{"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   ","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,"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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd."]
[null,null,null,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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Last COS Re-based Year",2012,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,6.7999999999999996E-3,null,1.6000000000000001E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.0000000000000001E-3,null,1.6000000000000001E-3,null,null,1,"C18",{"$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,2.5062000000000002,null,0.57630000000000003,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.0000000000000001E-3,null,1.6000000000000001E-3,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,"kW",null,1.8997999999999999,null,0.45490000000000003,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.8902000000000001,null,0.4456,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"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":28,"n_cols":9,"rows_kept":28,"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",6.7999999999999996E-3,12723720,null,1.05,{"$f":"F17*H17","v":13359906}]
[null,"Residential","RTSR - Connection","kWh",1.6000000000000001E-3,12723720,null,1.05,{"$f":"F18*H18","v":13359906}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.0000000000000001E-3,4507872,null,1.05,{"$f":"F19*H19","v":4733265.6000000006}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",1.6000000000000001E-3,4507872,null,1.05,{"$f":"F20*H20","v":4733265.6000000006}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.5062000000000002,6565386,18739]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",0.57630000000000003,6565386,18739]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.0000000000000001E-3,2892,null,1.05,{"$f":"F23*H23","v":3036.6}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",1.6000000000000001E-3,2892,null,1.05,{"$f":"F24*H24","v":3036.6}]
[null,"Sentinel Lighting","RTSR - Network","kW",1.8997999999999999,20629,57]
[null,"Sentinel Lighting","RTSR - Connection","kW",0.45490000000000003,20629,57]
[null,"Street Lighting","RTSR - Network","kW",1.8902000000000001,274259,768]
[null,"Street Lighting","RTSR - Connection","kW",0.4456,274259,768]

{"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,3.71]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.95,null,0.94]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.34,null,2.25]
[]
[]
[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,3292,{"$f":"IF(D24<>0,F24/D24,0)","v":3.6600850546780075},12049,null,3869,{"$f":"IF(H24<>0,J24/H24,0)","v":0.86999224605841308},3366,null,null,null,null,null,{"$f":"J24+N24","v":3366}]
[null,"February",null,3404,{"$f":"IF(D25<>0,F25/D25,0)","v":3.660105757931845},12459,null,3975,{"$f":"IF(H25<>0,J25/H25,0)","v":0.869937106918239},3458,null,null,null,null,null,3458]
[null,"March",null,3227,3.6600557793616364,11811,null,3796,0.87012644889357216,3303,null,null,null,null,null,3303]
[null,"April",null,2712,3.6600294985250739,9926,null,3190,0.86990595611285271,2775,null,null,null,null,null,2775]
[null,"May",null,1799,3.6598110061145079,6584,null,2118,0.86968838526912184,1842,null,null,null,null,null,1842]
[null,"June",null,1575,3.6603174603174602,5765,null,1960,0.86989795918367352,1705,null,null,null,null,null,1705]
[null,"July",null,1460,3.6602739726027398,5344,null,1569,0.86998087954110903,1365,null,null,null,null,null,1365]
[null,"August",null,1288,3.6599378881987579,4714,null,1492,0.86997319034852549,1298,null,null,null,null,null,1298]
[null,"September",null,1467,3.659850034083163,5369,null,1714,0.86989498249708286,1491,null,null,null,null,null,1491]
[null,"October",null,2219,3.6602073005858493,8122,null,2333,0.8701243034719246,2030,null,null,null,null,null,2030]
[null,"November",null,2742,3.6601021152443471,10036,null,2847,0.87003863716192487,2477,null,null,null,null,null,2477]
[null,"December",null,3444,3.6599883855981417,12605,null,3663,0.86977886977886976,3186,null,null,null,null,null,3186]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":28629},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600649690872893},{"$f":"SUM(F24:F35)","v":104784},null,{"$f":"SUM(H24:H35)","v":32526},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86995019369120086},{"$f":"SUM(J24:J35)","v":28296},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":28296}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,1884,{"$f":"IF(D43<>0,F43/D43,0)","v":3.4118895966029723},6428,null,1995,{"$f":"IF(H43<>0,J43/H43,0)","v":0.7879699248120301},1572,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":1572}]
[null,"February",null,2307,{"$f":"IF(D44<>0,F44/D44,0)","v":3.4122236671001303},7872,null,2307,{"$f":"IF(H44<>0,J44/H44,0)","v":0.78803641092327703},1818,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":0},null,null,1818]
[null,"March",null,2271,3.3394980184940555,7584,null,2403,0.77902621722846443,1872,null,null,0,null,null,1872]
[null,"April",null,2229,3.3391655450874831,7443,null,2229,0.77882458501570206,1736,null,null,0,null,null,1736]
[null,"May",null,1889,3.3393329804129168,6308,null,1889,0.77924827951296982,1472,null,null,0,null,null,1472]
[null,"June",null,1142,3.3388791593695273,3813,null,1236,0.779126213592233,963,null,null,0,null,null,963]
[null,"July",null,1077,3.3379758588672237,3595,null,1126,0.77886323268206037,877,null,null,0,null,null,877]
[null,"August",null,922,3.3405639913232106,3080,null,922,0.77982646420824298,719,null,null,0,null,null,719]
[null,"September",null,949,3.3393045310853529,3169,null,949,0.77871443624868286,739,null,null,0,null,null,739]
[null,"October",null,1068,3.338951310861423,3566,null,1068,0.77902621722846443,832,null,null,0,null,null,832]
[null,"November",null,1473,3.3394433129667345,4919,null,1515,0.77887788778877887,1180,null,null,0,null,null,1180]
[null,"December",null,2120,3.3400943396226417,7081,null,2258,0.77900797165633306,1759,null,null,0,null,null,1759]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":19331},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3551290673012262},{"$f":"SUM(F43:F54)","v":64858},null,{"$f":"SUM(H43:H54)","v":19897},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78097200583002457},{"$f":"SUM(J43:J54)","v":15539},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":15539}]
[]
[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,{"$f":"D24+D43+D62+D81","v":5176},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5697449768160743},{"$f":"F24+F43+F62+F81","v":18477},null,{"$f":"H24+H43+H62+H81","v":5864},{"$f":"IF(H100<>0,J100/H100,0)","v":0.842087312414734},{"$f":"J24+J43+J62+J81","v":4938},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":4938}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":5711},3.5599719838907373,{"$f":"F25+F44+F63+F82","v":20331},null,{"$f":"H25+H44+H63+H82","v":6282},0.83985991722381403,{"$f":"J25+J44+J63+J82","v":5276},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,5276]
[null,"March",null,5498,3.527646416878865,19395,null,6199,0.83481206646233264,5175,null,0,0,0,null,5175]
[null,"April",null,4941,3.5152803076300345,17369,null,5419,0.83244140985421666,4511,null,0,0,0,null,4511]
[null,"May",null,3688,3.4956616052060738,12892,null,4007,0.82705265784876469,3314,null,0,0,0,null,3314]
[null,"June",null,2717,3.5252116304747885,9578,null,3196,0.83479349186483109,2668,null,0,0,0,null,2668]
[null,"July",null,2537,3.5234528971225858,8939,null,2695,0.83191094619666051,2242,null,0,0,0,null,2242]
[null,"August",null,2210,3.5266968325791854,7794,null,2414,0.8355426677713339,2017,null,0,0,0,null,2017]
[null,"September",null,2416,3.5339403973509933,8538,null,2663,0.83740142696207287,2230,null,0,0,0,null,2230]
[null,"October",null,3287,3.5558259811378155,11688,null,3401,0.84151720082328729,2862,null,0,0,0,null,2862]
[null,"November",null,4215,3.5480427046263343,14955,null,4362,0.83837689133425031,3657,null,0,0,0,null,3657]
[null,"December",null,5564,3.5381020848310567,19686,null,5921,0.83516297922648197,4945,null,0,0,0,null,4945]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":47960},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5371559633027525},{"$f":"SUM(F100:F111)","v":169642},null,{"$f":"SUM(H100:H111)","v":52423},{"$f":"IF(H113<>0,J113/H113,0)","v":0.83617877649123473},{"$f":"SUM(J100:J111)","v":43835},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":43835}]
[]
[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":43835}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":3292},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.61},{"$f":"D24*E24","v":11884.119999999999},null,{"$f":"'6. Historical Wholesale'!H24","v":3869},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.95},{"$f":"H24*I24","v":3675.5499999999997},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.34},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":3675.5499999999997}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":3404},{"$f":"E24","v":3.61},{"$f":"D25*E25","v":12288.439999999999},null,{"$f":"'6. Historical Wholesale'!H25","v":3975},{"$f":"I24","v":0.95},{"$f":"H25*I25","v":3776.25},null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.34},{"$f":"L25*M25","v":0},null,3776.25]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":3227},{"$f":"E25","v":3.61},11649.47,null,{"$f":"'6. Historical Wholesale'!H26","v":3796},{"$f":"I25","v":0.95},3606.2,null,{"$f":"'6. Historical Wholesale'!L26","v":0},{"$f":"M25","v":2.34},0,null,3606.2]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":2712},3.61,9790.32,null,{"$f":"'6. Historical Wholesale'!H27","v":3190},0.95,3030.5,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.34,0,null,3030.5]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":1799},3.61,6494.3899999999994,null,{"$f":"'6. Historical Wholesale'!H28","v":2118},0.95,2012.1,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.34,0,null,2012.1]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1575},3.61,5685.75,null,{"$f":"'6. Historical Wholesale'!H29","v":1960},0.95,1862,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.34,0,null,1862]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1460},3.61,5270.5999999999995,null,{"$f":"'6. Historical Wholesale'!H30","v":1569},0.95,1490.55,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.34,0,null,1490.55]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1288},3.61,4649.68,null,{"$f":"'6. Historical Wholesale'!H31","v":1492},0.95,1417.3999999999999,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.34,0,null,1417.3999999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1467},3.61,5295.87,null,{"$f":"'6. Historical Wholesale'!H32","v":1714},0.95,1628.3,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.34,0,null,1628.3]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":2219},3.61,8010.59,null,{"$f":"'6. Historical Wholesale'!H33","v":2333},0.95,2216.35,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.34,0,null,2216.35]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":2742},3.61,9898.619999999999,null,{"$f":"'6. Historical Wholesale'!H34","v":2847},0.95,2704.65,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.34,0,null,2704.65]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":3444},3.61,12432.84,null,{"$f":"'6. Historical Wholesale'!H35","v":3663},0.95,3479.85,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.34,0,null,3479.85]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":28629},{"$f":"IF(D37<>0,F37/D37,0)","v":3.609999999999999},{"$f":"SUM(F24:F35)","v":103350.68999999997},null,{"$f":"SUM(H24:H35)","v":32526},{"$f":"IF(H37<>0,J37/H37,0)","v":0.95},{"$f":"SUM(J24:J35)","v":30899.699999999997},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":30899.699999999997}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":1884},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":6017.8728000000001},null,{"$f":"'6. Historical Wholesale'!H43","v":1995},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":1538.145},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":1538.145}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":2307},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":7369.0194000000001},null,{"$f":"'6. Historical Wholesale'!H44","v":2307},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":1778.6970000000001},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":0},null,1778.6970000000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":2271},3.1941999999999999,7254.0281999999997,null,{"$f":"'6. Historical Wholesale'!H45","v":2403},0.77100000000000002,1852.713,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7493000000000001},0,null,1852.713]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":2229},3.1941999999999999,7119.8717999999999,null,{"$f":"'6. Historical Wholesale'!H46","v":2229},0.77100000000000002,1718.559,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7493000000000001},0,null,1718.559]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":1889},3.1941999999999999,6033.8437999999996,null,{"$f":"'6. Historical Wholesale'!H47","v":1889},0.77100000000000002,1456.4190000000001,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7493000000000001,0,null,1456.4190000000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":1142},3.1941999999999999,3647.7763999999997,null,{"$f":"'6. Historical Wholesale'!H48","v":1236},0.77100000000000002,952.95600000000002,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7493000000000001,0,null,952.95600000000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":1077},3.1941999999999999,3440.1534000000001,null,{"$f":"'6. Historical Wholesale'!H49","v":1126},0.77100000000000002,868.14600000000007,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7493000000000001,0,null,868.14600000000007]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":922},3.1941999999999999,2945.0524,null,{"$f":"'6. Historical Wholesale'!H50","v":922},0.77100000000000002,710.86199999999997,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7493000000000001,0,null,710.86199999999997]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":949},3.1941999999999999,3031.2957999999999,null,{"$f":"'6. Historical Wholesale'!H51","v":949},0.77100000000000002,731.67899999999997,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7493000000000001,0,null,731.67899999999997]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":1068},3.1941999999999999,3411.4056,null,{"$f":"'6. Historical Wholesale'!H52","v":1068},0.77100000000000002,823.428,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7493000000000001,0,null,823.428]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":1473},3.1941999999999999,4705.0565999999999,null,{"$f":"'6. Historical Wholesale'!H53","v":1515},0.77100000000000002,1168.0650000000001,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7493000000000001,0,null,1168.0650000000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":2120},3.1941999999999999,6771.7039999999997,null,{"$f":"'6. Historical Wholesale'!H54","v":2258},0.77100000000000002,1740.9180000000001,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7493000000000001,0,null,1740.9180000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":19331},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999999},{"$f":"SUM(F43:F54)","v":61747.080199999997},null,{"$f":"SUM(H43:H54)","v":19897},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000002},{"$f":"SUM(J43:J54)","v":15340.587000000001},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":15340.587000000001}]
[]
[null,{"$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":5176},{"$f":"IF(D100<>0,F100/D100,0)","v":3.458653941267388},{"$f":"F24+F43+F62+F81","v":17901.9928},null,{"$f":"H24+H43+H62+H81","v":5864},{"$f":"IF(H100<>0,J100/H100,0)","v":0.88910214870395632},{"$f":"J24+J43+J62+J81","v":5213.6949999999997},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":5213.6949999999997}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":5711},3.442034564874803,{"$f":"F25+F44+F63+F82","v":19657.4594},null,{"$f":"H25+H44+H63+H82","v":6282},0.88426408787010513,{"$f":"J25+J44+J63+J82","v":5554.9470000000001},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,5554.9470000000001]
[null,"March",null,5498,3.4382499454347033,18903.498199999998,null,6199,0.88061187288272291,5458.9129999999996,null,0,0,0,null,5458.9129999999996]
[null,"April",null,4941,3.4224229508196724,16910.191800000001,null,5419,0.87637183982284561,4749.0590000000002,null,0,0,0,null,4749.0590000000002]
[null,"May",null,3688,3.3970265184381772,12528.233799999998,null,4007,0.86561492388320449,3468.5190000000002,null,0,0,0,null,3468.5190000000002]
[null,"June",null,2717,3.4352323886639673,9333.5263999999988,null,3196,0.88077471839799759,2814.9560000000001,null,0,0,0,null,2814.9560000000001]
[null,"July",null,2537,3.4334857705951909,8710.7533999999996,null,2695,0.87521187384044519,2358.6959999999999,null,0,0,0,null,2358.6959999999999]
[null,"August",null,2210,3.4365304977375568,7594.7324000000008,null,2414,0.88163297431648702,2128.2619999999997,null,0,0,0,null,2128.2619999999997]
[null,"September",null,2416,3.4466745860927146,8327.1657999999989,null,2663,0.88621066466391285,2359.9789999999998,null,0,0,0,null,2359.9789999999998]
[null,"October",null,3287,3.4748997870398539,11421.9956,null,3401,0.89378947368421047,3039.7779999999998,null,0,0,0,null,3039.7779999999998]
[null,"November",null,4215,3.4646919572953734,14603.676599999999,null,4362,0.88783012379642368,3872.7150000000001,null,0,0,0,null,3872.7150000000001]
[null,"December",null,5564,3.451571531272466,19204.544000000002,null,5921,0.88173754433372742,5220.768,null,0,0,0,null,5220.768]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":47960},{"$f":"IF(D113<>0,F113/D113,0)","v":3.4424055504587163},{"$f":"SUM(F100:F111)","v":165097.77020000003},null,{"$f":"SUM(H100:H111)","v":52423},{"$f":"IF(H113<>0,J113/H113,0)","v":0.88206106098468218},{"$f":"SUM(J100:J111)","v":46240.286999999997},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":46240.286999999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":46240.286999999997}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":3292},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.71},{"$f":"D24*E24","v":12213.32},null,{"$f":"'6. Historical Wholesale'!H24","v":3869},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.94},{"$f":"H24*I24","v":3636.8599999999997},null,{"$f":"'6. Historical Wholesale'!L24","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.25},{"$f":"L24*M24","v":0},null,{"$f":"J24+N24","v":3636.8599999999997}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":3404},{"$f":"E24","v":3.71},12628.84,null,{"$f":"'6. Historical Wholesale'!H25","v":3975},{"$f":"I24","v":0.94},3736.5,null,{"$f":"'6. Historical Wholesale'!L25","v":0},{"$f":"M24","v":2.25},0,null,3736.5]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":3227},3.71,11972.17,null,{"$f":"'6. Historical Wholesale'!H26","v":3796},0.94,3568.24,null,{"$f":"'6. Historical Wholesale'!L26","v":0},2.25,0,null,3568.24]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":2712},3.71,10061.52,null,{"$f":"'6. Historical Wholesale'!H27","v":3190},0.94,2998.6,null,{"$f":"'6. Historical Wholesale'!L27","v":0},2.25,0,null,2998.6]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":1799},3.71,6674.29,null,{"$f":"'6. Historical Wholesale'!H28","v":2118},0.94,1990.9199999999998,null,{"$f":"'6. Historical Wholesale'!L28","v":0},2.25,0,null,1990.9199999999998]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1575},3.71,5843.25,null,{"$f":"'6. Historical Wholesale'!H29","v":1960},0.94,1842.3999999999999,null,{"$f":"'6. Historical Wholesale'!L29","v":0},2.25,0,null,1842.3999999999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1460},3.71,5416.6,null,{"$f":"'6. Historical Wholesale'!H30","v":1569},0.94,1474.86,null,{"$f":"'6. Historical Wholesale'!L30","v":0},2.25,0,null,1474.86]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1288},3.71,4778.4799999999996,null,{"$f":"'6. Historical Wholesale'!H31","v":1492},0.94,1402.48,null,{"$f":"'6. Historical Wholesale'!L31","v":0},2.25,0,null,1402.48]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1467},3.71,5442.57,null,{"$f":"'6. Historical Wholesale'!H32","v":1714},0.94,1611.1599999999999,null,{"$f":"'6. Historical Wholesale'!L32","v":0},2.25,0,null,1611.1599999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":2219},3.71,8232.49,null,{"$f":"'6. Historical Wholesale'!H33","v":2333},0.94,2193.02,null,{"$f":"'6. Historical Wholesale'!L33","v":0},2.25,0,null,2193.02]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":2742},3.71,10172.82,null,{"$f":"'6. Historical Wholesale'!H34","v":2847},0.94,2676.18,null,{"$f":"'6. Historical Wholesale'!L34","v":0},2.25,0,null,2676.18]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":3444},3.71,12777.24,null,{"$f":"'6. Historical Wholesale'!H35","v":3663},0.94,3443.22,null,{"$f":"'6. Historical Wholesale'!L35","v":0},2.25,0,null,3443.22]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":28629},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7100000000000004},{"$f":"SUM(F24:F35)","v":106213.59000000001},null,{"$f":"SUM(H24:H35)","v":32526},{"$f":"IF(H37<>0,J37/H37,0)","v":0.94000000000000006},{"$f":"SUM(J24:J35)","v":30574.440000000002},null,{"$f":"SUM(L24:L35)","v":0},{"$f":"IF(L37<>0,N37/L37,0)","v":0},{"$f":"SUM(N24:N35)","v":0},null,{"$f":"SUM(P24:P35)","v":30574.440000000002}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":1884},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":6017.8728000000001},null,{"$f":"'6. Historical Wholesale'!H43","v":1995},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":1538.145},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":1538.145}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":2307},{"$f":"E43","v":3.1941999999999999},7369.0194000000001,null,{"$f":"'6. Historical Wholesale'!H44","v":2307},{"$f":"I43","v":0.77100000000000002},1778.6970000000001,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7493000000000001},0,null,1778.6970000000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":2271},3.1941999999999999,7254.0281999999997,null,{"$f":"'6. Historical Wholesale'!H45","v":2403},0.77100000000000002,1852.713,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.7493000000000001,0,null,1852.713]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":2229},3.1941999999999999,7119.8717999999999,null,{"$f":"'6. Historical Wholesale'!H46","v":2229},0.77100000000000002,1718.559,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.7493000000000001,0,null,1718.559]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":1889},3.1941999999999999,6033.8437999999996,null,{"$f":"'6. Historical Wholesale'!H47","v":1889},0.77100000000000002,1456.4190000000001,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7493000000000001,0,null,1456.4190000000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":1142},3.1941999999999999,3647.7763999999997,null,{"$f":"'6. Historical Wholesale'!H48","v":1236},0.77100000000000002,952.95600000000002,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7493000000000001,0,null,952.95600000000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":1077},3.1941999999999999,3440.1534000000001,null,{"$f":"'6. Historical Wholesale'!H49","v":1126},0.77100000000000002,868.14600000000007,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7493000000000001,0,null,868.14600000000007]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":922},3.1941999999999999,2945.0524,null,{"$f":"'6. Historical Wholesale'!H50","v":922},0.77100000000000002,710.86199999999997,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7493000000000001,0,null,710.86199999999997]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":949},3.1941999999999999,3031.2957999999999,null,{"$f":"'6. Historical Wholesale'!H51","v":949},0.77100000000000002,731.67899999999997,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7493000000000001,0,null,731.67899999999997]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":1068},3.1941999999999999,3411.4056,null,{"$f":"'6. Historical Wholesale'!H52","v":1068},0.77100000000000002,823.428,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7493000000000001,0,null,823.428]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":1473},3.1941999999999999,4705.0565999999999,null,{"$f":"'6. Historical Wholesale'!H53","v":1515},0.77100000000000002,1168.0650000000001,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7493000000000001,0,null,1168.0650000000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":2120},3.1941999999999999,6771.7039999999997,null,{"$f":"'6. Historical Wholesale'!H54","v":2258},0.77100000000000002,1740.9180000000001,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7493000000000001,0,null,1740.9180000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":19331},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1941999999999999},{"$f":"SUM(F43:F54)","v":61747.080199999997},null,{"$f":"SUM(H43:H54)","v":19897},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000002},{"$f":"SUM(J43:J54)","v":15340.587000000001},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":15340.587000000001}]
[]
[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,{"$f":"D24+D43+D62+D81","v":5176},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5222551777434314},{"$f":"F24+F43+F62+F81","v":18231.192800000001},null,{"$f":"H24+H43+H62+H81","v":5864},{"$f":"IF(H100<>0,J100/H100,0)","v":0.88250426330150056},{"$f":"J24+J43+J62+J81","v":5175.0049999999992},null,{"$f":"L24+L43+L62+L81","v":0},{"$f":"IF(L100<>0,N100/L100,0)","v":0},{"$f":"N24+N43+N62+N81","v":0},null,{"$f":"J100+N100","v":5175.0049999999992}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":5711},3.5016388373314657,19997.859400000001,null,{"$f":"H25+H44+H63+H82","v":6282},0.87793648519579759,{"$f":"J25+J44+J63+J82","v":5515.1970000000001},null,{"$f":"L25+L44+L63+L82","v":0},0,{"$f":"N25+N44+N63+N82","v":0},null,5515.1970000000001]
[null,"March",null,5498,3.4969440160058203,19226.198199999999,null,{"$f":"H26+H45+H64+H83","v":6199},0.87448830456525239,{"$f":"J26+J45+J64+J83","v":5420.9529999999995},null,{"$f":"L26+L45+L64+L83","v":0},0,{"$f":"N26+N45+N64+N83","v":0},null,5420.9529999999995]
[null,"April",null,4941,3.4773106253794781,17181.391800000001,null,{"$f":"H27+H46+H65+H84","v":5419},0.8704851448606753,{"$f":"J27+J46+J65+J84","v":4717.1589999999997},null,{"$f":"L27+L46+L65+L84","v":0},0,{"$f":"N27+N46+N65+N84","v":0},null,4717.1589999999997]
[null,"May",null,3688,3.4458063449023859,12708.1338,null,{"$f":"H28+H47+H66+H85","v":4007},0.86032917394559516,{"$f":"J28+J47+J66+J85","v":3447.3389999999999},null,{"$f":"L28+L47+L66+L85","v":0},0,{"$f":"N28+N47+N66+N85","v":0},null,3447.3389999999999]
[null,"June",null,2717,3.4932007361059987,9491.0263999999988,null,{"$f":"H29+H48+H67+H86","v":3196},0.87464205256570704,{"$f":"J29+J48+J67+J86","v":2795.3559999999998},null,{"$f":"L29+L48+L67+L86","v":0},0,{"$f":"N29+N48+N67+N86","v":0},null,2795.3559999999998]
[null,"July",null,2537,3.4910340559716206,8856.7534000000014,null,{"$f":"H30+H49+H68+H87","v":2695},0.8693899814471242,{"$f":"J30+J49+J68+J87","v":2343.0059999999999},null,{"$f":"L30+L49+L68+L87","v":0},0,{"$f":"N30+N49+N68+N87","v":0},null,2343.0059999999999]
[null,"August",null,2210,3.4948110407239819,7723.5324000000001,null,{"$f":"H31+H50+H69+H88","v":2414},0.87545236122618064,{"$f":"J31+J50+J69+J88","v":2113.3420000000001},null,{"$f":"L31+L50+L69+L88","v":0},0,{"$f":"N31+N50+N69+N88","v":0},null,2113.3420000000001]
[null,"September",null,2416,3.5073947847682119,8473.8657999999996,null,{"$f":"H32+H51+H70+H89","v":2663},0.87977431468268863,{"$f":"J32+J51+J70+J89","v":2342.8389999999999},null,{"$f":"L32+L51+L70+L89","v":0},0,{"$f":"N32+N51+N70+N89","v":0},null,2342.8389999999999]
[null,"October",null,3287,3.542408153331305,11643.8956,null,{"$f":"H33+H52+H71+H90","v":3401},0.88692972655101432,{"$f":"J33+J52+J71+J90","v":3016.4479999999999},null,{"$f":"L33+L52+L71+L90","v":0},0,{"$f":"N33+N52+N71+N90","v":0},null,3016.4479999999999]
[null,"November",null,4215,3.5297453380782917,14877.8766,null,{"$f":"H34+H53+H72+H91","v":4362},0.88130330123796419,{"$f":"J34+J53+J72+J91","v":3844.2449999999999},null,{"$f":"L34+L53+L72+L91","v":0},0,{"$f":"N34+N53+N72+N91","v":0},null,3844.2449999999999]
[null,"December",null,5564,3.5134694464414089,19548.944,null,{"$f":"H35+H54+H73+H92","v":5921},0.8755510893430164,{"$f":"J35+J54+J73+J92","v":5184.1379999999999},null,{"$f":"L35+L54+L73+L92","v":0},0,{"$f":"N35+N54+N73+N92","v":0},null,5184.1379999999999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":47960},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5020990450375304},{"$f":"SUM(F100:F111)","v":167960.67019999996},null,{"$f":"SUM(H100:H111)","v":52423},{"$f":"IF(H113<>0,J113/H113,0)","v":0.87585653243805195},{"$f":"SUM(J100:J111)","v":45915.026999999995},null,{"$f":"SUM(L100:L111)","v":0},{"$f":"IF(L113<>0,N113/L113,0)","v":0},{"$f":"SUM(N100:N111)","v":0},null,{"$f":"SUM(P100:P111)","v":45915.026999999995}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":45915.026999999995}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":52,"n_cols":10,"rows_kept":52,"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",6.7999999999999996E-3,13359906,null,{"$f":"ROUND(D17*E17, 2)","v":90847.360000000001},{"$f":"G17/167788.81","v":0.54143872884014133},{"$f":"H17*total_current_wholesale_network","v":89390.326831429775},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":6.6909398038751001E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.0000000000000001E-3,4733265.6000000006,null,{"$f":"ROUND(D18*E18, 2)","v":28399.59},0.16925794991930632,27944.110120300749,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.9037697187964153E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5062000000000002,null,18739,{"$f":"ROUND(D19*F19, 2)","v":46963.68},0.27989756885456191,46210.464502289149,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.4660048296221331}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.0000000000000001E-3,3036.6,null,{"$f":"ROUND(D20*E20, 2)","v":18.22},1.0858888623144774E-4,17.927782985313506,{"$f":"IF(ISERROR(I20/E20), 0, I20/E20)","v":5.9039000807855849E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.8997999999999999,null,57,{"$f":"ROUND(D21*F21, 2)","v":108.29},6.4539464818899432E-4,106.55321731501645,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":1.8693546897371307}]
["Street Lighting","RTSR - Network","kW",1.8902000000000001,null,768,{"$f":"ROUND(D22*F22, 2)","v":1451.67},8.6517688515700183E-3,1428.3877456800251,{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.8598798771875327}]
[]
["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",1.6000000000000001E-3,13359906,null,{"$f":"ROUND(D27*E27, 2)","v":21375.85},{"$f":"G27/40121.37","v":0.53277966330661186},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":24635.884539061099},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":1.844016308128298E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",1.6000000000000001E-3,4733265.6000000006,null,{"$f":"ROUND(D28*E28, 2)","v":7573.22},0.18875776176137554,8728.2130773236295,{"$f":"IF(ISERROR(I28/E28), 0, I28/E28)","v":1.8440150659036814E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.57630000000000003,null,18739,{"$f":"ROUND(D29*F29, 2)","v":10799.29},0.26916553447701314,12446.291564725481,{"$f":"IF(ISERROR(I29/F29), 0, I29/F29)","v":0.66419187601929031}]
["Unmetered Scattered Load","RTSR - Connection","kWh",1.6000000000000001E-3,3036.6,null,{"$f":"ROUND(D30*E30, 2)","v":4.8600000000000003},1.2113245385189987E-4,5.6011994311261049,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":1.8445628107508743E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.45490000000000003,null,57,{"$f":"ROUND(D31*F31, 2)","v":25.93},6.4628899760900481E-4,29.884588734382692,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":0.52429103042776648}]
["Street Lighting","RTSR - Connection","kW",0.4456,null,768,{"$f":"ROUND(D32*F32, 2)","v":342.22},8.5296190035385137E-3,394.41203072427487,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":0.51355733167223294}]
[]
["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",6.6909398038751001E-3,13359906,null,{"$f":"IF(ISERROR(D37*E37), 0, ROUND(D37*E37, 2))","v":89390.33},{"$f":"G37/165097.77","v":0.54143874868812591},{"$f":"H37*forecast_wholesale_network","v":90940.415101906983},{"$f":"IF(ISERROR(I37/E37), 0, I37/E37)","v":6.8069651913648934E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.9037697187964153E-3,4733265.6000000006,null,{"$f":"IF(ISERROR(D38*E38), 0, ROUND(D38*E38, 2))","v":27944.11},0.16925794939568234,28428.678617176483,{"$f":"IF(ISERROR(I38/E38), 0, I38/E38)","v":6.006144809870057E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.4660048296221331,null,18739,{"$f":"ROUND(D39*F39, 2)","v":46210.46},0.27989754192318894,47011.7787287514,{"$f":"IF(ISERROR(I39/F39), 0, I39/F39)","v":2.5087666753162603}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.9039000807855849E-3,3036.6,null,{"$f":"IF(ISERROR(D40*E40), 0, ROUND(D40*E40, 2))","v":17.93},1.0860231485864407E-4,18.240917588929271,{"$f":"IF(ISERROR(I40/E40), 0, I40/E40)","v":6.0070202163371115E-3}]
["Sentinel Lighting","RTSR - Network","kW",1.8693546897371307,null,57,{"$f":"ROUND(D41*F41, 2)","v":106.55},6.4537516163906997E-4,108.39764467933151,{"$f":"IF(ISERROR(I41/F41), 0, I41/F41)","v":1.9017130645496756}]
["Street Lighting","RTSR - Network","kW",1.8598798771875327,null,768,{"$f":"ROUND(D42*F42, 2)","v":1428.39},8.6517825165052208E-3,1453.1591898968591,{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":1.8921343618448685}]
[]
["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",1.844016308128298E-3,13359906,null,{"$f":"ROUND(D47*E47, 2)","v":24635.88},{"$f":"G47/46240.27","v":0.53277976101783153},{"$f":"H47*forecast_wholesale_lineplus","v":24462.597112187279},{"$f":"IF(ISERROR(I47/E47), 0, I47/E47)","v":1.8310456010833668E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",1.8440150659036814E-3,4733265.6000000006,null,{"$f":"ROUND(D48*E48, 2)","v":8728.2099999999991},0.18875776460647828,8666.8178583660938,{"$f":"IF(ISERROR(I48/E48), 0, I48/E48)","v":1.8310440593838834E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",0.66419187601929031,null,18739,{"$f":"ROUND(D49*F49, 2)","v":12446.29},0.2691655995953311,12358.745772890816,{"$f":"IF(ISERROR(I49/F49), 0, I49/F49)","v":0.65952002630294126}]
["Unmetered Scattered Load","RTSR - Connection","kWh",1.8445628107508743E-3,3036.6,null,{"$f":"ROUND(D50*E50, 2)","v":5.6},1.2110655928263395E-4,5.560610939339238,{"$f":"IF(ISERROR(I50/E50), 0, I50/E50)","v":1.8311963838962123E-3}]
["Sentinel Lighting","RTSR - Connection","kW",0.52429103042776648,null,57,{"$f":"ROUND(D51*F51, 2)","v":29.88},6.46189998458054E-4,29.669831226331503,{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":0.52052335484792112}]
["Street Lighting","RTSR - Connection","kW",0.51355733167223294,null,768,{"$f":"ROUND(D52*F52, 2)","v":394.41},8.5295782226185116E-3,391.63581439014092,{"$f":"IF(ISERROR(I52/F52), 0, I52/F52)","v":0.50994246665382936}]

{"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":"Unmetered Scattered Load"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Sentinel Lighting"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":""},7]
[{"$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]