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

{"sheet":"1. Info","index":0,"n_rows":75,"n_cols":28,"rows_kept":75,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Enersource Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Horizon Utilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - Hydro One Brampton "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alectra Utilities Corporation - PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corp. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
["Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS PowerStream Corporation"]
[null,null,"Utility Name   ","Energy + Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy + Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Assigned EB Number","EB-2018-0028",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation"]
[null,null,"Name and Title","Sarah Hughes, Chief Financial Officer, Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,"Phone Number","519-621-8405 ext 2638",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Email Address","shughes@energyplus.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Last COS Re-based Year",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Haldimand County Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Norfolk Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc. - Woodstock Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innpower Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket - Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[12,2,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[null,null,"Rate Class",null,"Unit",null,"RTSR-Network",null,"RTSR-Connection"]
[]
[null,null,"Residential",null,"kWh",null,5.9399238706380553E-3,null,4.4000000000000003E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,5.1999999999999998E-3,null,4.1000000000000003E-3,null,null,1,"C18",{"$f":"IF(OR(C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C18=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 999 kW",null,"kW",null,3.3563000000000001,null,2.4847000000000001,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,000 to 4,999 kW",null,"kW",null,2.5491000000000001,null,1.9499,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use",null,"kW",null,2.4156,null,1.9849000000000001,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,"kW",null,1.6867000000000001,null,1.2485999999999999,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,5.1999999999999998E-3,null,4.1000000000000003E-3,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Embedded Distributor",null,"kW",null,2.4156,null,1.9849000000000001,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Embedded Distributor",null,"kW",null,{"$f":"G24","v":2.4156},null,{"$f":"I24","v":1.9849000000000001},null,null,1,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,1,12,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable \nLoss Factor\neg: (1.0325)","Loss Adjusted Billed kWh"]
[]
[null,"Residential","RTSR - Network","kWh",5.9399238706380553E-3,389779994.58054686,null,1.030684649944027,{"$f":"F17*H17","v":401740257.26943564}]
[null,"Residential","RTSR - Connection","kWh",4.4000000000000003E-3,389779994.58054686,null,1.030684649944027,{"$f":"F18*H18","v":401740257.26943564}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",5.1999999999999998E-3,152724958.40449628,null,1.030684649944027,{"$f":"F19*H19","v":157411270.29085433}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.1000000000000003E-3,152724958.40449628,null,1.030684649944027,{"$f":"F20*H20","v":157411270.29085433}]
[null,"General Service 50 to 999 kW","RTSR - Network","kW",3.3563000000000001,423901800.48519081,1355886.708779674]
[null,"General Service 50 to 999 kW","RTSR - Connection","kW",2.4847000000000001,423901800.48519081,1359673.7087796747]
[null,"General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.5491000000000001,168228492.32755271,444690.82744239457]
[null,"General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.9499,168228492.32755271,480527.82744239445]
[null,"Large Use","RTSR - Network","kW",2.4156,145141006.46077192,330833.310696756]
[null,"Large Use","RTSR - Connection","kW",1.9849000000000001,145141006.46077192,405209.310696756]
[null,"Street Lighting","RTSR - Network","kW",1.6867000000000001,3458011.9712257395,9896.2663981550158]
[null,"Street Lighting","RTSR - Connection","kW",1.2485999999999999,3458011.9712257395,9896.2663981550158]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",5.1999999999999998E-3,2059804.7588936943,null,1.030684649944027,{"$f":"F29*H29","v":2123009.146873388}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.1000000000000003E-3,2059804.7588936943,null,1.030684649944027,{"$f":"F30*H30","v":2123009.146873388}]
[null,"Embedded Distributor","RTSR - Network","kW",2.4156,58104381.490000002,114656.88436169598]
[null,"Embedded Distributor","RTSR - Connection","kW",1.9849000000000001,58104381.490000002,114656.88436169598]
[null,"Embedded Distributor","RTSR - Network","kW",2.4156,12605162.219999999,24387.435638304029]
[null,"Embedded Distributor","RTSR - Connection","kW",1.9849000000000001,12605162.219999999,24387.435638304029]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5],[48,4,48,5],[44,4,44,5],[59,4,59,5],[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[35,4,35,5],[37,4,37,5],[38,4,39,5],[41,4,41,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2017,null,null,2018,null,2019]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.61,null,3.61]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.95,null,0.95]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.34,null,2.34]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,2017,null,null,2018,null,2019]
[]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.1941999999999999,null,null,3.1941999999999999,null,3.1941999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.77100000000000002,null,null,0.77100000000000002,null,0.77100000000000002]
[null,null,null,null,1.7493000000000001]
[null,"Transformation Connection Service Rate","kW",null,null,null,null,1.7493000000000001,null,1.7493000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E39+E38","v":2.5203000000000002},null,null,{"$f":"SUM(H40,H38)","v":2.5203000000000002},null,{"$f":"SUM(J40,J38)","v":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2017,null,null,2018,null,2019]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E53,E55)","v":0},null,null,{"$f":"SUM(H53,H55)","v":0},null,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2017",null,null,"Effective \nJanuary 1, 2018",null,"Effective \nJanuary 1, 2019"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E68,E70)","v":0},null,null,{"$f":"SUM(H68,H70)","v":0},null,{"$f":"J70+J68","v":0}]
[]
[null,null,null,null,"Historical 2017",null,null,"Current 2018",null,"Forecast 2019"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":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],[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],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,213396,3.66,781029.36,null,237341.00000000003,0.87,206486.67,null,161316,2.02,325858.32,null,{"$f":"J24+N24","v":532344.99}]
[null,"February",null,206916.99999999997,3.6600000000000006,757316.22,null,222637,0.87,193694.19,null,146089,2.02,295099.78000000003,null,488793.97000000003]
[null,"March",null,200773,3.66,734829.18,null,216787,0.87,188604.69,null,149426,2.02,301840.52,null,490445.21]
[null,"April",null,188501,3.66,689913.66,null,296787.32183908048,0.86999999999999988,258204.97,null,234275.31683168319,2.02,473236.14,null,731441.11]
[null,"May",null,211915,3.66,775608.9,null,222469,0.87,193548.03,null,154165,2.02,311413.3,null,504961.32999999996]
[null,"June",null,251957,3.66,922162.62,null,264468,0.87,230087.16,null,186572,2.02,376875.44,null,606962.6]
[null,"July",null,251759.99999999997,3.66,921441.6,null,279198,0.87,242902.26,null,181098,2.02,365817.96,null,608720.22]
[null,"August",null,237358.99999999997,3.66,868733.94,null,251309,0.87,218638.83,null,167684,2.02,338721.68,null,557360.51]
[null,"September",null,261407,3.66,956749.62,null,301252,0.87,262089.24,null,198455,2.02,400879.1,null,662968.34]
[null,"October",null,194544.99999999997,3.66,712034.7,null,214242,0.87,186390.54,null,148766,2.02,300507.32,null,486897.86]
[null,"November",null,113302.01136363637,3.52,398823.08,null,245121.61363636362,0.88,215707.02,null,233608.32394366196,2.13,497585.73,null,713292.75]
[null,"December",null,299830.98863636365,3.52,1055405.08,null,199130.38636363635,0.88,175234.74,null,71887.676056338038,2.13,153120.75,null,328355.49]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2631663},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6380220263764778},{"$f":"SUM(F24:F35)","v":9574047.9600000009},null,{"$f":"SUM(H24:H35)","v":2950742.3218390802},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87150556013214708},{"$f":"SUM(J24:J35)","v":2571588.34},null,{"$f":"SUM(L24:L35)","v":2033342.3168316833},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0365267597697776},{"$f":"SUM(N24:N35)","v":4140956.0400000005},null,{"$f":"SUM(P24:P35)","v":6712544.3799999999}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,5308.09,3.1941999999999999,16955.101078,null,5593.37,0.77100000000000002,4312.4882699999998,null,null,0,null,null,{"$f":"J43+N43","v":4312.4882699999998}]
[null,"February",null,5012.1100000000006,3.1941999999999999,16009.681762000002,null,5256.72,0.77100000000000002,4052.9311200000002,null,null,0,null,null,4052.9311200000002]
[null,"March",null,4833,3.1941999999999999,15437.568600000001,null,5126.12,0.77100000000000002,3952.2385199999999,null,null,0,null,null,3952.2385199999999]
[null,"April",null,4287.6400000000003,3.1941999999999999,13695.579688000002,null,4287.6400000000003,0.77100000000000002,3305.7704400000002,null,null,0,null,null,3305.7704400000002]
[null,"May",null,4529,3.1941999999999999,14466.531799999999,null,4529,0.77100000000000002,3491.8589999999999,null,null,0,null,null,3491.8589999999999]
[null,"June",null,6124.06,3.1941999999999999,19561.472452000002,null,6124.06,0.77100000000000002,4721.6502600000003,null,null,0,null,null,4721.6502600000003]
[null,"July",null,5869.94,3.1941999999999995,18749.762347999997,null,5869.94,0.77099999999999991,4525.7237399999995,null,null,0,null,null,4525.7237399999995]
[null,"August",null,6129.23,3.1941999999999999,19577.986465999998,null,6129.23,0.77099999999999991,4725.6363299999994,null,null,0,null,null,4725.6363299999994]
[null,"September",null,12301.41,3.1942000000000004,39293.163822000002,null,12301.41,0.77100000000000002,9484.3871099999997,null,null,0,null,null,9484.3871099999997]
[null,"October",null,5848.5,3.1941999999999999,18681.278699999999,null,5848.5,0.77100000000000002,4509.1935000000003,null,null,0,null,null,4509.1935000000003]
[null,"November",null,6321.24,3.1941999999999995,20191.304807999997,null,6321.24,0.77100000000000002,4873.6760400000003,null,null,0,null,null,4873.6760400000003]
[null,"December",null,6844.2,3.1942000000000004,21861.743640000001,null,6844.2,0.77100000000000002,5276.8782000000001,null,null,0,null,null,5276.8782000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":73408.420000000013},{"$f":"IF(D56<>0,F56/D56,0)","v":3.194199999999999},{"$f":"SUM(F43:F54)","v":234481.17516399999},null,{"$f":"SUM(H43:H54)","v":74231.430000000008},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":57232.432529999998},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":57232.432529999998}]
[]
[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,{"$f":"D24+D43+D62+D81","v":218704.09},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6486947321286953},{"$f":"F24+F43+F62+F81","v":797984.46107800002},null,{"$f":"H24+H43+H62+H81","v":242934.37000000002},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86772060400510642},{"$f":"J24+J43+J62+J81","v":210799.15827000001},null,{"$f":"L24+L43+L62+L81","v":161316},{"$f":"IF(L100<>0,N100/L100,0)","v":2.02},{"$f":"N24+N43+N62+N81","v":325858.32},null,{"$f":"J100+N100","v":536657.47827000008}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":211929.11},3.6489838595651158,{"$f":"F25+F44+F63+F82","v":773325.90176199994},null,{"$f":"H25+H44+H63+H82","v":227893.72},0.86771641236976604,{"$f":"J25+J44+J63+J82","v":197747.12112},null,{"$f":"L25+L44+L63+L82","v":146089},2.02,{"$f":"N25+N44+N63+N82","v":295099.78000000003},null,492846.90112000005]
[null,"March",null,205606,3.6490508477379069,750266.74860000005,null,221913.12,0.86771313259891991,192556.92852000002,null,149426,2.02,301840.52,null,494397.44852000003]
[null,"April",null,192788.64,3.6496405581158724,703609.23968800006,null,301074.9618390805,0.8685901306524888,261510.74043999999,null,234275.31683168319,2.02,473236.14,null,734746.88043999998]
[null,"May",null,216444,3.6502533301916431,790075.43180000002,null,226998,0.8680247799540084,197039.889,null,154165,2.02,311413.3,null,508453.18900000001]
[null,"June",null,258081.06,3.6489469333859681,941724.09245200001,null,270592.06,0.86775942450048238,234808.81026,null,186572,2.02,376875.44,null,611684.25026]
[null,"July",null,257629.93999999997,3.6493870329977955,940191.36234799994,null,285067.94,0.86796145417124071,247427.98374,null,181098,2.02,365817.96,null,613245.94374000002]
[null,"August",null,243488.22999999998,3.6482746063988389,888311.92646599992,null,257438.23,0.86764295392335467,223364.46633,null,167684,2.02,338721.68,null,562086.14633000002]
[null,"September",null,273708.40999999997,3.6390653243793278,996042.78382200003,null,313553.40999999997,0.86611600591427162,271573.62711,null,198455,2.02,400879.1,null,672452.72710999998]
[null,"October",null,200393.49999999997,3.6464055905006902,730715.97869999998,null,220090.5,0.86736925719192792,190899.7335,null,148766,2.02,300507.32,null,491407.05350000004]
[null,"November",null,119623.25136363637,3.502783781844053,419014.384808,null,251442.85363636361,0.87725975445300808,220580.69603999998,null,233608.32394366196,2.13,497585.73,null,718166.42603999993]
[null,"December",null,306675.18863636366,3.5127289834892905,1077266.8236400001,null,205974.58636363636,0.87637810754632151,180511.6182,null,71887.676056338038,2.13,153120.75,null,333632.36820000003]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2705071.4199999995},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6259778808960252},{"$f":"SUM(F100:F111)","v":9808529.1351640001},null,{"$f":"SUM(H100:H111)","v":3024973.7518390804},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86903920106141974},{"$f":"SUM(J100:J111)","v":2628820.7725299997},null,{"$f":"SUM(L100:L111)","v":2033342.3168316833},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0365267597697776},{"$f":"SUM(N100:N111)","v":4140956.0400000005},null,{"$f":"SUM(P100:P111)","v":6769776.8125300016}]
[]
[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":6769776.8125300016}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":213396},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.61},{"$f":"D24*E24","v":770359.55999999994},null,{"$f":"'6. Historical Wholesale'!H24","v":237341.00000000003},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.95},{"$f":"H24*I24","v":225473.95},null,{"$f":"'6. Historical Wholesale'!L24","v":161316},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.34},{"$f":"L24*M24","v":377479.44},null,{"$f":"J24+N24","v":602953.39}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":206916.99999999997},{"$f":"E24","v":3.61},{"$f":"D25*E25","v":746970.36999999988},null,{"$f":"'6. Historical Wholesale'!H25","v":222637},{"$f":"I24","v":0.95},{"$f":"H25*I25","v":211505.15},null,{"$f":"'6. Historical Wholesale'!L25","v":146089},{"$f":"M24","v":2.34},{"$f":"L25*M25","v":341848.25999999995},null,553353.40999999992]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":200773},{"$f":"E25","v":3.61},724790.53,null,{"$f":"'6. Historical Wholesale'!H26","v":216787},{"$f":"I25","v":0.95},205947.65,null,{"$f":"'6. Historical Wholesale'!L26","v":149426},{"$f":"M25","v":2.34},349656.83999999997,null,555604.49]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":188501},3.61,680488.61,null,{"$f":"'6. Historical Wholesale'!H27","v":296787.32183908048},0.95,281947.95574712643,null,{"$f":"'6. Historical Wholesale'!L27","v":234275.31683168319},2.34,548204.2413861386,null,830152.19713326497]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":211915},3.61,765013.15,null,{"$f":"'6. Historical Wholesale'!H28","v":222469},0.95,211345.55,null,{"$f":"'6. Historical Wholesale'!L28","v":154165},2.34,360746.1,null,572091.64999999991]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":251957},3.61,909564.77,null,{"$f":"'6. Historical Wholesale'!H29","v":264468},0.95,251244.59999999998,null,{"$f":"'6. Historical Wholesale'!L29","v":186572},2.34,436578.48,null,687823.08]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":251759.99999999997},3.61,908853.59999999986,null,{"$f":"'6. Historical Wholesale'!H30","v":279198},0.95,265238.09999999998,null,{"$f":"'6. Historical Wholesale'!L30","v":181098},2.34,423769.31999999995,null,689007.41999999993]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":237358.99999999997},3.61,856865.98999999987,null,{"$f":"'6. Historical Wholesale'!H31","v":251309},0.95,238743.55,null,{"$f":"'6. Historical Wholesale'!L31","v":167684},2.34,392380.56,null,631124.11]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":261407},3.61,943679.27,null,{"$f":"'6. Historical Wholesale'!H32","v":301252},0.95,286189.39999999997,null,{"$f":"'6. Historical Wholesale'!L32","v":198455},2.34,464384.69999999995,null,750574.09999999986]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":194544.99999999997},3.61,702307.44999999984,null,{"$f":"'6. Historical Wholesale'!H33","v":214242},0.95,203529.9,null,{"$f":"'6. Historical Wholesale'!L33","v":148766},2.34,348112.44,null,551642.34]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":113302.01136363637},3.61,409020.2610227273,null,{"$f":"'6. Historical Wholesale'!H34","v":245121.61363636362},0.95,232865.53295454543,null,{"$f":"'6. Historical Wholesale'!L34","v":233608.32394366196},2.34,546643.4780281689,null,779509.01098271436]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":299830.98863636365},3.61,1082389.8689772727,null,{"$f":"'6. Historical Wholesale'!H35","v":199130.38636363635},0.95,189173.86704545454,null,{"$f":"'6. Historical Wholesale'!L35","v":71887.676056338038},2.34,168217.161971831,null,357391.02901728556]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2631663},{"$f":"IF(D37<>0,F37/D37,0)","v":3.61},{"$f":"SUM(F24:F35)","v":9500303.4299999997},null,{"$f":"SUM(H24:H35)","v":2950742.3218390802},{"$f":"IF(H37<>0,J37/H37,0)","v":0.95000000000000018},{"$f":"SUM(J24:J35)","v":2803205.2057471266},null,{"$f":"SUM(L24:L35)","v":2033342.3168316833},{"$f":"IF(L37<>0,N37/L37,0)","v":2.34},{"$f":"SUM(N24:N35)","v":4758021.0213861382},null,{"$f":"SUM(P24:P35)","v":7561226.2271332648}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":5308.09},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":16955.101078},null,{"$f":"'6. Historical Wholesale'!H43","v":5593.37},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":4312.4882699999998},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":4312.4882699999998}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":5012.1100000000006},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":16009.681762000002},null,{"$f":"'6. Historical Wholesale'!H44","v":5256.72},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":4052.9311200000002},null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":0},null,4052.9311200000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":4833},3.1941999999999999,15437.568600000001,null,{"$f":"'6. Historical Wholesale'!H45","v":5126.12},0.77100000000000002,3952.2385199999999,null,{"$f":"'6. Historical Wholesale'!L45","v":0},{"$f":"M44","v":1.7493000000000001},0,null,3952.2385199999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":4287.6400000000003},3.1941999999999999,13695.579688000002,null,{"$f":"'6. Historical Wholesale'!H46","v":4287.6400000000003},0.77100000000000002,3305.7704400000002,null,{"$f":"'6. Historical Wholesale'!L46","v":0},{"$f":"M45","v":1.7493000000000001},0,null,3305.7704400000002]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":4529},3.1941999999999999,14466.531799999999,null,{"$f":"'6. Historical Wholesale'!H47","v":4529},0.77100000000000002,3491.8589999999999,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7493000000000001,0,null,3491.8589999999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":6124.06},3.1941999999999999,19561.472452000002,null,{"$f":"'6. Historical Wholesale'!H48","v":6124.06},0.77100000000000002,4721.6502600000003,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7493000000000001,0,null,4721.6502600000003]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":5869.94},3.1941999999999999,18749.762347999997,null,{"$f":"'6. Historical Wholesale'!H49","v":5869.94},0.77100000000000002,4525.7237399999995,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7493000000000001,0,null,4525.7237399999995]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":6129.23},3.1941999999999999,19577.986465999998,null,{"$f":"'6. Historical Wholesale'!H50","v":6129.23},0.77100000000000002,4725.6363299999994,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7493000000000001,0,null,4725.6363299999994]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":12301.41},3.1941999999999999,39293.163822000002,null,{"$f":"'6. Historical Wholesale'!H51","v":12301.41},0.77100000000000002,9484.3871099999997,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7493000000000001,0,null,9484.3871099999997]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":5848.5},3.1941999999999999,18681.278699999999,null,{"$f":"'6. Historical Wholesale'!H52","v":5848.5},0.77100000000000002,4509.1935000000003,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7493000000000001,0,null,4509.1935000000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":6321.24},3.1941999999999999,20191.304807999997,null,{"$f":"'6. Historical Wholesale'!H53","v":6321.24},0.77100000000000002,4873.6760400000003,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7493000000000001,0,null,4873.6760400000003]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":6844.2},3.1941999999999999,21861.743640000001,null,{"$f":"'6. Historical Wholesale'!H54","v":6844.2},0.77100000000000002,5276.8782000000001,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7493000000000001,0,null,5276.8782000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":73408.420000000013},{"$f":"IF(D56<>0,F56/D56,0)","v":3.194199999999999},{"$f":"SUM(F43:F54)","v":234481.17516399999},null,{"$f":"SUM(H43:H54)","v":74231.430000000008},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":57232.432529999998},null,{"$f":"SUM(L43:L54)","v":0},{"$f":"IF(L56<>0,N56/L56,0)","v":0},{"$f":"SUM(N43:N54)","v":0},null,{"$f":"SUM(P43:P54)","v":57232.432529999998}]
[]
[null,{"$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":218704.09},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5999082645322269},{"$f":"F24+F43+F62+F81","v":787314.66107799998},null,{"$f":"H24+H43+H62+H81","v":242934.37000000002},{"$f":"IF(H100<>0,J100/H100,0)","v":0.94587866784761654},{"$f":"J24+J43+J62+J81","v":229786.43827000001},null,{"$f":"L24+L43+L62+L81","v":161316},{"$f":"IF(L100<>0,N100/L100,0)","v":2.34},{"$f":"N24+N43+N62+N81","v":377479.44},null,{"$f":"J100+N100","v":607265.87826999999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":211929.11},3.6001663563915307,{"$f":"F25+F44+F63+F82","v":762980.05176199984},null,{"$f":"H25+H44+H63+H82","v":227893.72},0.94587108903220318,{"$f":"J25+J44+J63+J82","v":215558.08111999999},null,{"$f":"L25+L44+L63+L82","v":146089},2.34,{"$f":"N25+N44+N63+N82","v":341848.25999999995},null,557406.34112]
[null,"March",null,205606,3.6002261539060147,740228.09860000003,null,221913.12,0.94586515894148127,209899.88852000001,null,149426,2.34,349656.83999999997,null,559556.72852]
[null,"April",null,192788.64,3.6007525634705444,694184.18968800001,null,301074.9618390805,0.94745084229086352,285253.72618712642,null,234275.31683168319,2.34,548204.2413861386,null,833457.96757326508]
[null,"May",null,216444,3.6012995592393415,779479.68180000002,null,226998,0.94642864254310599,214837.40899999999,null,154165,2.34,360746.1,null,575583.50899999996]
[null,"June",null,258081.06,3.6001333939499474,929126.24245200003,null,270592.06,0.94594885844026599,255966.25025999997,null,186572,2.34,436578.48,null,692544.73025999998]
[null,"July",null,257629.93999999997,3.6005262522981605,927603.36234799982,null,285067.94,0.946314144410627,269763.82373999996,null,181098,2.34,423769.31999999995,null,693533.14373999997]
[null,"August",null,243488.22999999998,3.5995332360254126,876443.97646599985,null,257438.23,0.94573827022505552,243469.18633,null,167684,2.34,392380.56,null,635849.74632999999]
[null,"September",null,273708.40999999997,3.5913124986623544,982972.43382200005,null,313553.40999999997,0.94297742483489499,295673.78710999998,null,198455,2.34,464384.69999999995,null,760058.48710999987]
[null,"October",null,200393.49999999997,3.5978648444186061,720988.72869999986,null,220090.5,0.94524340441772814,208039.09349999999,null,148766,2.34,348112.44,null,556151.53350000002]
[null,"November",null,119623.25136363637,3.5880279204750072,429211.56583072728,null,251442.85363636361,0.94549996373475631,237739.20899454542,null,233608.32394366196,2.3399999999999994,546643.4780281689,null,784382.68702271429]
[null,"December",null,306675.18863636366,3.6007204153924088,1104251.6126172727,null,205974.58636363636,0.944052121566895,194450.74524545454,null,71887.676056338038,2.34,168217.161971831,null,362667.90721728554]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2705071.4199999995},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5987162975401228},{"$f":"SUM(F100:F111)","v":9734784.6051640008},null,{"$f":"SUM(H100:H111)","v":3024973.7518390804},{"$f":"IF(H113<>0,J113/H113,0)","v":0.94560742437453482},{"$f":"SUM(J100:J111)","v":2860437.638277126},null,{"$f":"SUM(L100:L111)","v":2033342.3168316833},{"$f":"IF(L113<>0,N113/L113,0)","v":2.34},{"$f":"SUM(N100:N111)","v":4758021.0213861382},null,{"$f":"SUM(P100:P111)","v":7618458.6596632656}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":7618458.6596632656}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":213396},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.61},{"$f":"D24*E24","v":770359.55999999994},null,{"$f":"'6. Historical Wholesale'!H24","v":237341.00000000003},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.95},{"$f":"H24*I24","v":225473.95},null,{"$f":"'6. Historical Wholesale'!L24","v":161316},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.34},{"$f":"L24*M24","v":377479.44},null,{"$f":"J24+N24","v":602953.39}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":206916.99999999997},{"$f":"E24","v":3.61},746970.36999999988,null,{"$f":"'6. Historical Wholesale'!H25","v":222637},{"$f":"I24","v":0.95},211505.15,null,{"$f":"'6. Historical Wholesale'!L25","v":146089},{"$f":"M24","v":2.34},341848.25999999995,null,553353.40999999992]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":200773},3.61,724790.53,null,{"$f":"'6. Historical Wholesale'!H26","v":216787},0.95,205947.65,null,{"$f":"'6. Historical Wholesale'!L26","v":149426},2.34,349656.83999999997,null,555604.49]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":188501},3.61,680488.61,null,{"$f":"'6. Historical Wholesale'!H27","v":296787.32183908048},0.95,281947.95574712643,null,{"$f":"'6. Historical Wholesale'!L27","v":234275.31683168319},2.34,548204.2413861386,null,830152.19713326497]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":211915},3.61,765013.15,null,{"$f":"'6. Historical Wholesale'!H28","v":222469},0.95,211345.55,null,{"$f":"'6. Historical Wholesale'!L28","v":154165},2.34,360746.1,null,572091.64999999991]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":251957},3.61,909564.77,null,{"$f":"'6. Historical Wholesale'!H29","v":264468},0.95,251244.59999999998,null,{"$f":"'6. Historical Wholesale'!L29","v":186572},2.34,436578.48,null,687823.08]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":251759.99999999997},3.61,908853.59999999986,null,{"$f":"'6. Historical Wholesale'!H30","v":279198},0.95,265238.09999999998,null,{"$f":"'6. Historical Wholesale'!L30","v":181098},2.34,423769.31999999995,null,689007.41999999993]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":237358.99999999997},3.61,856865.98999999987,null,{"$f":"'6. Historical Wholesale'!H31","v":251309},0.95,238743.55,null,{"$f":"'6. Historical Wholesale'!L31","v":167684},2.34,392380.56,null,631124.11]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":261407},3.61,943679.27,null,{"$f":"'6. Historical Wholesale'!H32","v":301252},0.95,286189.39999999997,null,{"$f":"'6. Historical Wholesale'!L32","v":198455},2.34,464384.69999999995,null,750574.09999999986]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":194544.99999999997},3.61,702307.44999999984,null,{"$f":"'6. Historical Wholesale'!H33","v":214242},0.95,203529.9,null,{"$f":"'6. Historical Wholesale'!L33","v":148766},2.34,348112.44,null,551642.34]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":113302.01136363637},3.61,409020.2610227273,null,{"$f":"'6. Historical Wholesale'!H34","v":245121.61363636362},0.95,232865.53295454543,null,{"$f":"'6. Historical Wholesale'!L34","v":233608.32394366196},2.34,546643.4780281689,null,779509.01098271436]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":299830.98863636365},3.61,1082389.8689772727,null,{"$f":"'6. Historical Wholesale'!H35","v":199130.38636363635},0.95,189173.86704545454,null,{"$f":"'6. Historical Wholesale'!L35","v":71887.676056338038},2.34,168217.161971831,null,357391.02901728556]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2631663},{"$f":"IF(D37<>0,F37/D37,0)","v":3.61},{"$f":"SUM(F24:F35)","v":9500303.4299999997},null,{"$f":"SUM(H24:H35)","v":2950742.3218390802},{"$f":"IF(H37<>0,J37/H37,0)","v":0.95000000000000018},{"$f":"SUM(J24:J35)","v":2803205.2057471266},null,{"$f":"SUM(L24:L35)","v":2033342.3168316833},{"$f":"IF(L37<>0,N37/L37,0)","v":2.34},{"$f":"SUM(N24:N35)","v":4758021.0213861382},null,{"$f":"SUM(P24:P35)","v":7561226.2271332648}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":5308.09},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":16955.101078},null,{"$f":"'6. Historical Wholesale'!H43","v":5593.37},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":4312.4882699999998},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":4312.4882699999998}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":5012.1100000000006},{"$f":"E43","v":3.1941999999999999},16009.681762000002,null,{"$f":"'6. Historical Wholesale'!H44","v":5256.72},{"$f":"I43","v":0.77100000000000002},4052.9311200000002,null,{"$f":"'6. Historical Wholesale'!L44","v":0},{"$f":"M43","v":1.7493000000000001},0,null,4052.9311200000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":4833},3.1941999999999999,15437.568600000001,null,{"$f":"'6. Historical Wholesale'!H45","v":5126.12},0.77100000000000002,3952.2385199999999,null,{"$f":"'6. Historical Wholesale'!L45","v":0},1.7493000000000001,0,null,3952.2385199999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":4287.6400000000003},3.1941999999999999,13695.579688000002,null,{"$f":"'6. Historical Wholesale'!H46","v":4287.6400000000003},0.77100000000000002,3305.7704400000002,null,{"$f":"'6. Historical Wholesale'!L46","v":0},1.7493000000000001,0,null,3305.7704400000002]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":4529},3.1941999999999999,14466.531799999999,null,{"$f":"'6. Historical Wholesale'!H47","v":4529},0.77100000000000002,3491.8589999999999,null,{"$f":"'6. Historical Wholesale'!L47","v":0},1.7493000000000001,0,null,3491.8589999999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":6124.06},3.1941999999999999,19561.472452000002,null,{"$f":"'6. Historical Wholesale'!H48","v":6124.06},0.77100000000000002,4721.6502600000003,null,{"$f":"'6. Historical Wholesale'!L48","v":0},1.7493000000000001,0,null,4721.6502600000003]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":5869.94},3.1941999999999999,18749.762347999997,null,{"$f":"'6. Historical Wholesale'!H49","v":5869.94},0.77100000000000002,4525.7237399999995,null,{"$f":"'6. Historical Wholesale'!L49","v":0},1.7493000000000001,0,null,4525.7237399999995]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":6129.23},3.1941999999999999,19577.986465999998,null,{"$f":"'6. Historical Wholesale'!H50","v":6129.23},0.77100000000000002,4725.6363299999994,null,{"$f":"'6. Historical Wholesale'!L50","v":0},1.7493000000000001,0,null,4725.6363299999994]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":12301.41},3.1941999999999999,39293.163822000002,null,{"$f":"'6. Historical Wholesale'!H51","v":12301.41},0.77100000000000002,9484.3871099999997,null,{"$f":"'6. Historical Wholesale'!L51","v":0},1.7493000000000001,0,null,9484.3871099999997]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":5848.5},3.1941999999999999,18681.278699999999,null,{"$f":"'6. Historical Wholesale'!H52","v":5848.5},0.77100000000000002,4509.1935000000003,null,{"$f":"'6. Historical Wholesale'!L52","v":0},1.7493000000000001,0,null,4509.1935000000003]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":6321.24},3.1941999999999999,20191.304807999997,null,{"$f":"'6. Historical Wholesale'!H53","v":6321.24},0.77100000000000002,4873.6760400000003,null,{"$f":"'6. Historical Wholesale'!L53","v":0},1.7493000000000001,0,null,4873.6760400000003]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":6844.2},3.1941999999999999,21861.743640000001,null,{"$f":"'6. Historical Wholesale'!H54","v":6844.2},0.77100000000000002,5276.8782000000001,null,{"$f":"'6. Historical Wholesale'!L54","v":0},1.7493000000000001,0,null,5276.8782000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":73408.420000000013},{"$f":"IF(D56<>0,F56/D56,0)","v":3.194199999999999},{"$f":"SUM(F43:F54)","v":234481.17516399999},null,{"$f":"SUM(H43:H54)","v":74231.430000000008},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77099999999999991},{"$f":"SUM(J43:J54)","v":57232.432529999998},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":57232.432529999998}]
[]
[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,{"$f":"D24+D43+D62+D81","v":218704.09},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5999082645322269},{"$f":"F24+F43+F62+F81","v":787314.66107799998},null,{"$f":"H24+H43+H62+H81","v":242934.37000000002},{"$f":"IF(H100<>0,J100/H100,0)","v":0.94587866784761654},{"$f":"J24+J43+J62+J81","v":229786.43827000001},null,{"$f":"L24+L43+L62+L81","v":161316},{"$f":"IF(L100<>0,N100/L100,0)","v":2.34},{"$f":"N24+N43+N62+N81","v":377479.44},null,{"$f":"J100+N100","v":607265.87826999999}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":211929.11},3.6001663563915307,762980.05176199984,null,{"$f":"H25+H44+H63+H82","v":227893.72},0.94587108903220318,{"$f":"J25+J44+J63+J82","v":215558.08111999999},null,{"$f":"L25+L44+L63+L82","v":146089},2.34,{"$f":"N25+N44+N63+N82","v":341848.25999999995},null,557406.34112]
[null,"March",null,205606,3.6002261539060147,740228.09860000003,null,{"$f":"H26+H45+H64+H83","v":221913.12},0.94586515894148127,{"$f":"J26+J45+J64+J83","v":209899.88852000001},null,{"$f":"L26+L45+L64+L83","v":149426},2.34,{"$f":"N26+N45+N64+N83","v":349656.83999999997},null,559556.72852]
[null,"April",null,192788.64,3.6007525634705444,694184.18968800001,null,{"$f":"H27+H46+H65+H84","v":301074.9618390805},0.94745084229086352,{"$f":"J27+J46+J65+J84","v":285253.72618712642},null,{"$f":"L27+L46+L65+L84","v":234275.31683168319},2.34,{"$f":"N27+N46+N65+N84","v":548204.2413861386},null,833457.96757326508]
[null,"May",null,216444,3.6012995592393415,779479.68180000002,null,{"$f":"H28+H47+H66+H85","v":226998},0.94642864254310599,{"$f":"J28+J47+J66+J85","v":214837.40899999999},null,{"$f":"L28+L47+L66+L85","v":154165},2.34,{"$f":"N28+N47+N66+N85","v":360746.1},null,575583.50899999996]
[null,"June",null,258081.06,3.6001333939499474,929126.24245200003,null,{"$f":"H29+H48+H67+H86","v":270592.06},0.94594885844026599,{"$f":"J29+J48+J67+J86","v":255966.25025999997},null,{"$f":"L29+L48+L67+L86","v":186572},2.34,{"$f":"N29+N48+N67+N86","v":436578.48},null,692544.73025999998]
[null,"July",null,257629.93999999997,3.6005262522981605,927603.36234799982,null,{"$f":"H30+H49+H68+H87","v":285067.94},0.946314144410627,{"$f":"J30+J49+J68+J87","v":269763.82373999996},null,{"$f":"L30+L49+L68+L87","v":181098},2.34,{"$f":"N30+N49+N68+N87","v":423769.31999999995},null,693533.14373999997]
[null,"August",null,243488.22999999998,3.5995332360254126,876443.97646599985,null,{"$f":"H31+H50+H69+H88","v":257438.23},0.94573827022505552,{"$f":"J31+J50+J69+J88","v":243469.18633},null,{"$f":"L31+L50+L69+L88","v":167684},2.34,{"$f":"N31+N50+N69+N88","v":392380.56},null,635849.74632999999]
[null,"September",null,273708.40999999997,3.5913124986623544,982972.43382200005,null,{"$f":"H32+H51+H70+H89","v":313553.40999999997},0.94297742483489499,{"$f":"J32+J51+J70+J89","v":295673.78710999998},null,{"$f":"L32+L51+L70+L89","v":198455},2.34,{"$f":"N32+N51+N70+N89","v":464384.69999999995},null,760058.48710999987]
[null,"October",null,200393.49999999997,3.5978648444186061,720988.72869999986,null,{"$f":"H33+H52+H71+H90","v":220090.5},0.94524340441772814,{"$f":"J33+J52+J71+J90","v":208039.09349999999},null,{"$f":"L33+L52+L71+L90","v":148766},2.34,{"$f":"N33+N52+N71+N90","v":348112.44},null,556151.53350000002]
[null,"November",null,119623.25136363637,3.5880279204750072,429211.56583072728,null,{"$f":"H34+H53+H72+H91","v":251442.85363636361},0.94549996373475631,{"$f":"J34+J53+J72+J91","v":237739.20899454542},null,{"$f":"L34+L53+L72+L91","v":233608.32394366196},2.3399999999999994,{"$f":"N34+N53+N72+N91","v":546643.4780281689},null,784382.68702271429]
[null,"December",null,306675.18863636366,3.6007204153924088,1104251.6126172727,null,{"$f":"H35+H54+H73+H92","v":205974.58636363636},0.944052121566895,{"$f":"J35+J54+J73+J92","v":194450.74524545454},null,{"$f":"L35+L54+L73+L92","v":71887.676056338038},2.34,{"$f":"N35+N54+N73+N92","v":168217.161971831},null,362667.90721728554]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2705071.4199999995},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5987162975401228},{"$f":"SUM(F100:F111)","v":9734784.6051640008},null,{"$f":"SUM(H100:H111)","v":3024973.7518390804},{"$f":"IF(H113<>0,J113/H113,0)","v":0.94560742437453482},{"$f":"SUM(J100:J111)","v":2860437.638277126},null,{"$f":"SUM(L100:L111)","v":2033342.3168316833},{"$f":"IF(L113<>0,N113/L113,0)","v":2.34},{"$f":"SUM(N100:N111)","v":4758021.0213861382},null,{"$f":"SUM(P100:P111)","v":7618458.6596632656}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":7618458.6596632656}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":64,"n_cols":10,"rows_kept":64,"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",5.9399238706380553E-3,401740257.26943564,null,{"$f":"ROUND(D17*E17, 2)","v":2386306.54},{"$f":"G17/10051937.19","v":0.2373976771735081},{"$f":"H17*total_current_wholesale_network","v":2311015.2530503599},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":5.7525110098698134E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.1999999999999998E-3,157411270.29085433,null,{"$f":"ROUND(D18*E18, 2)","v":818538.61},{"$f":"G18/10051937.19","v":8.1430931623240679E-2},{"$f":"H18*total_current_wholesale_network","v":792712.57955008571},{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":5.0359328025583096E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",3.3563000000000001,null,1355886.708779674,{"$f":"ROUND(D19*F19, 2)","v":4550762.5599999996},{"$f":"G19/10051937.19","v":0.45272492992965069},{"$f":"H19*total_current_wholesale_network","v":4407179.6782531142},{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":3.2504040711628974}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.5491000000000001,null,444690.82744239457,{"$f":"ROUND(D20*F20, 2)","v":1133561.3899999999},{"$f":"G20/10051937.19","v":0.11277044101784722},{"$f":"H20*total_current_wholesale_network","v":1097795.9531380942},{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.4686723570440705}]
["Large Use","RTSR - Network","kW",2.4156,null,330833.310696756,{"$f":"ROUND(D21*F21, 2)","v":799160.95},{"$f":"G21/10051937.19","v":7.9503177834719441E-2},{"$f":"H21*total_current_wholesale_network","v":773946.31164704263},{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.3393844773885148}]
["Street Lighting","RTSR - Network","kW",1.6867000000000001,null,9896.2663981550158,{"$f":"ROUND(D22*F22, 2)","v":16692.03},{"$f":"G22/10051937.19","v":1.6605784222971254E-3},{"$f":"H22*total_current_wholesale_network","v":16165.373261045581},{"$f":"IF(ISERROR(I22/F22), 0, I22/F22)","v":1.6334820234891139}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.1999999999999998E-3,2123009.146873388,null,{"$f":"ROUND(D23*E23, 2)","v":11039.65},{"$f":"G23/10051937.19","v":1.0982609412823043E-3},{"$f":"H23*total_current_wholesale_network","v":10691.333703647901},{"$f":"IF(ISERROR(I23/E23), 0, I23/E23)","v":5.0359338862921588E-3}]
["Embedded Distributor","RTSR - Network","kW",2.4156,null,114656.88436169598,{"$f":"ROUND(D24*F24, 2)","v":276965.17},{"$f":"G24/10051937.19","v":2.7553412318924369E-2},{"$f":"H24*total_current_wholesale_network","v":268226.5340620011},{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":2.3393844648338353}]
["Embedded Distributor","RTSR - Network","kW",2.4156,null,24387.435638304029,{"$f":"ROUND(D25*F25, 2)","v":58910.29},{"$f":"G25/10051937.19","v":5.8605907385300728E-3},{"$f":"H25*total_current_wholesale_network","v":57051.588498609271},{"$f":"IF(ISERROR(I25/F25), 0, I25/F25)","v":2.3393844824341197}]
[]
["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",4.4000000000000003E-3,401740257.26943564,null,{"$f":"ROUND(D30*E30, 2)","v":1767657.13},{"$f":"G30/7602838.62","v":0.23249962525181153},{"$f":"H30*Total_Current_Wholesale_Lineplus","v":1771288.7833681277},{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":4.4090397995144789E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.1000000000000003E-3,157411270.29085433,null,{"$f":"ROUND(D31*E31, 2)","v":645386.21},{"$f":"G31/7602838.62","v":8.4887532441139724E-2},{"$f":"H31*Total_Current_Wholesale_Lineplus","v":646712.15662364732},{"$f":"IF(ISERROR(I31/E31), 0, I31/E31)","v":4.1084234656685922E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.4847000000000001,null,1355886.708779674,{"$f":"ROUND(D32*F32, 2)","v":3368971.71},{"$f":"G32/7602838.62","v":0.44312024473827383},{"$f":"H32*Total_Current_Wholesale_Lineplus","v":3375893.2657984076},{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":2.4898048221423905}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.9499,null,444690.82744239457,{"$f":"ROUND(D33*F33, 2)","v":867102.64},{"$f":"G33/7602838.62","v":0.1140498547107133},{"$f":"H33*Total_Current_Wholesale_Lineplus","v":868884.10325417097},{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.9539060615472816}]
["Large Use","RTSR - Connection","kW",1.9849000000000001,null,330833.310696756,{"$f":"ROUND(D34*F34, 2)","v":656671.04},{"$f":"G34/7602838.62","v":8.6371824106928105E-2},{"$f":"H34*Total_Current_Wholesale_Lineplus","v":658020.17131833883},{"$f":"IF(ISERROR(I34/F34), 0, I34/F34)","v":1.9889779839052679}]
["Street Lighting","RTSR - Connection","kW",1.2485999999999999,null,9896.2663981550158,{"$f":"ROUND(D35*F35, 2)","v":12356.48},{"$f":"G35/7602838.62","v":1.6252455980711056E-3},{"$f":"H35*Total_Current_Wholesale_Lineplus","v":12381.866400704417},{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":1.2511654297233548}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.1000000000000003E-3,2123009.146873388,null,{"$f":"ROUND(D36*E36, 2)","v":8704.34},{"$f":"G36/7602838.62","v":1.1448802789398153E-3},{"$f":"H36*Total_Current_Wholesale_Lineplus","v":8722.22307536673},{"$f":"IF(ISERROR(I36/E36), 0, I36/E36)","v":4.108424633126136E-3}]
["Embedded Distributor","RTSR - Connection","kW",1.9849000000000001,null,114656.88436169598,{"$f":"ROUND(D37*F37, 2)","v":227582.45},{"$f":"G37/7602838.62","v":2.9933878828010688E-2},{"$f":"H37*Total_Current_Wholesale_Lineplus","v":228050.0183745689},{"$f":"IF(ISERROR(I37/F37), 0, I37/F37)","v":1.9889779810793007}]
["Embedded Distributor","RTSR - Connection","kW",1.9849000000000001,null,24387.435638304029,{"$f":"ROUND(D38*F38, 2)","v":48406.62},{"$f":"G38/7602838.62","v":6.3669140461118986E-3},{"$f":"H38*Total_Current_Wholesale_Lineplus","v":48506.071449932875},{"$f":"IF(ISERROR(I38/F38), 0, I38/F38)","v":1.9889779380390042}]
[]
["The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
["Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
["Residential","RTSR - Network","kWh",5.7525110098698134E-3,401740257.26943564,null,{"$f":"IF(ISERROR(D43*E43), 0, ROUND(D43*E43, 2))","v":2311015.25},{"$f":"G43/9734784.59","v":0.23739767722995914},{"$f":"H43*forecast_wholesale_network","v":2311015.2535998984},{"$f":"IF(ISERROR(I43/E43), 0, I43/E43)","v":5.7525110112377088E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",5.0359328025583096E-3,157411270.29085433,null,{"$f":"IF(ISERROR(D44*E44), 0, ROUND(D44*E44, 2))","v":792712.58},{"$f":"G44/9734784.59","v":8.1430931796303868E-2},{"$f":"H44*forecast_wholesale_network","v":792712.58123481867},{"$f":"IF(ISERROR(I44/E44), 0, I44/E44)","v":5.0359328132610565E-3}]
["General Service 50 to 999 kW","RTSR - Network","kW",3.2504040711628974,null,1355886.708779674,{"$f":"ROUND(D45*F45, 2)","v":4407179.68},{"$f":"G45/9734784.59","v":0.45272493081431397},{"$f":"H45*forecast_wholesale_network","v":4407179.6868651211},{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":3.2504040775144656}]
["General Service 1,000 to 4,999 kW","RTSR - Network","kW",2.4686723570440705,null,444690.82744239457,{"$f":"ROUND(D46*F46, 2)","v":1097795.95},{"$f":"G46/9734784.59","v":0.11277044087115234},{"$f":"H46*forecast_wholesale_network","v":1097795.9517100512},{"$f":"IF(ISERROR(I46/F46), 0, I46/F46)","v":2.468672353832754}]
["Large Use","RTSR - Network","kW",2.3393844773885148,null,330833.310696756,{"$f":"ROUND(D47*F47, 2)","v":773946.31},{"$f":"G47/9734784.59","v":7.9503177789371104E-2},{"$f":"H47*forecast_wholesale_network","v":773946.3112055863},{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.3393844760541378}]
["Street Lighting","RTSR - Network","kW",1.6334820234891139,null,9896.2663981550158,{"$f":"ROUND(D48*F48, 2)","v":16165.37},{"$f":"G48/9734784.59","v":1.6605780898948481E-3},{"$f":"H48*forecast_wholesale_network","v":16165.37002518101},{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":1.633481696510793}]
["Unmetered Scattered Load","RTSR - Network","kWh",5.0359338862921588E-3,2123009.146873388,null,{"$f":"IF(ISERROR(D49*E49), 0, ROUND(D49*E49, 2))","v":10691.33},{"$f":"G49/9734784.59","v":1.0982605625380357E-3},{"$f":"H49*forecast_wholesale_network","v":10691.330016654025},{"$f":"IF(ISERROR(I49/E49), 0, I49/E49)","v":5.035932149609167E-3}]
["Embedded Distributor","RTSR - Network","kW",2.3393844648338353,null,114656.88436169598,{"$f":"ROUND(D50*F50, 2)","v":268226.53000000003},{"$f":"G50/9734784.59","v":2.755341194457802E-2},{"$f":"H50*forecast_wholesale_network","v":268226.53041781997},{"$f":"IF(ISERROR(I50/F50), 0, I50/F50)","v":2.3393844330504745}]
["Embedded Distributor","RTSR - Network","kW",2.3393844824341197,null,24387.435638304029,{"$f":"ROUND(D51*F51, 2)","v":57051.59},{"$f":"G51/9734784.59","v":5.8605909018886668E-3},{"$f":"H51*forecast_wholesale_network","v":57051.590088869998},{"$f":"IF(ISERROR(I51/F51), 0, I51/F51)","v":2.3393845476423172}]
[]
["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",4.4090397995144789E-3,401740257.26943564,null,{"$f":"ROUND(D56*E56, 2)","v":1771288.78},{"$f":"G56/7618458.66","v":0.23249962479943417},{"$f":"H56*forecast_wholesale_lineplus","v":1771288.7799217093},{"$f":"IF(ISERROR(I56/E56), 0, I56/E56)","v":4.4090397909357561E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.1084234656685922E-3,157411270.29085433,null,{"$f":"ROUND(D57*E57, 2)","v":646712.16},{"$f":"G57/7618458.66","v":8.4887532880568259E-2},{"$f":"H57*forecast_wholesale_lineplus","v":646712.15997141541},{"$f":"IF(ISERROR(I57/E57), 0, I57/E57)","v":4.1084234869362447E-3}]
["General Service 50 to 999 kW","RTSR - Connection","kW",2.4898048221423905,null,1355886.708779674,{"$f":"ROUND(D58*F58, 2)","v":3375893.27},{"$f":"G58/7618458.66","v":0.44312024527018962},{"$f":"H58*forecast_wholesale_lineplus","v":3375893.2698507863},{"$f":"IF(ISERROR(I58/F58), 0, I58/F58)","v":2.4898048251311202}]
["General Service 1,000 to 4,999 kW","RTSR - Connection","kW",1.9539060615472816,null,444690.82744239457,{"$f":"ROUND(D59*F59, 2)","v":868884.1},{"$f":"G59/7618458.66","v":0.11404985427852934},{"$f":"H59*forecast_wholesale_lineplus","v":868884.09996159538},{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":1.953906054143091}]
["Large Use","RTSR - Connection","kW",1.9889779839052679,null,330833.310696756,{"$f":"ROUND(D60*F60, 2)","v":658020.17000000004},{"$f":"G60/7618458.66","v":8.637182393006515E-2},{"$f":"H60*forecast_wholesale_lineplus","v":658020.16997091577},{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":1.9889779798324523}]
["Street Lighting","RTSR - Connection","kW",1.2511654297233548,null,9896.2663981550158,{"$f":"ROUND(D61*F61, 2)","v":12381.87},{"$f":"G61/7618458.66","v":1.6252460704433357E-3},{"$f":"H61*forecast_wholesale_lineplus","v":12381.869999452725},{"$f":"IF(ISERROR(I61/F61), 0, I61/F61)","v":1.2511657933704277}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.108424633126136E-3,2123009.146873388,null,{"$f":"ROUND(D62*E62, 2)","v":8722.2199999999993},{"$f":"G62/7618458.66","v":1.1448798752161241E-3},{"$f":"H62*forecast_wholesale_lineplus","v":8722.2199996144791},{"$f":"IF(ISERROR(I62/E62), 0, I62/E62)","v":4.108423184356E-3}]
["Embedded Distributor","RTSR - Connection","kW",1.9889779810793007,null,114656.88436169598,{"$f":"ROUND(D63*F63, 2)","v":228050.02},{"$f":"G63/7618458.66","v":2.9933879040041939E-2},{"$f":"H63*forecast_wholesale_lineplus","v":228050.01998992023},{"$f":"IF(ISERROR(I63/F63), 0, I63/F63)","v":1.9889779951678688}]
["Embedded Distributor","RTSR - Connection","kW",1.9889779380390042,null,24387.435638304029,{"$f":"ROUND(D64*F64, 2)","v":48506.07},{"$f":"G64/7618458.66","v":6.3669138555120805E-3},{"$f":"H64*forecast_wholesale_lineplus","v":48506.069997856037},{"$f":"IF(ISERROR(I64/F64), 0, I64/F64)","v":1.9889778784969983}]

{"sheet":"hidden1","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!L17=1, '3. Rate Classes'!C17, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!L18=1, '3. Rate Classes'!C18, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 999 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 1,000 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Large Use"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Unmetered Scattered Load"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Embedded Distributor"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":"Embedded Distributor"},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]