}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":39659.319999999992},3.2239373474633455,127859.16292299998,null,{"$f":"H25+H44+H63+H82","v":30508.38},0.90912657374793415,{"$f":"J25+J44+J63+J82","v":27735.97898},null,{"$f":"L25+L44+L63+L82","v":23838.809999999998},1.924991671060762,{"$f":"N25+N44+N63+N82","v":45889.510697999998},null,73625.489677999998]
[null,"March",null,49944.011795544982,3.2741988860987559,163526.6277882765,null,{"$f":"H26+H45+H64+H83","v":43913.43},0.92244312343627,{"$f":"J26+J45+J64+J83","v":40507.641530000001},null,{"$f":"L26+L45+L64+L83","v":38636.720000000001},2.0678437064792248,{"$f":"N26+N45+N64+N83","v":79894.698290999993},null,120402.339821]
[null,"April",null,33280.339999999997,3.2662649602437961,108702.40840700001,null,{"$f":"H27+H46+H65+H84","v":28824.82},0.91333150458528445,{"$f":"J27+J46+J65+J84","v":26326.61622},null,{"$f":"L27+L46+L65+L84","v":19767.25},1.9508313493278022,{"$f":"N27+N46+N65+N84","v":38562.57099},null,64889.187210000004]
[null,"May",null,35756.674102227509,3.3118712369555787,118421.50048836172,null,{"$f":"H28+H47+H66+H85","v":29567.18},0.91218556453473087,{"$f":"J28+J47+J66+J85","v":26970.754780000003},null,{"$f":"L28+L47+L66+L85","v":19718.54},1.9626776628492777,{"$f":"N28+N47+N66+N85","v":38701.138002},null,65671.89278200001]
[null,"June",null,42075.314052508511,3.3161022224443966,139526.04243956943,null,{"$f":"H29+H48+H67+H86","v":36755.29},0.90729314310946796,{"$f":"J29+J48+J67+J86","v":33347.822589999996},null,{"$f":"L29+L48+L67+L86","v":22961.574000000001},1.9386686435433391,{"$f":"N29+N48+N67+N86","v":44514.883520200005},null,77862.706110200001]
[null,"July",null,43007.92,3.3202230944905033,142795.88923,null,{"$f":"H30+H49+H68+H87","v":37506.36},0.90565198968921545,{"$f":"J30+J49+J68+J87","v":33967.709560000003},null,{"$f":"L30+L49+L68+L87","v":23700.58},1.9403326418172042,{"$f":"N30+N49+N68+N87","v":45987.009004},null,79954.71856400001]
[null,"August",null,44899.284102227502,3.3302939502535067,149527.8142163617,null,{"$f":"H31+H50+H69+H88","v":38125.699999999997},0.90313596078235947,{"$f":"J31+J50+J69+J88","v":34432.690699999999},null,{"$f":"L31+L50+L69+L88","v":24259.279999999999},1.9368791816574937,{"$f":"N31+N50+N69+N88","v":46987.294394000004},null,81419.985094000003]
[null,"September",null,44261.426153341265,3.3288482230123537,147339.56979854259,null,{"$f":"H32+H51+H70+H89","v":40026.75},0.90282141942575911,{"$f":"J32+J51+J70+J89","v":36137.007250000002},null,{"$f":"L32+L51+L70+L89","v":24708.2},1.9322587535716882,{"$f":"N32+N51+N70+N89","v":47742.635734999989},null,83879.642984999984]
[null,"October",null,32410.179999999997,3.3150321819564099,107440.78972299998,null,{"$f":"H33+H52+H71+H90","v":29829.37},0.91351893352088898,{"$f":"J33+J52+J71+J90","v":27249.69427},null,{"$f":"L33+L52+L71+L90","v":18511.759999999998},1.9665803528675829,{"$f":"N33+N52+N71+N90","v":36404.863513000004},null,63654.557783000004]
[null,"November",null,42036.030227272728,3.2131207250827405,135066.83992345454,null,{"$f":"H34+H53+H72+H91","v":49926.087272727273},0.9219042986017002,{"$f":"J34+J53+J72+J91","v":46027.074469090905},null,{"$f":"L34+L53+L72+L91","v":44334.946338028174},2.0932070451923628,{"$f":"N34+N53+N72+N91","v":92802.222022985923},null,138829.29649207683]
[null,"December",null,62674.543874954783,3.3645326575272074,210870.54966290717,null,{"$f":"H35+H54+H73+H92","v":42795.632727272729},0.91722309379232314,{"$f":"J35+J54+J73+J92","v":39253.142650909089},null,{"$f":"L35+L54+L73+L92","v":33616.193661971833},2.0344257525616167,{"$f":"N35+N54+N73+N92","v":68389.650089014089},null,107642.79273992317]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":513882.10302933666},{"$f":"IF(D113<>0,F113/D113,0)","v":3.2937041160667686},{"$f":"SUM(F100:F111)","v":1692575.5979207733},null,{"$f":"SUM(H100:H111)","v":444809.44000000006},{"$f":"IF(H113<>0,J113/H113,0)","v":0.91213053670803368},{"$f":"SUM(J100:J111)","v":405724.27323999995},null,{"$f":"SUM(L100:L111)","v":317063.62400000001},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9827985765254488},{"$f":"SUM(N100:N111)","v":628673.30233520013},null,{"$f":"SUM(P100:P111)","v":1034397.5755751999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1034397.5755751999}]

{"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",6.1000000000000004E-3,73873004.352163792,null,{"$f":"ROUND(D17*E17, 2)","v":450625.33},{"$f":"G17/1766196.51","v":0.2551388406944593},{"$f":"H17*total_current_wholesale_network","v":431841.7758412374},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":5.845731869555248E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.5999999999999999E-3,42507550.855995677,null,{"$f":"ROUND(D18*E18, 2)","v":238042.28},0.13477678086907782,228119.89046531645,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.3665733704142638E-3}]
["General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Network","kW",2.2263999999999999,null,72990.646893929545,{"$f":"ROUND(D19*F19, 2)","v":162506.38},9.2009229482624216E-2,155732.57660578232,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.1335963336794896}]
["General Service 50 to 1,000 kW - Interval Meters","RTSR - Network","kW",2.3616999999999999,null,136402.96620301317,{"$f":"ROUND(D20*F20, 2)","v":322142.89},0.18239357182287719,308714.90888501186,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.2632565660305435}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.3643999999999998,null,115357.21986623378,{"$f":"ROUND(D21*F21, 2)","v":272750.61},0.15442823516846377,261381.46247611236,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.2658439825370769}]
["Street Lighting","RTSR - Network","kW",1.6793,null,1049.1968987116165,{"$f":"ROUND(D22*F22, 2)","v":1761.92},9.975786895876043E-4,1688.4773470017608,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.6093045538689279}]
["Sentinel Lighting","RTSR - Network","kW",1.6411,null,342.92000000000007,{"$f":"ROUND(D23*F23, 2)","v":562.77},3.1863385348893027E-4,539.31188508682624,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.5727046689805964}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.5999999999999999E-3,220755.37589170254,null,{"$f":"ROUND(D24*E24, 2)","v":1236.23},6.9993910247280466E-4,1184.6998448760369,{"$f":"IF(ISERROR(I24/E24), 0, I24/E24)","v":5.3665730226983149E-3}]
["Embedded Distributor","RTSR - Network","kW",2.3616999999999999,null,1074.96,{"$f":"ROUND(D25*F25, 2)","v":2538.73},1.4373995111110259E-3,2432.9073369697721,{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":2.2632538298818301}]
["Embedded Distributor","RTSR - Network","kW",2.3616999999999999,null,29994.605248481424,{"$f":"ROUND(D26*F26, 2)","v":70838.259999999995},4.0107802047462997E-2,67885.487031772704,{"$f":"IF(ISERROR(I26/F26), 0, I26/F26)","v":2.2632565579508546}]
["Embedded Distributor","RTSR - Network","kW",2.3616999999999999,null,102972.90667387019,{"$f":"ROUND(D27*F27, 2)","v":243191.11},0.13769198875837432,233054.10020160582,{"$f":"IF(ISERROR(I27/F27), 0, I27/F27)","v":2.2632564985246191}]
[]
["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",3.3E-3,73873004.352163792,null,{"$f":"ROUND(D32*E32, 2)","v":243780.91},{"$f":"G32/953310.42","v":0.25572038748931331},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":264516.54884409637},{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":3.5806929901362338E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",2.8E-3,42507550.855995677,null,{"$f":"ROUND(D33*E33, 2)","v":119021.14},0.12485035042415669,129144.89978846181,{"$f":"IF(ISERROR(I33/E33), 0, I33/E33)","v":3.0381637423894528E-3}]
["General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Connection","kW",1.1812,null,72990.646893929545,{"$f":"ROUND(D34*F34, 2)","v":86216.55},9.04391142603896E-2,93550.000528115488,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.2816710703230638}]
["General Service 50 to 1,000 kW - Interval Meters","RTSR - Connection","kW",1.3052999999999999,null,136402.96620301317,{"$f":"ROUND(D35*F35, 2)","v":178046.79},0.18676685606772242,193191.18311425438,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":1.4163268475168009}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.2948999999999999,null,115357.21986623378,{"$f":"ROUND(D36*F36, 2)","v":149376.06},0.15669194091049585,162081.76378998937,{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":1.4050422156319002}]
["Street Lighting","RTSR - Connection","kW",0.91300000000000003,null,1049.1968987116165,{"$f":"ROUND(D37*F37, 2)","v":957.92},1.0048353399934513E-3,1039.3992395415078,{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":0.99066175359254305}]
["Sentinel Lighting","RTSR - Connection","kW",0.95440000000000003,null,342.92000000000007,{"$f":"ROUND(D38*F38, 2)","v":327.27999999999997},3.4330895071932598E-4,355.11794629733657,{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":1.0355708220498556}]
["Unmetered Scattered Load","RTSR - Connection","kWh",2.8E-3,220755.37589170254,null,{"$f":"ROUND(D39*E39, 2)","v":618.12},6.483932064856691E-4,670.69636080820612,{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":3.0381881215759575E-3}]
["Embedded Distributor","RTSR - Connection","kW",1.3052999999999999,null,1074.96,{"$f":"ROUND(D40*F40, 2)","v":1403.15},1.4718710407046636E-3,1522.4998360642505,{"$f":"IF(ISERROR(I40/F40), 0, I40/F40)","v":1.4163316179804368}]
["Embedded Distributor","RTSR - Connection","kW",1.3052999999999999,null,29994.605248481424,{"$f":"ROUND(D41*F41, 2)","v":39151.96},4.1069476613923926E-2,42482.167039585278,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":1.4163269257139524}]
["Embedded Distributor","RTSR - Connection","kW",1.3052999999999999,null,102972.90667387019,{"$f":"ROUND(D42*F42, 2)","v":134410.54},0.14099346569609508,145843.29908798586,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":1.4163269135433099}]
[]
["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",5.845731869555248E-3,73873004.352163792,null,{"$f":"IF(ISERROR(D47*E47), 0, ROUND(D47*E47, 2))","v":431841.78},{"$f":"G47/1692575.61","v":0.25513884133069836},{"$f":"H47*forecast_wholesale_network","v":431841.7769181201},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":5.8457318841327339E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.3665733704142638E-3,42507550.855995677,null,{"$f":"IF(ISERROR(D48*E48), 0, ROUND(D48*E48, 2))","v":228119.89},0.13477677963231433,228119.88837200071,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":5.3665733211685253E-3}]
["General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Network","kW",2.1335963336794896,null,72990.646893929545,{"$f":"ROUND(D49*F49, 2)","v":155732.57999999999},9.2009230831348196E-2,155732.57888859962,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":2.133596364954967}]
["General Service 50 to 1,000 kW - Interval Meters","RTSR - Network","kW",2.2632565660305435,null,136402.96620301317,{"$f":"ROUND(D50*F50, 2)","v":308714.90999999997},0.18239357117996044,308714.90779682668,{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":2.2632565580528197}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.2658439825370769,null,115357.21986623378,{"$f":"ROUND(D51*F51, 2)","v":261381.46},0.15442823260344629,261381.45813462636,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":2.2658439449019294}]
["Street Lighting","RTSR - Network","kW",1.6093045538689279,null,1049.1968987116165,{"$f":"ROUND(D52*F52, 2)","v":1688.48},9.9758024990091862E-4,1688.4799879500017,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":1.6093070709829644}]
["Sentinel Lighting","RTSR - Network","kW",1.5727046689805964,null,342.92000000000007,{"$f":"ROUND(D53*F53, 2)","v":539.30999999999995},3.1863273747634817E-4,539.30999615116275,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":1.572699160594782}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.3665730226983149E-3,220755.37589170254,null,{"$f":"IF(ISERROR(D54*E54), 0, ROUND(D54*E54, 2))","v":1184.7},6.9993918912727331E-4,1184.6999915452759,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":5.3665736870954495E-3}]
["Embedded Distributor","RTSR - Network","kW",2.2632538298818301,null,1074.96,{"$f":"ROUND(D55*F55, 2)","v":2432.91},1.4374010742125723E-3,2432.9099826373063,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":2.2632562910594869}]
["Embedded Distributor","RTSR - Network","kW",2.2632565579508546,null,29994.605248481424,{"$f":"ROUND(D56*F56, 2)","v":67885.490000000005},4.010780351490472E-2,67885.489515528752,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":2.2632566407576133}]
["Embedded Distributor","RTSR - Network","kW",2.2632564985246191,null,102972.90667387019,{"$f":"ROUND(D57*F57, 2)","v":233054.1},0.1376919876566105,233054.09833678725,{"$f":"IF(ISERROR(I57/F57), 0, I57/F57)","v":2.2632564804148205}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",3.5806929901362338E-3,73873004.352163792,null,{"$f":"ROUND(D62*E62, 2)","v":264516.55},{"$f":"G62/1034397.58","v":0.25572038751289422},{"$f":"H62*forecast_wholesale_lineplus","v":264516.5488684884},{"$f":"IF(ISERROR(I62/E62), 0, I62/E62)","v":3.5806929904664223E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",3.0381637423894528E-3,42507550.855995677,null,{"$f":"ROUND(D63*E63, 2)","v":129144.9},0.12485035009459322,129144.89944756216,{"$f":"IF(ISERROR(I63/E63), 0, I63/E63)","v":3.0381637343697091E-3}]
["General Service 50 to 1,000 kW - Non Interval Meters","RTSR - Connection","kW",1.2816710703230638,null,72990.646893929545,{"$f":"ROUND(D64*F64, 2)","v":93550},9.043911336296824E-2,93549.999599825009,{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":1.2816710576051262}]
["General Service 50 to 1,000 kW - Interval Meters","RTSR - Connection","kW",1.4163268475168009,null,136402.96620301317,{"$f":"ROUND(D65*F65, 2)","v":193191.18},0.18676685225810369,193191.17917359399,{"$f":"IF(ISERROR(I65/F65), 0, I65/F65)","v":1.4163268186269571}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.4050422156319002,null,115357.21986623378,{"$f":"ROUND(D66*F66, 2)","v":162081.76},0.15669193657626307,162081.7593066695,{"$f":"IF(ISERROR(I66/F66), 0, I66/F66)","v":1.4050421767672339}]
["Street Lighting","RTSR - Connection","kW",0.99066175359254305,null,1049.1968987116165,{"$f":"ROUND(D67*F67, 2)","v":1039.4000000000001},1.0048360708655177E-3,1039.3999955538013,{"$f":"IF(ISERROR(I67/F67), 0, I67/F67)","v":0.99066247415537967}]
["Sentinel Lighting","RTSR - Connection","kW",1.0355708220498556,null,342.92000000000007,{"$f":"ROUND(D68*F68, 2)","v":355.12},3.4331093466015265E-4,355.11999848091779,{"$f":"IF(ISERROR(I68/F68), 0, I68/F68)","v":1.0355768064881539}]
["Unmetered Scattered Load","RTSR - Connection","kWh",3.0381881215759575E-3,220755.37589170254,null,{"$f":"ROUND(D69*E69, 2)","v":670.7},6.483967218871491E-4,670.69999713097423,{"$f":"IF(ISERROR(I69/E69), 0, I69/E69)","v":3.0382045937581339E-3}]
["Embedded Distributor","RTSR - Connection","kW",1.4163316179804368,null,1074.96,{"$f":"ROUND(D70*F70, 2)","v":1522.5},1.4718711928927754E-3,1522.4999934872642,{"$f":"IF(ISERROR(I70/F70), 0, I70/F70)","v":1.4163317644258988}]
["Embedded Distributor","RTSR - Connection","kW",1.4163269257139524,null,29994.605248481424,{"$f":"ROUND(D71*F71, 2)","v":42482.17},4.106947930021259E-2,42482.169818275761,{"$f":"IF(ISERROR(I71/F71), 0, I71/F71)","v":1.4163270183536274}]
["Embedded Distributor","RTSR - Connection","kW",1.4163269135433099,null,102972.90667387019,{"$f":"ROUND(D72*F72, 2)","v":145843.29999999999},0.14099346597465937,145843.29937613208,{"$f":"IF(ISERROR(I72/F72), 0, I72/F72)","v":1.4163269163415819}]

{"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]