{"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   ","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,"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","Algoma Region",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 2019-0019",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",2015,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 – High Density [R1]",null,"kWh",null,6.6E-3,null,6.0000000000000001E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service 50 to 4,999 kW",null,"kW",null,2.5066000000000002,null,2.2787000000000002,null,null,1,"C18",{"$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,"Seasonal Residential – Normal Density [R4]",null,"kWh",null,6.6E-3,null,6.0000000000000001E-3,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Street Lighting",null,"kW",null,1.8149999999999999,null,1.6437999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"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":24,"n_cols":9,"rows_kept":24,"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 – High Density [R1]","RTSR - Network","kWh",6.6E-3,103931742,null,1.0829,{"$f":"F17*H17","v":112547683.4118}]
[null,"Residential – High Density [R1]","RTSR - Connection","kWh",6.0000000000000001E-3,103931742,null,1.0829,{"$f":"F18*H18","v":112547683.4118}]
[null,"General Service 50 to 4,999 kW","RTSR - Network","kW",2.5066000000000002,85867987,196648]
[null,"General Service 50 to 4,999 kW","RTSR - Connection","kW",2.2787000000000002,85867987,196648]
[null,"Seasonal Residential – Normal Density [R4]","RTSR - Network","kWh",6.6E-3,5439365,null,1.0829,{"$f":"F21*H21","v":5890288.3585000001}]
[null,"Seasonal Residential – Normal Density [R4]","RTSR - Connection","kWh",6.0000000000000001E-3,5439365,null,1.0829,{"$f":"F22*H22","v":5890288.3585000001}]
[null,"Street Lighting","RTSR - Network","kW",1.8149999999999999,595435.11416171514,1655]
[null,"Street Lighting","RTSR - Connection","kW",1.6437999999999999,595435.11416171514,1655]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5],[48,4,48,5],[44,4,44,5],[59,4,59,5],[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[35,4,35,5],[37,4,37,5],[38,4,39,5],[41,4,41,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2017,null,null,2018,null,2019]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.61,null,3.71]
[]
[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,"Line Connection Service Rate","kW",null,0.77100000000000002,null,null,0.77100000000000002]
[null,null,null,null,1.7493000000000001]
[null,"Transformation Connection Service Rate","kW",null,null,null,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,{"$f":"SUM(J40,J38)","v":0}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2017,null,null,2018,null,2019]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$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":[[76,7,76,9],[76,11,76,13],[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,42655,3.61,153984.54999999999,null,20951,0.95000000000000007,19903.45,null,45847,2.34,107281.98,null,{"$f":"J24+N24","v":127185.43}]
[null,"February",null,37471,3.61,135270.31,null,21320,0.95,20254,null,41941,2.34,98141.94,null,118395.94]
[null,"March",null,34238,3.61,123599.18,null,19403,0.95,18432.849999999999,null,36453.000000000007,2.34,85300.02,null,103732.87]
[null,"April",null,41801,3.61,150901.60999999999,null,29417.000000000004,0.95,27946.15,null,47270.000000000007,2.34,110611.8,null,138557.95000000001]
[null,"May",null,33936,3.6100000000000003,122508.96,null,27048,0.95,25695.599999999999,null,40767,2.34,95394.78,null,121090.38]
[null,"June",null,28094.279778393353,3.61,101420.35,null,17040.852631578946,0.95000000000000007,16188.81,null,32018.119658119656,2.34,74922.399999999994,null,91111.209999999992]
[null,"July",null,27198,3.61,98184.78,null,16568,0.95000000000000007,15739.6,null,32935,2.34,77067.899999999994,null,92807.5]
[null,"August",null,27431.000000000004,3.6099999999999994,99025.91,null,17319,0.95,16453.05,null,33158,2.34,77589.72,null,94042.77]
[null,"September",null,27694,3.61,99975.34,null,18804,0.95,17863.8,null,34866,2.34,81586.44,null,99450.240000000005]
[null,"October",null,32468,3.61,117209.48,null,20127.000000000004,0.95,19120.650000000001,null,37818,2.34,88494.12,null,107614.76999999999]
[null,"November",null,39496,3.61,142580.56,null,21426,0.95000000000000007,20354.7,null,42482.000000000007,2.34,99407.88,null,119762.58]
[null,"December",null,38533,3.6100000000000003,139104.13,null,22639,0.95,21507.05,null,42778.000000000007,2.34,100100.52,null,121607.57]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":411015.27977839339},{"$f":"IF(D37<>0,F37/D37,0)","v":3.61},{"$f":"SUM(F24:F35)","v":1483765.1600000001},null,{"$f":"SUM(H24:H35)","v":252062.85263157895},{"$f":"IF(H37<>0,J37/H37,0)","v":0.94999999999999984},{"$f":"SUM(J24:J35)","v":239459.70999999996},null,{"$f":"SUM(L24:L35)","v":468333.11965811963},{"$f":"IF(L37<>0,N37/L37,0)","v":2.3400000000000003},{"$f":"SUM(N24:N35)","v":1095899.5},null,{"$f":"SUM(P24:P35)","v":1335359.2100000002}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D43<>0,F43/D43,0)","v":0},null,null,null,{"$f":"IF(H43<>0,J43/H43,0)","v":0},null,null,null,{"$f":"IF(L43<>0,N43/L43,0)","v":0},null,null,{"$f":"J43+N43","v":0}]
[null,"February",null,null,{"$f":"IF(D44<>0,F44/D44,0)","v":0},null,null,null,{"$f":"IF(H44<>0,J44/H44,0)","v":0},null,null,null,{"$f":"IF(L44<>0,N44/L44,0)","v":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,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},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":0}]
[]
[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,{"$f":"D24+D43+D62+D81","v":42655},{"$f":"IF(D100<>0,F100/D100,0)","v":3.61},{"$f":"F24+F43+F62+F81","v":153984.54999999999},null,{"$f":"H24+H43+H62+H81","v":20951},{"$f":"IF(H100<>0,J100/H100,0)","v":0.95000000000000007},{"$f":"J24+J43+J62+J81","v":19903.45},null,{"$f":"L24+L43+L62+L81","v":45847},{"$f":"IF(L100<>0,N100/L100,0)","v":2.34},{"$f":"N24+N43+N62+N81","v":107281.98},null,{"$f":"J100+N100","v":127185.43}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":37471},3.61,{"$f":"F25+F44+F63+F82","v":135270.31},null,{"$f":"H25+H44+H63+H82","v":21320},0.95,{"$f":"J25+J44+J63+J82","v":20254},null,{"$f":"L25+L44+L63+L82","v":41941},2.34,{"$f":"N25+N44+N63+N82","v":98141.94},null,118395.94]
[null,"March",null,34238,3.61,123599.18,null,19403,0.95,18432.849999999999,null,36453.000000000007,2.34,85300.02,null,103732.87]
[null,"April",null,41801,3.61,150901.60999999999,null,29417.000000000004,0.95,27946.15,null,47270.000000000007,2.34,110611.8,null,138557.95000000001]
[null,"May",null,33936,3.6100000000000003,122508.96,null,27048,0.95,25695.599999999999,null,40767,2.34,95394.78,null,121090.38]
[null,"June",null,28094.279778393353,3.61,101420.35,null,17040.852631578946,0.95000000000000007,16188.81,null,32018.119658119656,2.34,74922.399999999994,null,91111.209999999992]
[null,"July",null,27198,3.61,98184.78,null,16568,0.95000000000000007,15739.6,null,32935,2.34,77067.899999999994,null,92807.5]
[null,"August",null,27431.000000000004,3.6099999999999994,99025.91,null,17319,0.95,16453.05,null,33158,2.34,77589.72,null,94042.77]
[null,"September",null,27694,3.61,99975.34,null,18804,0.95,17863.8,null,34866,2.34,81586.44,null,99450.240000000005]
[null,"October",null,32468,3.61,117209.48,null,20127.000000000004,0.95,19120.650000000001,null,37818,2.34,88494.12,null,107614.76999999999]
[null,"November",null,39496,3.61,142580.56,null,21426,0.95000000000000007,20354.7,null,42482.000000000007,2.34,99407.88,null,119762.58]
[null,"December",null,38533,3.6100000000000003,139104.13,null,22639,0.95,21507.05,null,42778.000000000007,2.34,100100.52,null,121607.57]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":411015.27977839339},{"$f":"IF(D113<>0,F113/D113,0)","v":3.61},{"$f":"SUM(F100:F111)","v":1483765.1600000001},null,{"$f":"SUM(H100:H111)","v":252062.85263157895},{"$f":"IF(H113<>0,J113/H113,0)","v":0.94999999999999984},{"$f":"SUM(J100:J111)","v":239459.70999999996},null,{"$f":"SUM(L100:L111)","v":468333.11965811963},{"$f":"IF(L113<>0,N113/L113,0)","v":2.3400000000000003},{"$f":"SUM(N100:N111)","v":1095899.5},null,{"$f":"SUM(P100:P111)","v":1335359.2100000002}]
[]
[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":1335359.2100000002}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2018 Uniform Transmission Rates are applied against historical 2017 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":42655},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.61},{"$f":"D24*E24","v":153984.54999999999},null,{"$f":"'6. Historical Wholesale'!H24","v":20951},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.95},{"$f":"H24*I24","v":19903.45},null,{"$f":"'6. Historical Wholesale'!L24","v":45847},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.34},{"$f":"L24*M24","v":107281.98},null,{"$f":"J24+N24","v":127185.43}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":37471},{"$f":"E24","v":3.61},{"$f":"D25*E25","v":135270.31},null,{"$f":"'6. Historical Wholesale'!H25","v":21320},{"$f":"I24","v":0.95},{"$f":"H25*I25","v":20254},null,{"$f":"'6. Historical Wholesale'!L25","v":41941},{"$f":"M24","v":2.34},{"$f":"L25*M25","v":98141.939999999988},null,118395.93999999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":34238},{"$f":"E25","v":3.61},123599.18,null,{"$f":"'6. Historical Wholesale'!H26","v":19403},{"$f":"I25","v":0.95},18432.849999999999,null,{"$f":"'6. Historical Wholesale'!L26","v":36453.000000000007},{"$f":"M25","v":2.34},85300.020000000019,null,103732.87000000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":41801},3.61,150901.60999999999,null,{"$f":"'6. Historical Wholesale'!H27","v":29417.000000000004},0.95,27946.15,null,{"$f":"'6. Historical Wholesale'!L27","v":47270.000000000007},2.34,110611.80000000002,null,138557.95000000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":33936},3.61,122508.95999999999,null,{"$f":"'6. Historical Wholesale'!H28","v":27048},0.95,25695.599999999999,null,{"$f":"'6. Historical Wholesale'!L28","v":40767},2.34,95394.78,null,121090.38]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":28094.279778393353},3.61,101420.35,null,{"$f":"'6. Historical Wholesale'!H29","v":17040.852631578946},0.95,16188.809999999998,null,{"$f":"'6. Historical Wholesale'!L29","v":32018.119658119656},2.34,74922.399999999994,null,91111.209999999992]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":27198},3.61,98184.78,null,{"$f":"'6. Historical Wholesale'!H30","v":16568},0.95,15739.599999999999,null,{"$f":"'6. Historical Wholesale'!L30","v":32935},2.34,77067.899999999994,null,92807.5]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":27431.000000000004},3.61,99025.91,null,{"$f":"'6. Historical Wholesale'!H31","v":17319},0.95,16453.05,null,{"$f":"'6. Historical Wholesale'!L31","v":33158},2.34,77589.72,null,94042.77]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":27694},3.61,99975.34,null,{"$f":"'6. Historical Wholesale'!H32","v":18804},0.95,17863.8,null,{"$f":"'6. Historical Wholesale'!L32","v":34866},2.34,81586.439999999988,null,99450.239999999991]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":32468},3.61,117209.48,null,{"$f":"'6. Historical Wholesale'!H33","v":20127.000000000004},0.95,19120.650000000001,null,{"$f":"'6. Historical Wholesale'!L33","v":37818},2.34,88494.12,null,107614.76999999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":39496},3.61,142580.56,null,{"$f":"'6. Historical Wholesale'!H34","v":21426},0.95,20354.7,null,{"$f":"'6. Historical Wholesale'!L34","v":42482.000000000007},2.34,99407.88,null,119762.58]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":38533},3.61,139104.13,null,{"$f":"'6. Historical Wholesale'!H35","v":22639},0.95,21507.05,null,{"$f":"'6. Historical Wholesale'!L35","v":42778.000000000007},2.34,100100.52,null,121607.57]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":411015.27977839339},{"$f":"IF(D37<>0,F37/D37,0)","v":3.61},{"$f":"SUM(F24:F35)","v":1483765.1600000001},null,{"$f":"SUM(H24:H35)","v":252062.85263157895},{"$f":"IF(H37<>0,J37/H37,0)","v":0.94999999999999984},{"$f":"SUM(J24:J35)","v":239459.70999999996},null,{"$f":"SUM(L24:L35)","v":468333.11965811963},{"$f":"IF(L37<>0,N37/L37,0)","v":2.3400000000000003},{"$f":"SUM(N24:N35)","v":1095899.5},null,{"$f":"SUM(P24:P35)","v":1335359.2100000002}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":0},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":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":0},null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":0},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7493000000000001},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7493000000000001},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7493000000000001,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7493000000000001,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7493000000000001,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7493000000000001,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7493000000000001,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7493000000000001,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7493000000000001,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},3.1941999999999999,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0.77100000000000002,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7493000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":0}]
[]
[null,{"$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":42655},{"$f":"IF(D100<>0,F100/D100,0)","v":3.61},{"$f":"F24+F43+F62+F81","v":153984.54999999999},null,{"$f":"H24+H43+H62+H81","v":20951},{"$f":"IF(H100<>0,J100/H100,0)","v":0.95000000000000007},{"$f":"J24+J43+J62+J81","v":19903.45},null,{"$f":"L24+L43+L62+L81","v":45847},{"$f":"IF(L100<>0,N100/L100,0)","v":2.34},{"$f":"N24+N43+N62+N81","v":107281.98},null,{"$f":"J100+N100","v":127185.43}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":37471},3.61,{"$f":"F25+F44+F63+F82","v":135270.31},null,{"$f":"H25+H44+H63+H82","v":21320},0.95,{"$f":"J25+J44+J63+J82","v":20254},null,{"$f":"L25+L44+L63+L82","v":41941},2.34,{"$f":"N25+N44+N63+N82","v":98141.939999999988},null,118395.93999999999]
[null,"March",null,34238,3.61,123599.18,null,19403,0.95,18432.849999999999,null,36453.000000000007,2.34,85300.020000000019,null,103732.87000000002]
[null,"April",null,41801,3.61,150901.60999999999,null,29417.000000000004,0.95,27946.15,null,47270.000000000007,2.34,110611.80000000002,null,138557.95000000001]
[null,"May",null,33936,3.61,122508.95999999999,null,27048,0.95,25695.599999999999,null,40767,2.34,95394.78,null,121090.38]
[null,"June",null,28094.279778393353,3.61,101420.35,null,17040.852631578946,0.95,16188.809999999998,null,32018.119658119656,2.34,74922.399999999994,null,91111.209999999992]
[null,"July",null,27198,3.61,98184.78,null,16568,0.95,15739.599999999999,null,32935,2.34,77067.899999999994,null,92807.5]
[null,"August",null,27431.000000000004,3.6099999999999994,99025.91,null,17319,0.95,16453.05,null,33158,2.34,77589.72,null,94042.77]
[null,"September",null,27694,3.61,99975.34,null,18804,0.95,17863.8,null,34866,2.34,81586.439999999988,null,99450.239999999991]
[null,"October",null,32468,3.61,117209.48,null,20127.000000000004,0.95,19120.650000000001,null,37818,2.34,88494.12,null,107614.76999999999]
[null,"November",null,39496,3.61,142580.56,null,21426,0.95000000000000007,20354.7,null,42482.000000000007,2.34,99407.88,null,119762.58]
[null,"December",null,38533,3.6100000000000003,139104.13,null,22639,0.95,21507.05,null,42778.000000000007,2.34,100100.52,null,121607.57]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":411015.27977839339},{"$f":"IF(D113<>0,F113/D113,0)","v":3.61},{"$f":"SUM(F100:F111)","v":1483765.1600000001},null,{"$f":"SUM(H100:H111)","v":252062.85263157895},{"$f":"IF(H113<>0,J113/H113,0)","v":0.94999999999999984},{"$f":"SUM(J100:J111)","v":239459.70999999996},null,{"$f":"SUM(L100:L111)","v":468333.11965811963},{"$f":"IF(L113<>0,N113/L113,0)","v":2.3400000000000003},{"$f":"SUM(N100:N111)","v":1095899.5},null,{"$f":"SUM(P100:P111)","v":1335359.2100000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1335359.2100000002}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2019 Uniform Transmission Rates are applied against historical 2017 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":42655},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.71},{"$f":"D24*E24","v":158250.04999999999},null,{"$f":"'6. Historical Wholesale'!H24","v":20951},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.94},{"$f":"H24*I24","v":19693.939999999999},null,{"$f":"'6. Historical Wholesale'!L24","v":45847},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.25},{"$f":"L24*M24","v":103155.75},null,{"$f":"J24+N24","v":122849.69}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":37471},{"$f":"E24","v":3.71},139017.41,null,{"$f":"'6. Historical Wholesale'!H25","v":21320},{"$f":"I24","v":0.94},20040.8,null,{"$f":"'6. Historical Wholesale'!L25","v":41941},{"$f":"M24","v":2.25},94367.25,null,114408.05]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":34238},3.71,127022.98,null,{"$f":"'6. Historical Wholesale'!H26","v":19403},0.94,18238.82,null,{"$f":"'6. Historical Wholesale'!L26","v":36453.000000000007},2.25,82019.250000000015,null,100258.07]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":41801},3.71,155081.71,null,{"$f":"'6. Historical Wholesale'!H27","v":29417.000000000004},0.94,27651.980000000003,null,{"$f":"'6. Historical Wholesale'!L27","v":47270.000000000007},2.25,106357.50000000001,null,134009.48000000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":33936},3.71,125902.56,null,{"$f":"'6. Historical Wholesale'!H28","v":27048},0.94,25425.119999999999,null,{"$f":"'6. Historical Wholesale'!L28","v":40767},2.25,91725.75,null,117150.87]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":28094.279778393353},3.71,104229.77797783935,null,{"$f":"'6. Historical Wholesale'!H29","v":17040.852631578946},0.94,16018.401473684209,null,{"$f":"'6. Historical Wholesale'!L29","v":32018.119658119656},2.25,72040.76923076922,null,88059.170704453427]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":27198},3.71,100904.58,null,{"$f":"'6. Historical Wholesale'!H30","v":16568},0.94,15573.919999999998,null,{"$f":"'6. Historical Wholesale'!L30","v":32935},2.25,74103.75,null,89677.67]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":27431.000000000004},3.71,101769.01000000001,null,{"$f":"'6. Historical Wholesale'!H31","v":17319},0.94,16279.859999999999,null,{"$f":"'6. Historical Wholesale'!L31","v":33158},2.25,74605.5,null,90885.36]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":27694},3.71,102744.74,null,{"$f":"'6. Historical Wholesale'!H32","v":18804},0.94,17675.759999999998,null,{"$f":"'6. Historical Wholesale'!L32","v":34866},2.25,78448.5,null,96124.26]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":32468},3.71,120456.28,null,{"$f":"'6. Historical Wholesale'!H33","v":20127.000000000004},0.94,18919.38,null,{"$f":"'6. Historical Wholesale'!L33","v":37818},2.25,85090.5,null,104009.88]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":39496},3.71,146530.16,null,{"$f":"'6. Historical Wholesale'!H34","v":21426},0.94,20140.439999999999,null,{"$f":"'6. Historical Wholesale'!L34","v":42482.000000000007},2.25,95584.500000000015,null,115724.94000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":38533},3.71,142957.43,null,{"$f":"'6. Historical Wholesale'!H35","v":22639},0.94,21280.66,null,{"$f":"'6. Historical Wholesale'!L35","v":42778.000000000007},2.25,96250.500000000015,null,117531.16000000002]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":411015.27977839339},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7099999999999995},{"$f":"SUM(F24:F35)","v":1524866.6879778393},null,{"$f":"SUM(H24:H35)","v":252062.85263157895},{"$f":"IF(H37<>0,J37/H37,0)","v":0.94},{"$f":"SUM(J24:J35)","v":236939.0814736842},null,{"$f":"SUM(L24:L35)","v":468333.11965811963},{"$f":"IF(L37<>0,N37/L37,0)","v":2.25},{"$f":"SUM(N24:N35)","v":1053749.5192307692},null,{"$f":"SUM(P24:P35)","v":1290688.6007044532}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":0},{"$f":"D43*E43","v":0},null,{"$f":"'6. Historical Wholesale'!H43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0},{"$f":"H43*I43","v":0},null,{"$f":"'6. Historical Wholesale'!L43","v":0},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":0},{"$f":"L43*M43","v":0},null,{"$f":"J43+N43","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":0},{"$f":"E43","v":0},0,null,{"$f":"'6. Historical Wholesale'!H44","v":0},{"$f":"I43","v":0},0,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H45","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L45","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H46","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L46","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H47","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L47","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H48","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L48","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H49","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L49","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H50","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L50","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H51","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L51","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H52","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L52","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H53","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L53","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H54","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L54","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":0},{"$f":"IF(D56<>0,F56/D56,0)","v":0},{"$f":"SUM(F43:F54)","v":0},null,{"$f":"SUM(H43:H54)","v":0},{"$f":"IF(H56<>0,J56/H56,0)","v":0},{"$f":"SUM(J43:J54)","v":0},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":0}]
[]
[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,{"$f":"D24+D43+D62+D81","v":42655},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7099999999999995},{"$f":"F24+F43+F62+F81","v":158250.04999999999},null,{"$f":"H24+H43+H62+H81","v":20951},{"$f":"IF(H100<>0,J100/H100,0)","v":0.94},{"$f":"J24+J43+J62+J81","v":19693.939999999999},null,{"$f":"L24+L43+L62+L81","v":45847},{"$f":"IF(L100<>0,N100/L100,0)","v":2.25},{"$f":"N24+N43+N62+N81","v":103155.75},null,{"$f":"J100+N100","v":122849.69}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":37471},3.71,139017.41,null,{"$f":"H25+H44+H63+H82","v":21320},0.94,{"$f":"J25+J44+J63+J82","v":20040.8},null,{"$f":"L25+L44+L63+L82","v":41941},2.25,{"$f":"N25+N44+N63+N82","v":94367.25},null,114408.05]
[null,"March",null,34238,3.71,127022.98,null,{"$f":"H26+H45+H64+H83","v":19403},0.94,{"$f":"J26+J45+J64+J83","v":18238.82},null,{"$f":"L26+L45+L64+L83","v":36453.000000000007},2.25,{"$f":"N26+N45+N64+N83","v":82019.250000000015},null,100258.07]
[null,"April",null,41801,3.71,155081.71,null,{"$f":"H27+H46+H65+H84","v":29417.000000000004},0.94,{"$f":"J27+J46+J65+J84","v":27651.980000000003},null,{"$f":"L27+L46+L65+L84","v":47270.000000000007},2.25,{"$f":"N27+N46+N65+N84","v":106357.50000000001},null,134009.48000000001]
[null,"May",null,33936,3.71,125902.56,null,{"$f":"H28+H47+H66+H85","v":27048},0.94,{"$f":"J28+J47+J66+J85","v":25425.119999999999},null,{"$f":"L28+L47+L66+L85","v":40767},2.25,{"$f":"N28+N47+N66+N85","v":91725.75},null,117150.87]
[null,"June",null,28094.279778393353,3.7100000000000004,104229.77797783935,null,{"$f":"H29+H48+H67+H86","v":17040.852631578946},0.94,{"$f":"J29+J48+J67+J86","v":16018.401473684209},null,{"$f":"L29+L48+L67+L86","v":32018.119658119656},2.2499999999999996,{"$f":"N29+N48+N67+N86","v":72040.76923076922},null,88059.170704453427]
[null,"July",null,27198,3.71,100904.58,null,{"$f":"H30+H49+H68+H87","v":16568},0.94,{"$f":"J30+J49+J68+J87","v":15573.919999999998},null,{"$f":"L30+L49+L68+L87","v":32935},2.25,{"$f":"N30+N49+N68+N87","v":74103.75},null,89677.67]
[null,"August",null,27431.000000000004,3.71,101769.01000000001,null,{"$f":"H31+H50+H69+H88","v":17319},0.94,{"$f":"J31+J50+J69+J88","v":16279.859999999999},null,{"$f":"L31+L50+L69+L88","v":33158},2.25,{"$f":"N31+N50+N69+N88","v":74605.5},null,90885.36]
[null,"September",null,27694,3.7100000000000004,102744.74,null,{"$f":"H32+H51+H70+H89","v":18804},0.94,{"$f":"J32+J51+J70+J89","v":17675.759999999998},null,{"$f":"L32+L51+L70+L89","v":34866},2.25,{"$f":"N32+N51+N70+N89","v":78448.5},null,96124.26]
[null,"October",null,32468,3.71,120456.28,null,{"$f":"H33+H52+H71+H90","v":20127.000000000004},0.93999999999999984,{"$f":"J33+J52+J71+J90","v":18919.38},null,{"$f":"L33+L52+L71+L90","v":37818},2.25,{"$f":"N33+N52+N71+N90","v":85090.5},null,104009.88]
[null,"November",null,39496,3.71,146530.16,null,{"$f":"H34+H53+H72+H91","v":21426},0.94,{"$f":"J34+J53+J72+J91","v":20140.439999999999},null,{"$f":"L34+L53+L72+L91","v":42482.000000000007},2.25,{"$f":"N34+N53+N72+N91","v":95584.500000000015},null,115724.94000000002]
[null,"December",null,38533,3.71,142957.43,null,{"$f":"H35+H54+H73+H92","v":22639},0.94,{"$f":"J35+J54+J73+J92","v":21280.66},null,{"$f":"L35+L54+L73+L92","v":42778.000000000007},2.25,{"$f":"N35+N54+N73+N92","v":96250.500000000015},null,117531.16000000002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":411015.27977839339},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7099999999999995},{"$f":"SUM(F100:F111)","v":1524866.6879778393},null,{"$f":"SUM(H100:H111)","v":252062.85263157895},{"$f":"IF(H113<>0,J113/H113,0)","v":0.94},{"$f":"SUM(J100:J111)","v":236939.0814736842},null,{"$f":"SUM(L100:L111)","v":468333.11965811963},{"$f":"IF(L113<>0,N113/L113,0)","v":2.25},{"$f":"SUM(N100:N111)","v":1053749.5192307692},null,{"$f":"SUM(P100:P111)","v":1290688.6007044532}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":1290688.6007044532}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":44,"n_cols":10,"rows_kept":44,"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 – High Density [R1]","RTSR - Network","kWh",6.6E-3,112547683.4118,null,{"$f":"ROUND(D17*E17, 2)","v":742814.71},{"$f":"G17/1277612.32","v":0.58140853713746277},{"$f":"H17*total_current_wholesale_network","v":862673.73113113351},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.664962129648659E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.5066000000000002,null,196648,{"$f":"ROUND(D18*F18, 2)","v":492917.88},{"$f":"G18/1277612.32","v":0.38581177739425682},{"$f":"H18*total_current_wholesale_network","v":572454.07361527393},{"$f":"IF(ISERROR(I18/F18), 0, I18/F18)","v":2.9110597291367006}]
["Seasonal Residential – Normal Density [R4]","RTSR - Network","kWh",6.6E-3,5890288.3585000001,null,{"$f":"ROUND(D19*E19, 2)","v":38875.9},{"$f":"G19/1277612.32","v":3.0428557545531497E-2},{"$f":"H19*total_current_wholesale_network","v":45148.833555114754},{"$f":"IF(ISERROR(I19/E19), 0, I19/E19)","v":7.664961510748889E-3}]
["Street Lighting","RTSR - Network","kW",1.8149999999999999,null,1655,{"$f":"ROUND(D20*F20, 2)","v":3003.83},{"$f":"G20/1277612.32","v":2.3511279227488974E-3},{"$f":"H20*total_current_wholesale_network","v":3488.5216984779859},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.107868095757091}]
[]
["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 – High Density [R1]","RTSR - Connection","kWh",6.0000000000000001E-3,112547683.4118,null,{"$f":"ROUND(D25*E25, 2)","v":675286.1},{"$f":"G25/1161450.12","v":0.58141635905982769},{"$f":"H25*Total_Current_Wholesale_Lineplus","v":776399.68991520791},{"$f":"IF(ISERROR(I25/E25), 0, I25/E25)","v":6.8984066697707503E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.2787000000000002,null,196648,{"$f":"ROUND(D26*F26, 2)","v":448101.8},{"$f":"G26/1161450.12","v":0.38581234982351198},{"$f":"H26*Total_Current_Wholesale_Lineplus","v":515198.07466856868},{"$f":"IF(ISERROR(I26/F26), 0, I26/F26)","v":2.6198998955929818}]
["Seasonal Residential – Normal Density [R4]","RTSR - Connection","kWh",6.0000000000000001E-3,5890288.3585000001,null,{"$f":"ROUND(D27*E27, 2)","v":35341.730000000003},{"$f":"G27/1161450.12","v":3.0428969261288637E-2},{"$f":"H27*Total_Current_Wholesale_Lineplus","v":40633.604353868686},{"$f":"IF(ISERROR(I27/E27), 0, I27/E27)","v":6.898406645106301E-3}]
["Street Lighting","RTSR - Connection","kW",1.6437999999999999,null,1655,{"$f":"ROUND(D28*F28, 2)","v":2720.49},{"$f":"G28/1161450.12","v":2.3423218553716278E-3},{"$f":"H28*Total_Current_Wholesale_Lineplus","v":3127.8410623547916},{"$f":"IF(ISERROR(I28/F28), 0, I28/F28)","v":1.8899341766494209}]
[]
["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 – High Density [R1]","RTSR - Network","kWh",7.664962129648659E-3,112547683.4118,null,{"$f":"IF(ISERROR(D33*E33), 0, ROUND(D33*E33, 2))","v":862673.73},{"$f":"G33/1483765.15","v":0.58140854029359024},{"$f":"H33*forecast_wholesale_network","v":886570.51519951702},{"$f":"IF(ISERROR(I33/E33), 0, I33/E33)","v":7.8772879931757449E-3}]
["General Service 50 to 4,999 kW","RTSR - Network","kW",2.9110597291367006,null,196648,{"$f":"ROUND(D34*F34, 2)","v":572454.06999999995},{"$f":"G34/1483765.15","v":0.38581177755792417},{"$f":"H34*forecast_wholesale_network","v":588311.52742759464},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":2.9916985040661213}]
["Seasonal Residential – Normal Density [R4]","RTSR - Network","kWh",7.664961510748889E-3,5890288.3585000001,null,{"$f":"IF(ISERROR(D35*E35), 0, ROUND(D35*E35, 2))","v":45148.83},{"$f":"G35/1483765.15","v":3.0428555354599079E-2},{"$f":"H35*forecast_wholesale_network","v":46399.49042351784},{"$f":"IF(ISERROR(I35/E35), 0, I35/E35)","v":7.8772867471863066E-3}]
["Street Lighting","RTSR - Network","kW",2.107868095757091,null,1655,{"$f":"ROUND(D36*F36, 2)","v":3488.52},{"$f":"G36/1483765.15","v":2.3511267938864855E-3},{"$f":"H36*forecast_wholesale_network","v":3585.1549272096408},{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":2.1662567536009916}]
[]
["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 – High Density [R1]","RTSR - Connection","kWh",6.8984066697707503E-3,112547683.4118,null,{"$f":"ROUND(D41*E41, 2)","v":776399.69},{"$f":"G41/1335359.2","v":0.5814163634773325},{"$f":"H41*forecast_wholesale_lineplus","v":750427.47260323004},{"$f":"IF(ISERROR(I41/E41), 0, I41/E41)","v":6.6676403267892752E-3}]
["General Service 50 to 4,999 kW","RTSR - Connection","kW",2.6198998955929818,null,196648,{"$f":"ROUND(D42*F42, 2)","v":515198.07},{"$f":"G42/1335359.2","v":0.38581234921660029},{"$f":"H42*forecast_wholesale_lineplus","v":497963.60114487167},{"$f":"IF(ISERROR(I42/F42), 0, I42/F42)","v":2.5322586608807192}]
["Seasonal Residential – Normal Density [R4]","RTSR - Connection","kWh",6.898406645106301E-3,5890288.3585000001,null,{"$f":"ROUND(D43*E43, 2)","v":40633.599999999999},{"$f":"G43/1335359.2","v":3.0428966228712096E-2},{"$f":"H43*forecast_wholesale_lineplus","v":39274.319842619479},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":6.6676395877876748E-3}]
["Street Lighting","RTSR - Connection","kW",1.8899341766494209,null,1655,{"$f":"ROUND(D44*F44, 2)","v":3127.84},{"$f":"G44/1335359.2","v":2.3423210773550669E-3},{"$f":"H44*forecast_wholesale_lineplus","v":3023.2071137319585},{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":1.8267112469679507}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential – High Density [R1]"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service 50 to 4,999 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"Seasonal Residential – Normal Density [R4]"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"Street Lighting"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":""},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":""},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]