{"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":2,"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,5.9399238706380553E-3,null,4.4000000000000003E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.1999999999999998E-3,null,4.1000000000000003E-3,null,null,1,"C18",{"$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 999 kW",null,"kW",null,3.3563000000000001,null,2.4847000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,000 to 4,999 kW",null,"kW",null,2.5491000000000001,null,1.9499,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use",null,"kW",null,2.4156,null,1.9849000000000001,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.6867000000000001,null,1.2485999999999999,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.1999999999999998E-3,null,4.1000000000000003E-3,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Embedded Distributor",null,"kW",null,2.4156,null,1.9849000000000001,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Embedded Distributor",null,"kW",null,{"$f":"G24","v":2.4156},null,{"$f":"I24","v":1.9849000000000001},null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",5.9399238706380553E-3,389779994.58054686,null,1.030684649944027,{"$f":"F17*H17","v":401740257.26943564}]
[null,"Residential","RTSR - Connection","kWh",4.4000000000000003E-3,389779994.58054686,null,1.030684649944027,{"$f":"F18*H18","v":401740257.26943564}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.1999999999999998E-3,152724958.40449628,null,1.030684649944027,{"$f":"F19*H19","v":157411270.29085433}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.1000000000000003E-3,152724958.40449628,null,1.030684649944027,{"$f":"F20*H20","v":157411270.29085433}]
[null,"General Service 50 to 999 kW","RTSR - Network","kW",3.3563000000000001,424939740.18368328,1358720.1996617641]
[null,"General Service 50 to 999 kW","RTSR - Connection","kW",2.4847000000000001,424939740.18368328,1358720.1996617641]
[null,"General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.5491000000000001,180226349.47040987,473291.02078337281]
[null,"General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.9499,180226349.47040987,473291.02078337281]
[null,"Large Use","RTSR - Network","kW",2.4156,145141006.46077192,361276.31069675618]
[null,"Large Use","RTSR - Connection","kW",1.9849000000000001,145141006.46077192,361276.31069675618]
[null,"Street Lighting","RTSR - Network","kW",1.6867000000000001,3458011.9712257395,9896.2663981550158]
[null,"Street Lighting","RTSR - Connection","kW",1.2485999999999999,3458011.9712257395,9896.2663981550158]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.1999999999999998E-3,2059804.7588936943,null,1.030684649944027,{"$f":"F29*H29","v":2123009.146873388}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.1000000000000003E-3,2059804.7588936943,null,1.030684649944027,{"$f":"F30*H30","v":2123009.146873388}]
[null,"Embedded Distributor","RTSR - Network","kW",2.4156,58104381.490000002,114656.88436169598]
[null,"Embedded Distributor","RTSR - Connection","kW",1.9849000000000001,58104381.490000002,114656.88436169598]
[null,"Embedded Distributor","RTSR - Network","kW",2.4156,12605162.219999999,24387.435638304029]
[null,"Embedded Distributor","RTSR - Connection","kW",1.9849000000000001,12605162.219999999,24387.435638304029]

{"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,{"$f":"SUM(J40,J38)","v":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2017,null,null,2018,null,2019]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 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":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,null,null,"Current RTSR-Connection",null,null,null,null,null,"Adjusted RTSR-Connection"]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
[null,null,null,"Adjusted RTSR-Network",null,null,null,null,null,"Proposed RTSR-Network"]
[]
[]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,null,null,"Adjusted RTSR-Connection"]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
[null,null,null,"Adjusted RTSR-Connection",null,null,null,null,null,"Proposed RTSR-Connection"]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]

{"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,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.61},{"$f":"D24*E24","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.95},{"$f":"H24*I24","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.34},{"$f":"L24*M24","v":{"$error":"#REF!"}},null,{"$f":"J24+N24","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E24","v":3.61},{"$f":"D25*E25","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I24","v":0.95},{"$f":"H25*I25","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M24","v":2.34},{"$f":"L25*M25","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"March",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E25","v":3.61},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I25","v":0.95},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M25","v":2.34},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":{"$error":"#REF!"}},{"$f":"IF(D37<>0,F37/D37,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F24:F35)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H24:H35)","v":{"$error":"#REF!"}},{"$f":"IF(H37<>0,J37/H37,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J24:J35)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L24:L35)","v":{"$error":"#REF!"}},{"$f":"IF(L37<>0,N37/L37,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N24:N35)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P24:P35)","v":{"$error":"#REF!"}}]
[]
[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,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":{"$error":"#REF!"}},null,{"$f":"J43+N43","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"March",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M44","v":1.7493000000000001},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M45","v":1.7493000000000001},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":{"$error":"#REF!"}},{"$f":"IF(D56<>0,F56/D56,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F43:F54)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H43:H54)","v":{"$error":"#REF!"}},{"$f":"IF(H56<>0,J56/H56,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J43:J54)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L43:L54)","v":{"$error":"#REF!"}},{"$f":"IF(L56<>0,N56/L56,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N43:N54)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P43:P54)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$f":"L62*M62","v":{"$error":"#REF!"}},null,{"$f":"J62+N62","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E62","v":0},{"$f":"D63*E63","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I62","v":0},{"$f":"H63*I63","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M62","v":0},{"$f":"L63*M63","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"March",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E63","v":0},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I63","v":0},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M63","v":0},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M64","v":0},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":{"$error":"#REF!"}},{"$f":"IF(D75<>0,F75/D75,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F62:F73)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H62:H73)","v":{"$error":"#REF!"}},{"$f":"IF(H75<>0,J75/H75,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J62:J73)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L62:L73)","v":{"$error":"#REF!"}},{"$f":"IF(L75<>0,N75/L75,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N62:N73)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P62:P73)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},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,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$f":"L81*M81","v":{"$error":"#REF!"}},null,{"$f":"J81+N81","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E81","v":0},{"$f":"D82*E82","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I81","v":0},{"$f":"H82*I82","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M81","v":0},{"$f":"L82*M82","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"March",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E82","v":0},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I82","v":0},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M82","v":0},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M83","v":0},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":{"$error":"#REF!"}},{"$f":"IF(D94<>0,F94/D94,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F81:F92)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H81:H92)","v":{"$error":"#REF!"}},{"$f":"IF(H94<>0,J94/H94,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J81:J92)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L81:L92)","v":{"$error":"#REF!"}},{"$f":"IF(L94<>0,N94/L94,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N81:N92)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P81:P92)","v":{"$error":"#REF!"}}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":{"$error":"#REF!"}},{"$f":"IF(D100<>0,F100/D100,0)","v":{"$error":"#REF!"}},{"$f":"F24+F43+F62+F81","v":{"$error":"#REF!"}},null,{"$f":"H24+H43+H62+H81","v":{"$error":"#REF!"}},{"$f":"IF(H100<>0,J100/H100,0)","v":{"$error":"#REF!"}},{"$f":"J24+J43+J62+J81","v":{"$error":"#REF!"}},null,{"$f":"L24+L43+L62+L81","v":{"$error":"#REF!"}},{"$f":"IF(L100<>0,N100/L100,0)","v":{"$error":"#REF!"}},{"$f":"N24+N43+N62+N81","v":{"$error":"#REF!"}},null,{"$f":"J100+N100","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F25+F44+F63+F82","v":{"$error":"#REF!"}},null,{"$f":"H25+H44+H63+H82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J25+J44+J63+J82","v":{"$error":"#REF!"}},null,{"$f":"L25+L44+L63+L82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N25+N44+N63+N82","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"March",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":{"$error":"#REF!"}},{"$f":"IF(D113<>0,F113/D113,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F100:F111)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H100:H111)","v":{"$error":"#REF!"}},{"$f":"IF(H113<>0,J113/H113,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J100:J111)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L100:L111)","v":{"$error":"#REF!"}},{"$f":"IF(L113<>0,N113/L113,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N100:N111)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P100:P111)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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,{"$f":"P113+P115","v":{"$error":"#REF!"}}]

{"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,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.61},{"$f":"D24*E24","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.95},{"$f":"H24*I24","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.34},{"$f":"L24*M24","v":{"$error":"#REF!"}},null,{"$f":"J24+N24","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E24","v":3.61},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I24","v":0.95},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M24","v":2.34},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"March",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.61,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.95,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},2.34,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":{"$error":"#REF!"}},{"$f":"IF(D37<>0,F37/D37,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F24:F35)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H24:H35)","v":{"$error":"#REF!"}},{"$f":"IF(H37<>0,J37/H37,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J24:J35)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L24:L35)","v":{"$error":"#REF!"}},{"$f":"IF(L37<>0,N37/L37,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N24:N35)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P24:P35)","v":{"$error":"#REF!"}}]
[]
[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,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":{"$error":"#REF!"}},null,{"$f":"J43+N43","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E43","v":3.1941999999999999},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I43","v":0.77100000000000002},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M43","v":1.7493000000000001},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"March",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},3.1941999999999999,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0.77100000000000002,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},1.7493000000000001,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":{"$error":"#REF!"}},{"$f":"IF(D56<>0,F56/D56,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F43:F54)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H43:H54)","v":{"$error":"#REF!"}},{"$f":"IF(H56<>0,J56/H56,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J43:J54)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L43:L54)","v":{"$error":"#REF!"}},{"$f":"IF(L56<>0,N56/L56,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N43:N54)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P43:P54)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},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,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$f":"L62*M62","v":{"$error":"#REF!"}},null,{"$f":"J62+N62","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E62","v":0},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I62","v":0},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M62","v":0},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"March",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":{"$error":"#REF!"}},{"$f":"IF(D75<>0,F75/D75,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F62:F73)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H62:H73)","v":{"$error":"#REF!"}},{"$f":"IF(H75<>0,J75/H75,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J62:J73)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L62:L73)","v":{"$error":"#REF!"}},{"$f":"IF(L75<>0,N75/L75,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N62:N73)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P62:P73)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},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,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J66","v":0},{"$f":"D81*E81","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":{"$error":"#REF!"}},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"'5. UTRs and Sub-Transmission'!J70","v":0},{"$f":"L81*M81","v":{"$error":"#REF!"}},null,{"$f":"J81+N81","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"E81","v":0},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"I81","v":0},{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},{"$f":"M81","v":0},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"March",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"April",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"May",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"June",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"July",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"August",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"September",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"October",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"November",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"December",null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"'6. Historical Wholesale'!#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":{"$error":"#REF!"}},{"$f":"IF(D94<>0,F94/D94,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F81:F92)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H81:H92)","v":{"$error":"#REF!"}},{"$f":"IF(H94<>0,J94/H94,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J81:J92)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L81:L92)","v":{"$error":"#REF!"}},{"$f":"IF(L94<>0,N94/L94,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N81:N92)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P81:P92)","v":{"$error":"#REF!"}}]
[]
[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,{"$f":"D24+D43+D62+D81","v":{"$error":"#REF!"}},{"$f":"IF(D100<>0,F100/D100,0)","v":{"$error":"#REF!"}},{"$f":"F24+F43+F62+F81","v":{"$error":"#REF!"}},null,{"$f":"H24+H43+H62+H81","v":{"$error":"#REF!"}},{"$f":"IF(H100<>0,J100/H100,0)","v":{"$error":"#REF!"}},{"$f":"J24+J43+J62+J81","v":{"$error":"#REF!"}},null,{"$f":"L24+L43+L62+L81","v":{"$error":"#REF!"}},{"$f":"IF(L100<>0,N100/L100,0)","v":{"$error":"#REF!"}},{"$f":"N24+N43+N62+N81","v":{"$error":"#REF!"}},null,{"$f":"J100+N100","v":{"$error":"#REF!"}}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H25+H44+H63+H82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J25+J44+J63+J82","v":{"$error":"#REF!"}},null,{"$f":"L25+L44+L63+L82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N25+N44+N63+N82","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"March",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H26+H45+H64+H83","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J26+J45+J64+J83","v":{"$error":"#REF!"}},null,{"$f":"L26+L45+L64+L83","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N26+N45+N64+N83","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"April",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H27+H46+H65+H84","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J27+J46+J65+J84","v":{"$error":"#REF!"}},null,{"$f":"L27+L46+L65+L84","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N27+N46+N65+N84","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"May",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H28+H47+H66+H85","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J28+J47+J66+J85","v":{"$error":"#REF!"}},null,{"$f":"L28+L47+L66+L85","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N28+N47+N66+N85","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"June",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H29+H48+H67+H86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J29+J48+J67+J86","v":{"$error":"#REF!"}},null,{"$f":"L29+L48+L67+L86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N29+N48+N67+N86","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"July",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H30+H49+H68+H87","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J30+J49+J68+J87","v":{"$error":"#REF!"}},null,{"$f":"L30+L49+L68+L87","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N30+N49+N68+N87","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"August",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H31+H50+H69+H88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J31+J50+J69+J88","v":{"$error":"#REF!"}},null,{"$f":"L31+L50+L69+L88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N31+N50+N69+N88","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"September",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H32+H51+H70+H89","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J32+J51+J70+J89","v":{"$error":"#REF!"}},null,{"$f":"L32+L51+L70+L89","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N32+N51+N70+N89","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"October",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H33+H52+H71+H90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J33+J52+J71+J90","v":{"$error":"#REF!"}},null,{"$f":"L33+L52+L71+L90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N33+N52+N71+N90","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"November",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H34+H53+H72+H91","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J34+J53+J72+J91","v":{"$error":"#REF!"}},null,{"$f":"L34+L53+L72+L91","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N34+N53+N72+N91","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,"December",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H35+H54+H73+H92","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J35+J54+J73+J92","v":{"$error":"#REF!"}},null,{"$f":"L35+L54+L73+L92","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N35+N54+N73+N92","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":{"$error":"#REF!"}},{"$f":"IF(D113<>0,F113/D113,0)","v":{"$error":"#REF!"}},{"$f":"SUM(F100:F111)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H100:H111)","v":{"$error":"#REF!"}},{"$f":"IF(H113<>0,J113/H113,0)","v":{"$error":"#REF!"}},{"$f":"SUM(J100:J111)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L100:L111)","v":{"$error":"#REF!"}},{"$f":"IF(L113<>0,N113/L113,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N100:N111)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P100:P111)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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,{"$f":"P113+P115","v":{"$error":"#REF!"}}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":64,"n_cols":10,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"ROUND(D1*F1, 2)","v":0},{"$f":"G1/0","v":{"$error":"#DIV/0!"}},{"$f":"H1*total_current_wholesale_network","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I1/F1), 0, I1/F1)","v":0}]
[null,null,null,null,null,null,{"$f":"ROUND(D2*F2, 2)","v":0},{"$f":"G2/0","v":{"$error":"#DIV/0!"}},{"$f":"H2*total_current_wholesale_network","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I2/F2), 0, I2/F2)","v":0}]
[null,null,null,null,null,null,{"$f":"ROUND(D3*F3, 2)","v":0},{"$f":"G3/0","v":{"$error":"#DIV/0!"}},{"$f":"H3*Total_Current_Wholesale_Lineplus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I3/F3), 0, I3/F3)","v":0}]
[null,null,null,null,null,null,{"$f":"ROUND(D4*F4, 2)","v":0},{"$f":"G4/0","v":{"$error":"#DIV/0!"}},{"$f":"H4*Total_Current_Wholesale_Lineplus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I4/F4), 0, I4/F4)","v":0}]
[null,null,null,null,null,null,{"$f":"ROUND(D5*F5, 2)","v":0},{"$f":"G5/0","v":{"$error":"#DIV/0!"}},{"$f":"H5*Total_Current_Wholesale_Lineplus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I5/F5), 0, I5/F5)","v":0}]
["Residential","RTSR - Connection","kWh",4.4000000000000003E-3,null,null,{"$f":"ROUND(D6*E6, 2)","v":0},{"$f":"G6/0","v":{"$error":"#DIV/0!"}},{"$f":"H6*Total_Current_Wholesale_Lineplus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I6/E6), 0, I6/E6)","v":0}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.1000000000000003E-3,null,null,{"$f":"ROUND(D7*F7, 2)","v":0},{"$f":"G7/0","v":{"$error":"#DIV/0!"}},{"$f":"H7*total_current_wholesale_network","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I7/F7), 0, I7/F7)","v":0}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.4847000000000001,null,null,{"$f":"ROUND(D8*F8, 2)","v":0},0,{"$f":"H8*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I8/F8), 0, I8/F8)","v":0}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.9499,null,null,{"$f":"ROUND(D9*F9, 2)","v":0},0,{"$f":"H9*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I9/F9), 0, I9/F9)","v":0}]
["Large Use","RTSR - Connection","kW",1.9849000000000001,null,null,{"$f":"ROUND(D10*F10, 2)","v":0},0,{"$f":"H10*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I10/F10), 0, I10/F10)","v":0}]
["Street Lighting","RTSR - Connection","kW",1.2485999999999999,null,null,{"$f":"ROUND(D11*F11, 2)","v":0},0,{"$f":"H11*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I11/F11), 0, I11/F11)","v":0}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.1000000000000003E-3,null,null,{"$f":"IF(ISERROR(D12*E12), 0, ROUND(D12*E12, 2))","v":0},0,{"$f":"H12*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I12/E12), 0, I12/E12)","v":0}]
["Embedded Distributor","RTSR - Connection","kW",1.9849000000000001,null,null,{"$f":"ROUND(D13*F13, 2)","v":0},{"$f":"G13/0","v":{"$error":"#DIV/0!"}},{"$f":"H13*total_current_wholesale_network","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I13/F13), 0, I13/F13)","v":0}]
["Embedded Distributor","RTSR - Connection","kW",1.9849000000000001,null,null,{"$f":"ROUND(D14*F14, 2)","v":0},{"$f":"G14/0","v":{"$error":"#DIV/0!"}},{"$f":"H14*total_current_wholesale_network","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I14/F14), 0, I14/F14)","v":0}]
[null,null,null,null,"Loss Adjusted Billed kWh","Billed kW",{"$f":"ROUND(D15*F15, 2)","v":{"$error":"#VALUE!"}},{"$f":"G15/0","v":{"$error":"#VALUE!"}},{"$f":"H15*total_current_wholesale_network","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(I15/F15), 0, I15/F15)","v":0}]
[null,null,null,null,null,null,{"$f":"ROUND(D16*F16, 2)","v":0},{"$f":"G16/0","v":{"$error":"#DIV/0!"}},{"$f":"H16*Total_Current_Wholesale_Lineplus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I16/F16), 0, I16/F16)","v":0}]
["Residential","RTSR - Network","kWh",5.9399238706380553E-3,401740257.26943564,null,{"$f":"ROUND(D17*E17, 2)","v":2386306.54},{"$f":"G17/0","v":{"$error":"#DIV/0!"}},{"$f":"H17*Total_Current_Wholesale_Lineplus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":0}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.1999999999999998E-3,157411270.29085433,null,{"$f":"ROUND(D18*E18, 2)","v":818538.61},{"$f":"G18/0","v":{"$error":"#DIV/0!"}},{"$f":"H18*Total_Current_Wholesale_Lineplus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":0}]
["Residential","RTSR - Connection","kWh",4.4000000000000003E-3,null,1358720.1996617641,{"$f":"ROUND(D19*E19, 2)","v":0},{"$f":"G19/0","v":{"$error":"#DIV/0!"}},{"$f":"H19*Total_Current_Wholesale_Lineplus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(I19/E19), 0, I19/E19)","v":0}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.1000000000000003E-3,null,473291.02078337281,{"$f":"ROUND(D20*F20, 2)","v":1940.49},{"$f":"G20/10207890.1","v":1.900970701085428E-4},{"$f":"H20*total_current_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":0}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.4847000000000001,null,361276.31069675618,{"$f":"ROUND(D21*F21, 2)","v":897663.25},0,{"$f":"H21*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":0}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.9499,null,9896.2663981550158,{"$f":"ROUND(D22*F22, 2)","v":19296.73},0,{"$f":"H22*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":0}]
["Large Use","RTSR - Connection","kW",1.9849000000000001,2123009.146873388,null,{"$f":"ROUND(D23*F23, 2)","v":0},0,{"$f":"H23*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":0}]
["Street Lighting","RTSR - Connection","kW",1.2485999999999999,null,114656.88436169598,{"$f":"ROUND(D24*F24, 2)","v":143160.59},1.4024503457379503E-2,{"$error":"#REF!"},{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":0}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.1000000000000003E-3,null,24387.435638304029,{"$f":"ROUND(D25*F25, 2)","v":99.99},9.7953640782241577E-6,{"$error":"#REF!"},{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":0}]
["Embedded Distributor","RTSR - Connection","kW",1.9849000000000001]
["Embedded Distributor","RTSR - Connection","kW",1.9849000000000001]
[null,null,null,null,"Loss Adjusted Billed kWh","Billed kW",{"$f":"ROUND(D28*F28, 2)","v":{"$error":"#VALUE!"}},0,{"$f":"H28*forecast_wholesale_lineplus","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I28/F28), 0, I28/F28)","v":0}]
[null,null,null,null,null,null,{"$f":"ROUND(D29*F29, 2)","v":0},0,{"$f":"H29*forecast_wholesale_lineplus","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":0}]
[null,null,null,null,401740257.26943564,null,{"$f":"ROUND(D30*F30, 2)","v":0},0,{"$f":"H30*forecast_wholesale_lineplus","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":0}]
[null,null,null,null,157411270.29085433,null,{"$f":"ROUND(D31*E31, 2)","v":0},{"$f":"G31/7726072.82","v":0},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":0}]
[null,null,null,null,null,1358720.1996617641,{"$f":"ROUND(D32*F32, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":0}]
[null,null,null,null,null,473291.02078337281,{"$f":"ROUND(D33*F33, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":0}]
[null,null,null,null,null,361276.31069675618,{"$f":"ROUND(D34*F34, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":0}]
[null,null,null,null,null,9896.2663981550158,{"$f":"ROUND(D35*F35, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":0}]
[null,null,null,null,2123009.146873388,null,{"$f":"ROUND(D36*E36, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":0}]
[null,null,null,null,null,114656.88436169598,{"$f":"ROUND(D37*F37, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":0}]
[null,null,null,null,null,24387.435638304029,{"$f":"ROUND(D38*F38, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":0}]
[]
[]
[null,null,null,null,"Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
[null,null,null,null,401740257.26943564,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":0},{"$f":"G43/9734784.59","v":0},{"$f":"H43*forecast_wholesale_network","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":0}]
[null,null,null,null,157411270.29085433,null,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":0}]
[null,null,null,null,null,1358720.1996617641,{"$f":"ROUND(D45*F45, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":0}]
[null,null,null,null,null,473291.02078337281,{"$f":"ROUND(D46*F46, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":0}]
[null,null,null,null,null,361276.31069675618,{"$f":"ROUND(D47*F47, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":0}]
[null,null,null,null,null,9896.2663981550158,{"$f":"ROUND(D48*F48, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":0}]
[null,null,null,null,2123009.146873388,null,{"$f":"IF(ISERROR(D49*E49), 0, ROUND(D49*E49, 2))","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I49/E49), 0, I49/E49)","v":0}]
[null,null,null,null,null,114656.88436169598,{"$f":"ROUND(D50*F50, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":0}]
[null,null,null,null,null,24387.435638304029,{"$f":"ROUND(D51*F51, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":0}]
[]
[]
[null,null,null,null,"Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
[null,null,null,null,401740257.26943564,null,{"$f":"ROUND(D56*E56, 2)","v":0},{"$f":"G56/7618458.67","v":0},{"$f":"H56*forecast_wholesale_lineplus","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":0}]
[null,null,null,null,157411270.29085433,null,{"$f":"ROUND(D57*E57, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":0}]
[null,null,null,null,null,1358720.1996617641,{"$f":"ROUND(D58*F58, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":0}]
[null,null,null,null,null,473291.02078337281,{"$f":"ROUND(D59*F59, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":0}]
[null,null,null,null,null,361276.31069675618,{"$f":"ROUND(D60*F60, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":0}]
[null,null,null,null,null,9896.2663981550158,{"$f":"ROUND(D61*F61, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I61/F61), 0, I61/F61)","v":0}]
[null,null,null,null,2123009.146873388,null,{"$f":"ROUND(D62*E62, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I62/E62), 0, I62/E62)","v":0}]
[null,null,null,null,null,114656.88436169598,{"$f":"ROUND(D63*F63, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":0}]
[null,null,null,null,null,24387.435638304029,{"$f":"ROUND(D64*F64, 2)","v":0},0,{"$error":"#REF!"},{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":0}]

{"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]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 1,000 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Large Use"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Unmetered Scattered Load"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Embedded Distributor"},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":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]