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

{"sheet":"1. Info","index":0,"n_rows":75,"n_cols":28,"rows_kept":75,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Enersource Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Horizon Utilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Hydro One Brampton "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corp. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corporation"]
[null,null,"Utility Name   ","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,"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-2018-0047",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","Sherry Gibson, Senior Advisor Rates and Regulatory Affairs",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","613-546-1181 ext 2383",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","sgibson@kingstonhydro.com",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","2018-10-23",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",2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Haldimand County Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Norfolk Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Woodstock Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket - Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,6.1999999999999998E-3,null,5.4000000000000003E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.4999999999999997E-3,null,4.8999999999999998E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.4449000000000001,null,2.1294,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Large Use",null,"kW",null,2.9458000000000002,null,2.5657000000000001,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.1999999999999998E-3,null,5.4000000000000003E-3,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.766,null,1.538,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Standby Power",null,null,null,null,null,null,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",6.1999999999999998E-3,176056574.80000001,0,1.0392999999999999,{"$f":"F17*H17","v":182975598.18963999}]
[null,"Residential","RTSR - Connection","kWh",5.4000000000000003E-3,176056574.80000001,0,1.0392999999999999,{"$f":"F18*H18","v":182975598.18963999}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.4999999999999997E-3,87047731.200000003,0,1.0392999999999999,{"$f":"F19*H19","v":90468707.036159992}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.8999999999999998E-3,87047731.200000003,0,1.0392999999999999,{"$f":"F20*H20","v":90468707.036159992}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.4449000000000001,263290212.5,649833.6]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1294,263290212.5,649833.6]
[null,"Large Use","RTSR - Network","kW",2.9458000000000002,158182936.5,285841.7]
[null,"Large Use","RTSR - Connection","kW",2.5657000000000001,158182936.5,285841.7]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.1999999999999998E-3,1270088.7,0,1.0392999999999999,{"$f":"F25*H25","v":1320003.1859099998}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",5.4000000000000003E-3,1270088.7,0,1.0392999999999999,{"$f":"F26*H26","v":1320003.1859099998}]
[null,"Street Lighting","RTSR - Network","kW",1.766,1981443.2,5508]
[null,"Street Lighting","RTSR - Connection","kW",1.538,1981443.2,5508]
[null,"Standby Power","RTSR - Network",null,null,null,null,null,{"$f":"F29*H29","v":0}]
[null,"Standby Power","RTSR - Connection",null,null,null,null,null,{"$f":"F30*H30","v":0}]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[48,4,48,5],[44,4,44,5],[59,4,59,5],[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[35,4,35,5],[37,4,37,5],[38,4,39,5],[41,4,41,5],[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,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":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"F24/E24","v":49241},3.66,180222.06,null,{"$f":"J24/I24","v":55969},0.87,48693.03,null,{"$f":"N24/M24","v":55969},2.02,113057.38,null,{"$f":"J24+N24","v":161750.41}]
[null,"February",null,52174,3.66,190956.84,null,52241,0.87,45449.67,null,52241,2.02,105526.82,null,150976.49]
[null,"March",null,50907,3.66,186319.62,null,60347,0.87,52501.89,null,60347,2.02,121900.94,null,174402.83000000002]
[null,"April",null,46827,3.66,171386.82,null,64526.735632183911,0.87,56138.26,null,64526.742574257427,2.02,130344.02,null,186482.28]
[null,"May",null,32117,3.66,117548.22,null,36132,0.87,31434.84,null,36132,2.02,72986.64,null,104421.48]
[null,"June",null,35008,3.66,128129.28,null,41186,0.87,35831.82,null,41186,2.02,83195.72,null,119027.54000000001]
[null,"July",null,40098,3.66,146758.68,null,47174,0.87,41041.379999999997,null,47174,2.02,95291.48,null,136332.85999999999]
[null,"August",null,42298,3.66,154810.68,null,49471,0.87,43039.77,null,49471,2.02,99931.42,null,142971.19]
[null,"September",null,39932,3.66,146151.12,null,47270,0.87,41124.9,null,47270,2.02,95485.4,null,136610.29999999999]
[null,"October",null,58484,3.66,214051.44,null,68805,0.87,59860.35,null,68805,2.02,138986.1,null,198846.45]
[null,"November",null,28349.170454545456,3.52,99789.08,null,53056.340909090912,0.88,46689.58,null,73747.38497652582,2.13,157081.93,null,203771.51]
[null,"December",null,{"$f":"F35/E35","v":61166.829545454544},3.52,215307.24,null,{"$f":"J35/I35","v":45208.659090909096},0.88,39783.620000000003,null,{"$f":"N35/M35","v":24517.61502347418},2.13,52222.52,null,92006.14]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":536602},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6366451858174211},{"$f":"SUM(F24:F35)","v":1951431.0799999998},null,{"$f":"SUM(H24:H35)","v":621386.73563218385},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87158138232384452},{"$f":"SUM(J24:J35)","v":541589.1100000001},null,{"$f":"SUM(L24:L35)","v":621386.74257425743},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0373952053679489},{"$f":"SUM(N24:N35)","v":1266010.3700000001},null,{"$f":"SUM(P24:P35)","v":1807599.48}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,67084.039999999994,{"$f":"IF(D43<>0,F43/D43,0)","v":3.1941999999999999},214279.84056799999,null,67084.039999999994,{"$f":"IF(H43<>0,J43/H43,0)","v":1.7493000000000003},117350.111172,null,67084.039999999994,{"$f":"IF(L43<>0,N43/L43,0)","v":0.77100000000000013},51721.794840000002,null,{"$f":"J43+N43","v":169071.90601199999}]
[null,"February",null,67633.33,{"$f":"IF(D44<>0,F44/D44,0)","v":3.1941999999999995},216034.38268599997,null,67633.33,{"$f":"IF(H44<>0,J44/H44,0)","v":1.7493000000000001},118310.984169,null,67633.33,{"$f":"IF(L44<>0,N44/L44,0)","v":0.77099999999999991},52145.297429999999,null,170456.28159900001]
[null,"March",null,67764.77,3.1941999999999995,216454.22833399998,null,67764.77,1.7493000000000001,118540.91216100001,null,67764.77,0.77100000000000002,52246.637670000004,null,170787.54983100001]
[null,"April",null,54441.02,3.1941999999999999,173895.50608399999,null,54441.02,1.7493000000000001,95233.676286000002,null,54441.02,0.77100000000000013,41974.026420000002,null,137207.70270600001]
[null,"May",null,64056.759999999995,3.1941999999999999,204610.10279199999,null,64056.759999999995,1.7493000000000001,112054.49026799999,null,64056.759999999995,0.77100000000000002,49387.761959999996,null,161442.252228]
[null,"June",null,63224.14,3.1941999999999995,201950.54798799998,null,63224.14,1.7493000000000001,110597.988102,null,63224.14,0.77100000000000002,48745.81194,null,159343.80004200002]
[null,"July",null,61485.35,3.1942000818081051,196396.50999999998,null,61485.35,1.7493001178329473,107556.33,null,61485.35,0.7710000837597899,47405.21,null,154961.54]
[null,"August",null,62317.17,3.194199929168799,199053.5,null,62317.17,1.7492999120467121,109011.42,null,62317.17,0.77100003097059766,48046.54,null,157057.96]
[null,"September",null,67679.17,3.1942000766262351,216180.81,null,67679.17,1.7492999692519871,118391.17,null,67679.17,0.77099999896570837,52180.639999999999,null,170571.81]
[null,"October",null,59563.02,3.1941998575626287,190256.19,null,59563.02,1.7492999851249986,104193.59,null,59563.02,0.77099985863712073,45923.079999999994,null,150116.66999999998]
[null,"November",null,84089.68,3.1941999303600634,268599.25,null,84089.68,1.7493000330123747,147098.08000000002,null,84089.68,0.77099996099402457,64833.14,null,211931.22000000003]
[null,"December",null,69124.800000000003,3.1942000555516978,220798.44,null,71073.78,1.7492999528096016,124329.36,null,71073.78,0.77100007907276069,54797.89,null,179127.25]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":788463.25},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999940415733},{"$f":"SUM(F43:F54)","v":2518509.3084519994},null,{"$f":"SUM(H43:H54)","v":790412.23},{"$f":"IF(H56<>0,J56/H56,0)","v":1.7492999977467458},{"$f":"SUM(J43:J54)","v":1382668.1121580002},null,{"$f":"SUM(L43:L54)","v":790412.23},{"$f":"IF(L56<>0,N56/L56,0)","v":0.77100000117660139},{"$f":"SUM(N43:N54)","v":609407.83026000008},null,{"$f":"SUM(P43:P54)","v":1992075.942418}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D62<>0,F62/D62,0)","v":0},null,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,null,{"$f":"IF(L62<>0,N62/L62,0)","v":0},null,null,{"$f":"J62+N62","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D81<>0,F81/D81,0)","v":0},null,null,null,{"$f":"IF(H81<>0,J81/H81,0)","v":0},null,null,null,{"$f":"IF(L81<>0,N81/L81,0)","v":0},null,null,{"$f":"J81+N81","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":116325.04},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3913755848955649},{"$f":"F24+F43+F62+F81","v":394501.90056799998},null,{"$f":"H24+H43+H62+H81","v":123053.04},{"$f":"IF(H100<>0,J100/H100,0)","v":1.3493623657895815},{"$f":"J24+J43+J62+J81","v":166043.141172},null,{"$f":"L24+L43+L62+L81","v":123053.04},{"$f":"IF(L100<>0,N100/L100,0)","v":1.3390906461148786},{"$f":"N24+N43+N62+N81","v":164779.17483999999},null,{"$f":"J100+N100","v":330822.31601199997}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":119807.33},3.397047765658411,{"$f":"F25+F44+F63+F82","v":406991.22268599994},null,{"$f":"H25+H44+H63+H82","v":119874.33},1.3661027692000447,{"$f":"J25+J44+J63+J82","v":163760.65416899999},null,{"$f":"L25+L44+L63+L82","v":119874.33},1.3153117721700718,{"$f":"N25+N44+N63+N82","v":157672.11743000001},null,321432.77159899997]
[null,"March",null,118671.77,3.3940156815222355,402773.84833399998,null,128111.77,1.3351060730875861,171042.80216100003,null,128111.77,1.3593409697641363,174147.57767,null,345190.379831]
[null,"April",null,101268.01999999999,3.4095889905223786,345282.326084,null,118967.75563218391,1.2723778429005677,151371.93628600001,null,118967.76257425742,1.4484431974791687,172318.04642,null,323689.98270599998]
[null,"May",null,96173.759999999995,3.3497528098308731,322158.32279200002,null,100188.76,1.4321899010228294,143489.33026799999,null,100188.76,1.2214384324149734,122374.40195999999,null,265863.73222799995]
[null,"June",null,98232.14,3.3602019460026016,330079.827988,null,104410.14,1.4024481540011344,146429.80810200001,null,104410.14,1.263685039977918,131941.53194000002,null,278371.34004200005]
[null,"July",null,101583.35,3.37806530302456,343155.18999999994,null,108659.35,1.3675556682420793,148597.71,null,108659.35,1.3132481466160069,142696.69,null,291294.40000000002]
[null,"August",null,104615.17,3.3825321891652997,353864.18,null,111788.17,1.360172458320053,152051.19,null,111788.17,1.323735418515215,147977.96,null,300029.15000000002]
[null,"September",null,107611.17,3.3670475843725143,362331.93,null,114949.17,1.3877096285253736,159516.07,null,114949.17,1.284620323922304,147666.03999999998,null,307182.11]
[null,"October",null,118047.01999999999,3.4249710835563665,404307.63,null,128368.01999999999,1.2779969652877718,164053.94,null,128368.01999999999,1.4404614171037304,184909.18,null,348963.12]
[null,"November",null,112438.85045454545,3.2763437949672451,368388.33,null,137146.0209090909,1.4130024240984345,193787.66000000003,null,157837.06497652581,1.4059756498450104,221915.07,null,415702.73000000004]
[null,"December",null,130291.62954545455,3.3471504003859036,436105.68,null,116282.43909090909,1.4113307330240745,164112.98000000001,null,95591.395023474179,1.1195611275860053,107020.41,null,271133.39]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1325065.25},{"$f":"IF(D113<>0,F113/D113,0)","v":3.3733737930656624},{"$f":"SUM(F100:F111)","v":4469940.388452},null,{"$f":"SUM(H100:H111)","v":1411798.9656321839},{"$f":"IF(H113<>0,J113/H113,0)","v":1.3629824564266799},{"$f":"SUM(J100:J111)","v":1924257.2221579999},null,{"$f":"SUM(L100:L111)","v":1411798.9725742575},{"$f":"IF(L113<>0,N113/L113,0)","v":1.3283889822078456},{"$f":"SUM(N100:N111)","v":1875418.2002600001},null,{"$f":"SUM(P100:P111)","v":3799675.4224179997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E75","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":3799675.4224179997}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2018 Uniform Transmission Rates are applied against historical 2017 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":49241},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.61},{"$f":"D24*E24","v":177760.00999999998},null,{"$f":"'6. Historical Wholesale'!H24","v":55969},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.95},{"$f":"H24*I24","v":53170.549999999996},null,{"$f":"'6. Historical Wholesale'!L24","v":55969},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.34},{"$f":"L24*M24","v":130967.45999999999},null,{"$f":"J24+N24","v":184138.00999999998}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":52174},{"$f":"E24","v":3.61},{"$f":"D25*E25","v":188348.13999999998},null,{"$f":"'6. Historical Wholesale'!H25","v":52241},{"$f":"I24","v":0.95},{"$f":"H25*I25","v":49628.95},null,{"$f":"'6. Historical Wholesale'!L25","v":52241},{"$f":"M24","v":2.34},{"$f":"L25*M25","v":122243.93999999999},null,171872.88999999998]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":50907},{"$f":"E25","v":3.61},183774.27,null,{"$f":"'6. Historical Wholesale'!H26","v":60347},{"$f":"I25","v":0.95},57329.649999999994,null,{"$f":"'6. Historical Wholesale'!L26","v":60347},{"$f":"M25","v":2.34},141211.97999999998,null,198541.62999999998]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":46827},3.61,169045.47,null,{"$f":"'6. Historical Wholesale'!H27","v":64526.735632183911},0.95,61300.398850574711,null,{"$f":"'6. Historical Wholesale'!L27","v":64526.742574257427},2.34,150992.57762376236,null,212292.97647433708]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":32117},3.61,115942.37,null,{"$f":"'6. Historical Wholesale'!H28","v":36132},0.95,34325.4,null,{"$f":"'6. Historical Wholesale'!L28","v":36132},2.34,84548.87999999999,null,118874.28]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":35008},3.61,126378.87999999999,null,{"$f":"'6. Historical Wholesale'!H29","v":41186},0.95,39126.699999999997,null,{"$f":"'6. Historical Wholesale'!L29","v":41186},2.34,96375.239999999991,null,135501.94]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":40098},3.61,144753.78,null,{"$f":"'6. Historical Wholesale'!H30","v":47174},0.95,44815.299999999996,null,{"$f":"'6. Historical Wholesale'!L30","v":47174},2.34,110387.15999999999,null,155202.46]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":42298},3.61,152695.78,null,{"$f":"'6. Historical Wholesale'!H31","v":49471},0.95,46997.45,null,{"$f":"'6. Historical Wholesale'!L31","v":49471},2.34,115762.14,null,162759.59]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":39932},3.61,144154.51999999999,null,{"$f":"'6. Historical Wholesale'!H32","v":47270},0.95,44906.5,null,{"$f":"'6. Historical Wholesale'!L32","v":47270},2.34,110611.79999999999,null,155518.29999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":58484},3.61,211127.24,null,{"$f":"'6. Historical Wholesale'!H33","v":68805},0.95,65364.75,null,{"$f":"'6. Historical Wholesale'!L33","v":68805},2.34,161003.69999999998,null,226368.44999999998]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":28349.170454545456},3.61,102340.50534090909,null,{"$f":"'6. Historical Wholesale'!H34","v":53056.340909090912},0.95,50403.523863636365,null,{"$f":"'6. Historical Wholesale'!L34","v":73747.38497652582},2.34,172568.88084507041,null,222972.40470870677]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":61166.829545454544},3.61,220812.25465909089,null,{"$f":"'6. Historical Wholesale'!H35","v":45208.659090909096},0.95,42948.226136363635,null,{"$f":"'6. Historical Wholesale'!L35","v":24517.61502347418},2.34,57371.219154929575,null,100319.4452912932]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":536602},{"$f":"IF(D37<>0,F37/D37,0)","v":3.61},{"$f":"SUM(F24:F35)","v":1937133.22},null,{"$f":"SUM(H24:H35)","v":621386.73563218385},{"$f":"IF(H37<>0,J37/H37,0)","v":0.95},{"$f":"SUM(J24:J35)","v":590317.39885057462},null,{"$f":"SUM(L24:L35)","v":621386.74257425743},{"$f":"IF(L37<>0,N37/L37,0)","v":2.3399999999999994},{"$f":"SUM(N24:N35)","v":1454044.9776237621},null,{"$f":"SUM(P24:P35)","v":2044362.3764743372}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":67084.039999999994},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":214279.84056799999},null,{"$f":"'6. Historical Wholesale'!H43","v":67084.039999999994},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":51721.794839999995},null,{"$f":"'6. Historical Wholesale'!L43","v":67084.039999999994},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":117350.11117199999},null,{"$f":"J43+N43","v":169071.90601199999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":67633.33},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":216034.382686},null,{"$f":"'6. Historical Wholesale'!H44","v":67633.33},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":52145.297430000006},null,{"$f":"'6. Historical Wholesale'!L44","v":67633.33},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":118310.984169},null,170456.28159900001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":67764.77},3.1941999999999999,216454.22833400001,null,{"$f":"'6. Historical Wholesale'!H45","v":67764.77},0.77100000000000002,52246.637670000004,null,{"$f":"'6. Historical Wholesale'!L45","v":67764.77},{"$f":"M44","v":1.7493000000000001},118540.91216100001,null,170787.54983100001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":54441.02},3.1941999999999999,173895.50608399999,null,{"$f":"'6. Historical Wholesale'!H46","v":54441.02},0.77100000000000002,41974.026420000002,null,{"$f":"'6. Historical Wholesale'!L46","v":54441.02},{"$f":"M45","v":1.7493000000000001},95233.676286000002,null,137207.70270600001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":64056.759999999995},3.1941999999999999,204610.10279199999,null,{"$f":"'6. Historical Wholesale'!H47","v":64056.759999999995},0.77100000000000002,49387.761959999996,null,{"$f":"'6. Historical Wholesale'!L47","v":64056.759999999995},1.7493000000000001,112054.49026799999,null,161442.252228]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":63224.14},3.1941999999999999,201950.54798800001,null,{"$f":"'6. Historical Wholesale'!H48","v":63224.14},0.77100000000000002,48745.81194,null,{"$f":"'6. Historical Wholesale'!L48","v":63224.14},1.7493000000000001,110597.988102,null,159343.80004200002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":61485.35},3.1941999999999999,196396.50496999998,null,{"$f":"'6. Historical Wholesale'!H49","v":61485.35},0.77100000000000002,47405.204850000002,null,{"$f":"'6. Historical Wholesale'!L49","v":61485.35},1.7493000000000001,107556.322755,null,154961.52760500001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":62317.17},3.1941999999999999,199053.504414,null,{"$f":"'6. Historical Wholesale'!H50","v":62317.17},0.77100000000000002,48046.538070000002,null,{"$f":"'6. Historical Wholesale'!L50","v":62317.17},1.7493000000000001,109011.425481,null,157057.96355099999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":67679.17},3.1941999999999999,216180.804814,null,{"$f":"'6. Historical Wholesale'!H51","v":67679.17},0.77100000000000002,52180.640070000001,null,{"$f":"'6. Historical Wholesale'!L51","v":67679.17},1.7493000000000001,118391.172081,null,170571.81215099999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":59563.02},3.1941999999999999,190256.19848399999,null,{"$f":"'6. Historical Wholesale'!H52","v":59563.02},0.77100000000000002,45923.08842,null,{"$f":"'6. Historical Wholesale'!L52","v":59563.02},1.7493000000000001,104193.59088600001,null,150116.67930600001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":84089.68},3.1941999999999999,268599.25585599995,null,{"$f":"'6. Historical Wholesale'!H53","v":84089.68},0.77100000000000002,64833.143279999997,null,{"$f":"'6. Historical Wholesale'!L53","v":84089.68},1.7493000000000001,147098.07722400001,null,211931.220504]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":69124.800000000003},3.1941999999999999,220798.43616000001,null,{"$f":"'6. Historical Wholesale'!H54","v":71073.78},0.77100000000000002,54797.884380000003,null,{"$f":"'6. Historical Wholesale'!L54","v":71073.78},1.7493000000000001,124329.363354,null,179127.247734]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":788463.25},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999999},{"$f":"SUM(F43:F54)","v":2518509.3131499998},null,{"$f":"SUM(H43:H54)","v":790412.23},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000013},{"$f":"SUM(J43:J54)","v":609407.8293300001},null,{"$f":"SUM(L43:L54)","v":790412.23},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000001},{"$f":"SUM(N43:N54)","v":1382668.1139390001},null,{"$f":"SUM(P43:P54)","v":1992075.9432690002}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":116325.04},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3702103224550797},{"$f":"F24+F43+F62+F81","v":392039.85056799999},null,{"$f":"H24+H43+H62+H81","v":123053.04},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85241571309412589},{"$f":"J24+J43+J62+J81","v":104892.34483999999},null,{"$f":"L24+L43+L62+L81","v":123053.04},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0179718532106152},{"$f":"N24+N43+N62+N81","v":248317.57117199997},null,{"$f":"J100+N100","v":353209.91601199994}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":119807.33},3.3752736388165898,{"$f":"F25+F44+F63+F82","v":404382.52268599998},null,{"$f":"H25+H44+H63+H82","v":119874.33},0.84900785205639939,{"$f":"J25+J44+J63+J82","v":101774.24743},null,{"$f":"L25+L44+L63+L82","v":119874.33},2.006725911786118,{"$f":"N25+N44+N63+N82","v":240554.92416900001},null,342329.17159899999]
[null,"March",null,118671.77,3.3725670252832667,400228.498334,null,128111.77,0.85531788117516439,109576.28766999999,null,128111.77,2.0275490078780427,259752.892161,null,369329.17983099999]
[null,"April",null,101268.01999999999,3.3864686609257295,342940.97608399997,null,118967.75563218391,0.8680875311279409,103274.42527057472,null,118967.76257425742,2.0696888684955526,246226.25390976237,null,349500.67918033712]
[null,"May",null,96173.759999999995,3.3330554279254549,320552.47279199999,null,100188.76,0.83555442706347505,83713.161959999998,null,100188.76,1.9623296093094675,196603.370268,null,280316.532228]
[null,"June",null,98232.14,3.3423829307597286,328329.42798799998,null,104410.14,0.84160898491276803,87872.511939999997,null,104410.14,1.9823096502121345,206973.22810199999,null,294845.74004199996]
[null,"July",null,101583.35,3.3583287514144784,341150.28496999998,null,108659.35,0.84871209748631837,92220.504849999998,null,108659.35,2.0057499217048509,217943.482755,null,310163.98760500003]
[null,"August",null,104615.17,3.3623162340031567,351749.28441399999,null,111788.17,0.85021508152427927,95043.988069999992,null,111788.17,2.0107097690301221,224773.565481,null,319817.55355099996]
[null,"September",null,107611.17,3.348493700180009,360335.32481399999,null,114949.17,0.84460931792721949,97087.140069999994,null,114949.17,1.9922107491598242,229002.97208099999,null,326090.11215099995]
[null,"October",null,118047.01999999999,3.4001996703008683,401383.43848399998,null,128368.01999999999,0.86694363923351014,111287.83842,null,128368.01999999999,2.0659140094705832,265197.29088599997,null,376485.12930599996]
[null,"November",null,112438.85045454545,3.2990355175043806,370939.76119690901,null,137146.0209090909,0.8402479808001323,115236.66714363635,null,157837.06497652581,2.0252971513162175,319666.95806907042,null,434903.62521270674]
[null,"December",null,130291.62954545455,3.3894018545913358,441610.69081909093,null,116282.43909090909,0.84059219328849966,97746.110516363638,null,95591.395023474179,1.9008048001005711,181700.58250892957,null,279446.69302529318]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1325065.25},{"$f":"IF(D113<>0,F113/D113,0)","v":3.36258349024699},{"$f":"SUM(F100:F111)","v":4455642.5331500005},null,{"$f":"SUM(H100:H111)","v":1411798.9656321839},{"$f":"IF(H113<>0,J113/H113,0)","v":0.84978474796045378},{"$f":"SUM(J100:J111)","v":1199725.2281805747},null,{"$f":"SUM(L100:L111)","v":1411798.9725742575},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0092896698956602},{"$f":"SUM(N100:N111)","v":2836713.0915627619},null,{"$f":"SUM(P100:P111)","v":4036438.3197433366}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4036438.3197433366}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2019 Uniform Transmission Rates are applied against historical 2017 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":49241},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.61},{"$f":"D24*E24","v":177760.00999999998},null,{"$f":"'6. Historical Wholesale'!H24","v":55969},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.95},{"$f":"H24*I24","v":53170.549999999996},null,{"$f":"'6. Historical Wholesale'!L24","v":55969},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.34},{"$f":"L24*M24","v":130967.45999999999},null,{"$f":"J24+N24","v":184138.00999999998}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":52174},{"$f":"E24","v":3.61},188348.13999999998,null,{"$f":"'6. Historical Wholesale'!H25","v":52241},{"$f":"I24","v":0.95},49628.95,null,{"$f":"'6. Historical Wholesale'!L25","v":52241},{"$f":"M24","v":2.34},122243.93999999999,null,171872.88999999998]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":50907},3.61,183774.27,null,{"$f":"'6. Historical Wholesale'!H26","v":60347},0.95,57329.649999999994,null,{"$f":"'6. Historical Wholesale'!L26","v":60347},2.34,141211.97999999998,null,198541.62999999998]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":46827},3.61,169045.47,null,{"$f":"'6. Historical Wholesale'!H27","v":64526.735632183911},0.95,61300.398850574711,null,{"$f":"'6. Historical Wholesale'!L27","v":64526.742574257427},2.34,150992.57762376236,null,212292.97647433708]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":32117},3.61,115942.37,null,{"$f":"'6. Historical Wholesale'!H28","v":36132},0.95,34325.4,null,{"$f":"'6. Historical Wholesale'!L28","v":36132},2.34,84548.87999999999,null,118874.28]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":35008},3.61,126378.87999999999,null,{"$f":"'6. Historical Wholesale'!H29","v":41186},0.95,39126.699999999997,null,{"$f":"'6. Historical Wholesale'!L29","v":41186},2.34,96375.239999999991,null,135501.94]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":40098},3.61,144753.78,null,{"$f":"'6. Historical Wholesale'!H30","v":47174},0.95,44815.299999999996,null,{"$f":"'6. Historical Wholesale'!L30","v":47174},2.34,110387.15999999999,null,155202.46]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":42298},3.61,152695.78,null,{"$f":"'6. Historical Wholesale'!H31","v":49471},0.95,46997.45,null,{"$f":"'6. Historical Wholesale'!L31","v":49471},2.34,115762.14,null,162759.59]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":39932},3.61,144154.51999999999,null,{"$f":"'6. Historical Wholesale'!H32","v":47270},0.95,44906.5,null,{"$f":"'6. Historical Wholesale'!L32","v":47270},2.34,110611.79999999999,null,155518.29999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":58484},3.61,211127.24,null,{"$f":"'6. Historical Wholesale'!H33","v":68805},0.95,65364.75,null,{"$f":"'6. Historical Wholesale'!L33","v":68805},2.34,161003.69999999998,null,226368.44999999998]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":28349.170454545456},3.61,102340.50534090909,null,{"$f":"'6. Historical Wholesale'!H34","v":53056.340909090912},0.95,50403.523863636365,null,{"$f":"'6. Historical Wholesale'!L34","v":73747.38497652582},2.34,172568.88084507041,null,222972.40470870677]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":61166.829545454544},3.61,220812.25465909089,null,{"$f":"'6. Historical Wholesale'!H35","v":45208.659090909096},0.95,42948.226136363635,null,{"$f":"'6. Historical Wholesale'!L35","v":24517.61502347418},2.34,57371.219154929575,null,100319.4452912932]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":536602},{"$f":"IF(D37<>0,F37/D37,0)","v":3.61},{"$f":"SUM(F24:F35)","v":1937133.22},null,{"$f":"SUM(H24:H35)","v":621386.73563218385},{"$f":"IF(H37<>0,J37/H37,0)","v":0.95},{"$f":"SUM(J24:J35)","v":590317.39885057462},null,{"$f":"SUM(L24:L35)","v":621386.74257425743},{"$f":"IF(L37<>0,N37/L37,0)","v":2.3399999999999994},{"$f":"SUM(N24:N35)","v":1454044.9776237621},null,{"$f":"SUM(P24:P35)","v":2044362.3764743372}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":67084.039999999994},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":214279.84056799999},null,{"$f":"'6. Historical Wholesale'!H43","v":67084.039999999994},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":51721.794839999995},null,{"$f":"'6. Historical Wholesale'!L43","v":67084.039999999994},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":117350.11117199999},null,{"$f":"J43+N43","v":169071.90601199999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":67633.33},{"$f":"E43","v":3.1941999999999999},216034.382686,null,{"$f":"'6. Historical Wholesale'!H44","v":67633.33},{"$f":"I43","v":0.77100000000000002},52145.297430000006,null,{"$f":"'6. Historical Wholesale'!L44","v":67633.33},{"$f":"M43","v":1.7493000000000001},118310.984169,null,170456.28159900001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":67764.77},3.1941999999999999,216454.22833400001,null,{"$f":"'6. Historical Wholesale'!H45","v":67764.77},0.77100000000000002,52246.637670000004,null,{"$f":"'6. Historical Wholesale'!L45","v":67764.77},1.7493000000000001,118540.91216100001,null,170787.54983100001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":54441.02},3.1941999999999999,173895.50608399999,null,{"$f":"'6. Historical Wholesale'!H46","v":54441.02},0.77100000000000002,41974.026420000002,null,{"$f":"'6. Historical Wholesale'!L46","v":54441.02},1.7493000000000001,95233.676286000002,null,137207.70270600001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":64056.759999999995},3.1941999999999999,204610.10279199999,null,{"$f":"'6. Historical Wholesale'!H47","v":64056.759999999995},0.77100000000000002,49387.761959999996,null,{"$f":"'6. Historical Wholesale'!L47","v":64056.759999999995},1.7493000000000001,112054.49026799999,null,161442.252228]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":63224.14},3.1941999999999999,201950.54798800001,null,{"$f":"'6. Historical Wholesale'!H48","v":63224.14},0.77100000000000002,48745.81194,null,{"$f":"'6. Historical Wholesale'!L48","v":63224.14},1.7493000000000001,110597.988102,null,159343.80004200002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":61485.35},3.1941999999999999,196396.50496999998,null,{"$f":"'6. Historical Wholesale'!H49","v":61485.35},0.77100000000000002,47405.204850000002,null,{"$f":"'6. Historical Wholesale'!L49","v":61485.35},1.7493000000000001,107556.322755,null,154961.52760500001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":62317.17},3.1941999999999999,199053.504414,null,{"$f":"'6. Historical Wholesale'!H50","v":62317.17},0.77100000000000002,48046.538070000002,null,{"$f":"'6. Historical Wholesale'!L50","v":62317.17},1.7493000000000001,109011.425481,null,157057.96355099999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":67679.17},3.1941999999999999,216180.804814,null,{"$f":"'6. Historical Wholesale'!H51","v":67679.17},0.77100000000000002,52180.640070000001,null,{"$f":"'6. Historical Wholesale'!L51","v":67679.17},1.7493000000000001,118391.172081,null,170571.81215099999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":59563.02},3.1941999999999999,190256.19848399999,null,{"$f":"'6. Historical Wholesale'!H52","v":59563.02},0.77100000000000002,45923.08842,null,{"$f":"'6. Historical Wholesale'!L52","v":59563.02},1.7493000000000001,104193.59088600001,null,150116.67930600001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":84089.68},3.1941999999999999,268599.25585599995,null,{"$f":"'6. Historical Wholesale'!H53","v":84089.68},0.77100000000000002,64833.143279999997,null,{"$f":"'6. Historical Wholesale'!L53","v":84089.68},1.7493000000000001,147098.07722400001,null,211931.220504]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":69124.800000000003},3.1941999999999999,220798.43616000001,null,{"$f":"'6. Historical Wholesale'!H54","v":71073.78},0.77100000000000002,54797.884380000003,null,{"$f":"'6. Historical Wholesale'!L54","v":71073.78},1.7493000000000001,124329.363354,null,179127.247734]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":788463.25},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999999},{"$f":"SUM(F43:F54)","v":2518509.3131499998},null,{"$f":"SUM(H43:H54)","v":790412.23},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000013},{"$f":"SUM(J43:J54)","v":609407.8293300001},null,{"$f":"SUM(L43:L54)","v":790412.23},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7493000000000001},{"$f":"SUM(N43:N54)","v":1382668.1139390001},null,{"$f":"SUM(P43:P54)","v":1992075.9432690002}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J51","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J53","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J55","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J66","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J68","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J70","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":116325.04},{"$f":"IF(D100<>0,F100/D100,0)","v":3.3702103224550797},{"$f":"F24+F43+F62+F81","v":392039.85056799999},null,{"$f":"H24+H43+H62+H81","v":123053.04},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85241571309412589},{"$f":"J24+J43+J62+J81","v":104892.34483999999},null,{"$f":"L24+L43+L62+L81","v":123053.04},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0179718532106152},{"$f":"N24+N43+N62+N81","v":248317.57117199997},null,{"$f":"J100+N100","v":353209.91601199994}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":119807.33},3.3752736388165898,404382.52268599998,null,{"$f":"H25+H44+H63+H82","v":119874.33},0.84900785205639939,{"$f":"J25+J44+J63+J82","v":101774.24743},null,{"$f":"L25+L44+L63+L82","v":119874.33},2.006725911786118,{"$f":"N25+N44+N63+N82","v":240554.92416900001},null,342329.17159899999]
[null,"March",null,118671.77,3.3725670252832667,400228.498334,null,{"$f":"H26+H45+H64+H83","v":128111.77},0.85531788117516439,{"$f":"J26+J45+J64+J83","v":109576.28766999999},null,{"$f":"L26+L45+L64+L83","v":128111.77},2.0275490078780427,{"$f":"N26+N45+N64+N83","v":259752.892161},null,369329.17983099999]
[null,"April",null,101268.01999999999,3.3864686609257295,342940.97608399997,null,{"$f":"H27+H46+H65+H84","v":118967.75563218391},0.8680875311279409,{"$f":"J27+J46+J65+J84","v":103274.42527057472},null,{"$f":"L27+L46+L65+L84","v":118967.76257425742},2.0696888684955526,{"$f":"N27+N46+N65+N84","v":246226.25390976237},null,349500.67918033712]
[null,"May",null,96173.759999999995,3.3330554279254549,320552.47279199999,null,{"$f":"H28+H47+H66+H85","v":100188.76},0.83555442706347505,{"$f":"J28+J47+J66+J85","v":83713.161959999998},null,{"$f":"L28+L47+L66+L85","v":100188.76},1.9623296093094675,{"$f":"N28+N47+N66+N85","v":196603.370268},null,280316.532228]
[null,"June",null,98232.14,3.3423829307597286,328329.42798799998,null,{"$f":"H29+H48+H67+H86","v":104410.14},0.84160898491276803,{"$f":"J29+J48+J67+J86","v":87872.511939999997},null,{"$f":"L29+L48+L67+L86","v":104410.14},1.9823096502121345,{"$f":"N29+N48+N67+N86","v":206973.22810199999},null,294845.74004199996]
[null,"July",null,101583.35,3.3583287514144784,341150.28496999998,null,{"$f":"H30+H49+H68+H87","v":108659.35},0.84871209748631837,{"$f":"J30+J49+J68+J87","v":92220.504849999998},null,{"$f":"L30+L49+L68+L87","v":108659.35},2.0057499217048509,{"$f":"N30+N49+N68+N87","v":217943.482755},null,310163.98760500003]
[null,"August",null,104615.17,3.3623162340031567,351749.28441399999,null,{"$f":"H31+H50+H69+H88","v":111788.17},0.85021508152427927,{"$f":"J31+J50+J69+J88","v":95043.988069999992},null,{"$f":"L31+L50+L69+L88","v":111788.17},2.0107097690301221,{"$f":"N31+N50+N69+N88","v":224773.565481},null,319817.55355099996]
[null,"September",null,107611.17,3.348493700180009,360335.32481399999,null,{"$f":"H32+H51+H70+H89","v":114949.17},0.84460931792721949,{"$f":"J32+J51+J70+J89","v":97087.140069999994},null,{"$f":"L32+L51+L70+L89","v":114949.17},1.9922107491598242,{"$f":"N32+N51+N70+N89","v":229002.97208099999},null,326090.11215099995]
[null,"October",null,118047.01999999999,3.4001996703008683,401383.43848399998,null,{"$f":"H33+H52+H71+H90","v":128368.01999999999},0.86694363923351014,{"$f":"J33+J52+J71+J90","v":111287.83842},null,{"$f":"L33+L52+L71+L90","v":128368.01999999999},2.0659140094705832,{"$f":"N33+N52+N71+N90","v":265197.29088599997},null,376485.12930599996]
[null,"November",null,112438.85045454545,3.2990355175043806,370939.76119690901,null,{"$f":"H34+H53+H72+H91","v":137146.0209090909},0.8402479808001323,{"$f":"J34+J53+J72+J91","v":115236.66714363635},null,{"$f":"L34+L53+L72+L91","v":157837.06497652581},2.0252971513162175,{"$f":"N34+N53+N72+N91","v":319666.95806907042},null,434903.62521270674]
[null,"December",null,130291.62954545455,3.3894018545913358,441610.69081909093,null,{"$f":"H35+H54+H73+H92","v":116282.43909090909},0.84059219328849966,{"$f":"J35+J54+J73+J92","v":97746.110516363638},null,{"$f":"L35+L54+L73+L92","v":95591.395023474179},1.9008048001005711,{"$f":"N35+N54+N73+N92","v":181700.58250892957},null,279446.69302529318]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1325065.25},{"$f":"IF(D113<>0,F113/D113,0)","v":3.36258349024699},{"$f":"SUM(F100:F111)","v":4455642.5331500005},null,{"$f":"SUM(H100:H111)","v":1411798.9656321839},{"$f":"IF(H113<>0,J113/H113,0)","v":0.84978474796045378},{"$f":"SUM(J100:J111)","v":1199725.2281805747},null,{"$f":"SUM(L100:L111)","v":1411798.9725742575},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0092896698956602},{"$f":"SUM(N100:N111)","v":2836713.0915627619},null,{"$f":"SUM(P100:P111)","v":4036438.3197433366}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":4036438.3197433366}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
["Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
["Residential","RTSR - Network","kWh",6.1999999999999998E-3,182975598.18963999,0,{"$f":"ROUND(D17*E17, 2)","v":1134448.71},{"$f":"G17/4080748.4","v":0.27800016046076254},{"$f":"H17*total_current_wholesale_network","v":1238669.3391714985},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.7695875921537588E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.4999999999999997E-3,90468707.036159992,0,{"$f":"ROUND(D18*E18, 2)","v":497577.89},0.12193299885873876,543289.85590952693,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.0052793248429655E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4449000000000001,null,649833.6,{"$f":"ROUND(D19*F19, 2)","v":1588778.17},0.3893349979626286,1734737.5765661567,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.6695104355425094}]
["Large Use","RTSR - Network","kW",2.9458000000000002,null,285841.7,{"$f":"ROUND(D20*F20, 2)","v":842032.48},0.20634266008656649,919389.13268501859,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":3.2164275985100095}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.1999999999999998E-3,1320003.1859099998,0,{"$f":"ROUND(D21*E21, 2)","v":8184.02},2.0055193797294635E-3,8935.8774493792043,{"$f":"IF(ISERROR(I21/E21), 0, I21/E21)","v":6.7695877894558875E-3}]
["Street Lighting","RTSR - Network","kW",1.766,null,5508,{"$f":"ROUND(D22*F22, 2)","v":9727.1299999999992},2.3836632515741472E-3,10620.7513684204,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.9282409891830792}]
["Standby Power","RTSR - Network",null,null,0,null,{"$f":"ROUND(D23*F23, 2)","v":0},0,0,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":0}]
[]
["The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
["Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",5.4000000000000003E-3,182975598.18963999,0,{"$f":"ROUND(D28*E28, 2)","v":988068.23},{"$f":"G28/3564103.93","v":0.27722767051857544},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":1119012.392574358},{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":6.1156372961524014E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.8999999999999998E-3,90468707.036159992,0,{"$f":"ROUND(D29*E29, 2)","v":443296.66},0.12437815190198451,502044.73847602785,{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":5.5493745287568058E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.1294,null,649833.6,{"$f":"ROUND(D30*F30, 2)","v":1383755.67},0.3882478449499086,1567138.4789135805,{"$f":"IF(ISERROR(I30/F30), 0, I30/F30)","v":2.4115996447607211}]
["Large Use","RTSR - Connection","kW",2.5657000000000001,null,285841.7,{"$f":"ROUND(D31*F31, 2)","v":733384.05},0.20576954668098021,830576.08325932384,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":2.9057204853571883}]
["Unmetered Scattered Load","RTSR - Connection","kWh",5.4000000000000003E-3,1320003.1859099998,0,{"$f":"ROUND(D32*E32, 2)","v":7128.02},1.9999472910993367E-3,8072.6638832602439,{"$f":"IF(ISERROR(I32/E32), 0, I32/E32)","v":6.1156396965019542E-3}]
["Street Lighting","RTSR - Connection","kW",1.538,null,5508,{"$f":"ROUND(D33*F33, 2)","v":8471.2999999999993},2.3768386574518322E-3,9593.9626367858818,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.7418232819146482}]
["Standby Power","RTSR - Connection",null,null,0,null,{"$f":"ROUND(D34*F34, 2)","v":0},0,0,{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":0}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",6.7695875921537588E-3,182975598.18963999,0,{"$f":"IF(ISERROR(D39*E39), 0, ROUND(D39*E39, 2))","v":1238669.3400000001},{"$f":"G39/4455642.54","v":0.27800016021931601},{"$f":"H39*forecast_wholesale_network","v":1238669.3380956992},{"$f":"IF(ISERROR(I39/E39), 0, I39/E39)","v":6.7695875862742892E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.0052793248429655E-3,90468707.036159992,0,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":543289.86},0.12193299958932521,543289.85916475893,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.0052793608248219E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.6695104355425094,null,649833.6,{"$f":"ROUND(D41*F41, 2)","v":1734737.58},0.38933499813474715,1734737.5773330554,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":2.6695104367226556}]
["Large Use","RTSR - Network","kW",3.2164275985100095,null,285841.7,{"$f":"ROUND(D42*F42, 2)","v":919389.13},0.20634265916672928,919389.1285865528,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":3.2164275841717731}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.7695877894558875E-3,1320003.1859099998,0,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":8935.8799999999992},2.0055199490935822E-3,8935.879986262189,{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.7695897113322981E-3}]
["Street Lighting","RTSR - Network","kW",1.9282409891830792,null,5508,{"$f":"ROUND(D44*F44, 2)","v":10620.75},2.3836629407887823E-3,10620.749983671909,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":1.9282407377763089}]
["Standby Power","RTSR - Network",null,0,0,null,{"$f":"ROUND(D45*F45, 2)","v":0},0,0,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":0}]
[]
["The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
["Residential","RTSR - Connection","kWh",6.1156372961524014E-3,182975598.18963999,0,{"$f":"ROUND(D50*E50, 2)","v":1119012.3899999999},{"$f":"G50/4036438.31","v":0.27722767054998043},{"$f":"H50*forecast_wholesale_lineplus","v":1119012.3927011222},{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":6.1156372968451935E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",5.5493745287568058E-3,90468707.036159992,0,{"$f":"ROUND(D51*E51, 2)","v":502044.74},0.12437815257976778,502044.74121185823,{"$f":"IF(ISERROR(I51/E51), 0, I51/E51)","v":5.5493745589974318E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.4115996447607211,null,649833.6,{"$f":"ROUND(D52*F52, 2)","v":1567138.48},0.3882478461562317,1567138.4837828293,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":2.4115996522537912}]
["Large Use","RTSR - Connection","kW",2.9057204853571883,null,285841.7,{"$f":"ROUND(D53*F53, 2)","v":830576.08},0.20576954637020081,830576.08200488193,{"$f":"IF(ISERROR(I53/F53), 0, I53/F53)","v":2.9057204809685988}]
["Unmetered Scattered Load","RTSR - Connection","kWh",6.1156396965019542E-3,1320003.1859099998,0,{"$f":"ROUND(D54*E54, 2)","v":8072.66},1.9999463338757181E-3,8072.6600194861503,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":6.1156367694074334E-3}]
["Street Lighting","RTSR - Connection","kW",1.7418232819146482,null,5508,{"$f":"ROUND(D55*F55, 2)","v":9593.9599999999991},2.376838009943474E-3,9593.9600231583318,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.7418228073998423}]
["Standby Power","RTSR - Connection",null,0,0,null,{"$f":"ROUND(D56*F56, 2)","v":0},0,0,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","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]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 4,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"Large Use"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Unmetered Scattered Load"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Standby Power"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":""},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":""},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]