{"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":76,"n_cols":28,"rows_kept":76,"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,"Clinton Power Corporation"]
[null,null,"Utility Name   ","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,"COLLUS PowerStream 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,"Cooperative Hydro Embrun Inc."]
[null,null,"Service Territory","Ottawa, ON",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,null,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,"Assigned EB Number","EB-2017-0052",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd."]
[null,null,"Name and Title","Aprile Barrie, Manager, Rates & Revenue",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,"Phone Number","613-738-5499, ext 2106",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,"Email Address","RegulatoryAffairs@HydroOttawa.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany 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,"Fort Frances Power Corporation"]
[null,null,"Date","Original",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,null,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,"Last COS Re-based Year",2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems 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,"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,7.4000000000000003E-3,null,4.7000000000000002E-3,null,null,{"$f":"IF(OR(ISBLANK(C17), ISERROR(FIND(\"Choose\", C17))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C17)","v":"C17"},{"$f":"IF(OR(C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C17=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,"kWh",null,6.7999999999999996E-3,null,4.4999999999999997E-3,null,null,1,"C18",{"$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 1,499 kW",null,"kW",null,2.8016000000000001,null,1.8173999999999999,null,null,1,"C19","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,500 to 4,999 kW",null,"kW",null,2.9089,null,1.9422999999999999,null,null,1,"C20","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use > 5000 kW",null,"kW",null,3.2246000000000001,null,2.1873,null,null,1,"C21","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,"kWh",null,6.7999999999999996E-3,null,4.4999999999999997E-3,null,null,1,"C22","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,"kW",null,2.0680999999999998,null,1.3501000000000001,null,null,1,"C23","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,"kW",null,2.0785999999999998,null,1.3783000000000001,null,null,1,"C24","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C25","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C26","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C27","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C28","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C29","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C30","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(N17:N38, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":32,"n_cols":9,"rows_kept":32,"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",7.4000000000000003E-3,2260335626,null,1.0335000000000001,{"$f":"F17*H17","v":2336056869.4710002}]
[null,"Residential","RTSR - Connection","kWh",4.7000000000000002E-3,2260335626,null,1.0335000000000001,{"$f":"F18*H18","v":2336056869.4710002}]
[null,"General Service Less Than 50 kW","RTSR - Network","kWh",6.7999999999999996E-3,733311565,null,1.0335000000000001,{"$f":"F19*H19","v":757877502.42750001}]
[null,"General Service Less Than 50 kW","RTSR - Connection","kWh",4.4999999999999997E-3,733311565,null,1.0335000000000001,{"$f":"F20*H20","v":757877502.42750001}]
[null,"General Service 50 to 1,499 kW","RTSR - Network","kW",2.8016000000000001,2958900805,7075314]
[null,"General Service 50 to 1,499 kW","RTSR - Connection","kW",1.8173999999999999,2958900805,7075314]
[null,"General Service 1,500 to 4,999 kW","RTSR - Network","kW",2.9089,805583761,1726981]
[null,"General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.9422999999999999,805583761,1726981]
[null,"Large Use > 5000 kW","RTSR - Network","kW",3.2246000000000001,588872536,1071626]
[null,"Large Use > 5000 kW","RTSR - Connection","kW",2.1873,588872536,1071626]
[null,"Unmetered Scattered Load","RTSR - Network","kWh",6.7999999999999996E-3,15659015,null,1.0335000000000001,{"$f":"F27*H27","v":16183592.002500001}]
[null,"Unmetered Scattered Load","RTSR - Connection","kWh",4.4999999999999997E-3,15659015,null,1.0335000000000001,{"$f":"F28*H28","v":16183592.002500001}]
[null,"Sentinel Lighting","RTSR - Network","kW",2.0680999999999998,48064,134]
[null,"Sentinel Lighting","RTSR - Connection","kW",1.3501000000000001,48064,134]
[null,"Street Lighting","RTSR - Network","kW",2.0785999999999998,45206290,125463]
[null,"Street Lighting","RTSR - Connection","kW",1.3783000000000001,45206290,125463]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[48,4,48,5],[44,4,44,5],[59,4,59,5],[28,4,28,5],[17,4,17,5],[33,4,33,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[69,4,69,5],[71,4,71,5],[74,4,74,5],[73,4,73,5],[50,4,50,5],[52,4,52,5],[54,4,54,5],[56,4,56,5],[65,4,65,5],[67,4,67,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2016,null,null,2017,null,2018]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.66,null,3.66]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.87,null,0.87]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.02,null,2.02]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,2016,null,null,2017,null,2018]
[null,null,null,null,"Jan 2016","Feb - Dec 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.4121000000000001,3.3395999999999999,null,3.1941999999999999,null,3.1941999999999999]
[]
[null,"Line Connection Service Rate","kW",null,0.78790000000000004,0.77910000000000001,null,0.77100000000000002,null,0.77100000000000002]
[]
[null,"Transformation Connection Service Rate","kW",null,1.8018000000000001,1.7713000000000001,null,1.7493000000000001,null,1.7493000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E40+E38","v":2.5897000000000001},{"$f":"SUM(F40,F38)","v":2.5504000000000002},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,2016,null,null,2017,null,2018]
[]
[]
[]
[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,{"$f":"J55+J53","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,"Effective \nJanuary 1, 2016",null,null,"Effective \nJanuary 1, 2017",null,"Effective \nJanuary 1, 2018"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$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 2016",null,null,"Current 2017",null,"Forecast 2018"]
[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":[[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],[96,7,96,9],[96,11,96,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,1110525,3.66,4064522,null,1106094,0.87,962302,null,857995,2.02,1733150,null,{"$f":"J24+N24","v":2695452}]
[null,"February",null,1109379,3.66,4060327,null,1124912,0.87,978673,null,863642,2.02,1744557,null,2723230]
[null,"March",null,1055936,3.66,3864726,null,1054578,0.87,917483,null,789894,2.02,1595586,null,2513069]
[null,"April",null,960122,3.66,3514047,null,960667,0.87,835780,null,738832,2.02,1492441,null,2328221]
[null,"May",null,1202297,3.66,4400407,null,1186974,0.87,1032667,null,920214,2.02,1858832,null,2891499]
[null,"June",null,1303928,3.66,4772376,null,1272908,0.87,1107430,null,918915,2.02,1856208,null,2963638]
[null,"July",null,1289467,3.66,4719449,null,1278103,0.87,1111950,null,940665,2.02,1900143,null,3012093]
[null,"August",null,1304729,3.66,4775308,null,1281137,0.87,1114589,null,955106,2.02,1929314,null,3043903]
[null,"September",null,1164483,3.66,4262008,null,1142370,0.87,993862,null,871454,2.02,1760337,null,2754199]
[null,"October",null,1002561,3.66,3669373,null,996935,0.87,867333,null,771349,2.02,1558125,null,2425458]
[null,"November",null,1018562,3.66,3727937,null,1005146,0.87,874477,null,778381,2.02,1572330,null,2446807]
[null,"December",null,1168480,3.66,4276637,null,1119911,0.87,974323,null,890313,2.02,1798432,null,2772755]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13690469},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6600000336000176},{"$f":"SUM(F24:F35)","v":50107117},null,{"$f":"SUM(H24:H35)","v":13529735},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86999996673992508},{"$f":"SUM(J24:J35)","v":11770869},null,{"$f":"SUM(L24:L35)","v":10296760},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0199999805764142},{"$f":"SUM(N24:N35)","v":20799455},null,{"$f":"SUM(P24:P35)","v":32570324}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,62804,3.41,214292,null,4061,0.79,3200,null,62050,1.8,111802,null,{"$f":"J43+N43","v":115002}]
[null,"February",null,60023,3.34,200453,null,4546,0.78,3541,null,64598,1.77,114422,null,117963]
[null,"March",null,57561,3.34,192230,null,4150,0.78,3233,null,57011,1.77,100983,null,104216]
[null,"April",null,49453,3.34,165153,null,3751,0.78,2923,null,50042,1.77,88640,null,91563]
[null,"May",null,40369,3.34,134816,null,3778,0.78,2944,null,42465,1.77,75218,null,78162]
[null,"June",null,45442,3.34,151757,null,3989,0.78,3107,null,44755,1.77,79275,null,82382]
[null,"July",null,46395,3.34,154939,null,3917,0.78,3052,null,45676,1.77,80906,null,83958]
[null,"August",null,49384,3.34,164923,null,4090,0.78,3186,null,48734,1.77,86322,null,89508]
[null,"September",null,45364,3.34,151497,null,3534,0.78,2754,null,44820,1.77,79390,null,82144]
[null,"October",null,36287,3.34,121186,null,630,0.78,491,null,36958,1.77,65465,null,65956]
[null,"November",null,40651,3.34,135759,null,676,0.78,527,null,41190,1.77,72959,null,73486]
[null,"December",null,42027,3.34,140352,null,4196,0.78,3269,null,42616,1.77,75486,null,78755]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":575760},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3475006947339168},{"$f":"SUM(F43:F54)","v":1927357},null,{"$f":"SUM(H43:H54)","v":41318},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77997482937218643},{"$f":"SUM(J43:J54)","v":32227},null,{"$f":"SUM(L43:L54)","v":580915},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7745591007290222},{"$f":"SUM(N43:N54)","v":1030868},null,{"$f":"SUM(P43:P54)","v":1063095}]
[]
[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,{"$f":"D24+D43+D62+D81","v":1173329},{"$f":"IF(D100<>0,F100/D100,0)","v":3.646729945309457},{"$f":"F24+F43+F62+F81","v":4278814},null,{"$f":"H24+H43+H62+H81","v":1110155},{"$f":"IF(H100<>0,J100/H100,0)","v":0.8697001770023105},{"$f":"J24+J43+J62+J81","v":965502},null,{"$f":"L24+L43+L62+L81","v":920045},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0052845241265373},{"$f":"N24+N43+N62+N81","v":1844952},null,{"$f":"J100+N100","v":2810454}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1169402},3.6435545689164206,{"$f":"F25+F44+F63+F82","v":4260780},null,{"$f":"H25+H44+H63+H82","v":1129458},0.86963304523054419,{"$f":"J25+J44+J63+J82","v":982214},null,{"$f":"L25+L44+L63+L82","v":928240},2.002692191674567,{"$f":"N25+N44+N63+N82","v":1858979},null,2841193]
[null,"March",null,1113497,3.6434368480561692,4056956,null,1058728,0.86964357228674405,920716,null,846905,2.003257744375107,1696569,null,2617285]
[null,"April",null,1009575,3.6443057722308891,3679200,null,964418,0.86964677142069102,838703,null,788874,2.0042250093170773,1581081,null,2419784]
[null,"May",null,1242666,3.6495912819695717,4535223,null,1190752,0.86971174518287608,1035611,null,962679,2.0090289701967117,1934050,null,2969661]
[null,"June",null,1349370,3.6492088900746276,4924133,null,1276897,0.86971541165810551,1110537,null,963670,2.0084499880664541,1935483,null,3046020]
[null,"July",null,1335862,3.6488709163072235,4874388,null,1282020,0.86972278123586211,1115002,null,986341,2.0084828674870052,1981049,null,3096051]
[null,"August",null,1354113,3.648315170151974,4940231,null,1285227,0.86971017571215048,1117775,null,1003840,2.0079255658272235,2015636,null,3133411]
[null,"September",null,1209847,3.6479860676597951,4413505,null,1145904,0.86972032561191859,996616,null,916274,2.0078349925895531,1839727,null,2836343]
[null,"October",null,1038848,3.6488100280310496,3790559,null,997565,0.86994230952369023,867824,null,808307,2.0086303842475695,1623590,null,2491414]
[null,"November",null,1059213,3.6477044749261953,3863696,null,1005822,0.86993921389669349,875004,null,819571,2.0075002653827427,1645289,null,2520293]
[null,"December",null,1210507,3.6488752233568249,4416989,null,1124107,0.86966098423014893,977592,null,932929,2.0086394570219168,1873918,null,2851510]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14266229},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6473881079576111},{"$f":"SUM(F100:F111)","v":52034474},null,{"$f":"SUM(H100:H111)","v":13571053},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86972587904564225},{"$f":"SUM(J100:J111)","v":11803096},null,{"$f":"SUM(L100:L111)","v":10877675},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0068923736000568},{"$f":"SUM(N100:N111)","v":21830323},null,{"$f":"SUM(P100:P111)","v":33633419}]
[]
[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":33633419}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2017 Uniform Transmission Rates are applied against historical 2016 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,{"$f":"'6. Historical Wholesale'!D24","v":1110525},{"$f":"'5. UTRs and Sub-Transmission'!H22","v":3.66},{"$f":"D24*E24","v":4064521.5},null,{"$f":"'6. Historical Wholesale'!H24","v":1106094},{"$f":"'5. UTRs and Sub-Transmission'!H24","v":0.87},{"$f":"H24*I24","v":962301.78},null,{"$f":"'6. Historical Wholesale'!L24","v":857995},{"$f":"'5. UTRs and Sub-Transmission'!H26","v":2.02},{"$f":"L24*M24","v":1733149.9},null,{"$f":"J24+N24","v":2695451.6799999997}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":1109379},{"$f":"E24","v":3.66},{"$f":"D25*E25","v":4060327.14},null,{"$f":"'6. Historical Wholesale'!H25","v":1124912},{"$f":"I24","v":0.87},{"$f":"H25*I25","v":978673.44},null,{"$f":"'6. Historical Wholesale'!L25","v":863642},{"$f":"M24","v":2.02},{"$f":"L25*M25","v":1744556.84},null,2723230.2800000003]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":1055936},{"$f":"E25","v":3.66},3864725.7600000002,null,{"$f":"'6. Historical Wholesale'!H26","v":1054578},{"$f":"I25","v":0.87},917482.86,null,{"$f":"'6. Historical Wholesale'!L26","v":789894},{"$f":"M25","v":2.02},1595585.8800000001,null,2513068.7400000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":960122},3.66,3514046.52,null,{"$f":"'6. Historical Wholesale'!H27","v":960667},0.87,835780.29,null,{"$f":"'6. Historical Wholesale'!L27","v":738832},2.02,1492440.64,null,2328220.9299999997]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":1202297},3.66,4400407.0200000005,null,{"$f":"'6. Historical Wholesale'!H28","v":1186974},0.87,1032667.38,null,{"$f":"'6. Historical Wholesale'!L28","v":920214},2.02,1858832.28,null,2891499.66]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1303928},3.66,4772376.4800000004,null,{"$f":"'6. Historical Wholesale'!H29","v":1272908},0.87,1107429.96,null,{"$f":"'6. Historical Wholesale'!L29","v":918915},2.02,1856208.3,null,2963638.26]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1289467},3.66,4719449.22,null,{"$f":"'6. Historical Wholesale'!H30","v":1278103},0.87,1111949.6100000001,null,{"$f":"'6. Historical Wholesale'!L30","v":940665},2.02,1900143.3,null,3012092.91]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1304729},3.66,4775308.1400000006,null,{"$f":"'6. Historical Wholesale'!H31","v":1281137},0.87,1114589.19,null,{"$f":"'6. Historical Wholesale'!L31","v":955106},2.02,1929314.12,null,3043903.31]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1164483},3.66,4262007.78,null,{"$f":"'6. Historical Wholesale'!H32","v":1142370},0.87,993861.9,null,{"$f":"'6. Historical Wholesale'!L32","v":871454},2.02,1760337.08,null,2754198.98]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":1002561},3.66,3669373.2600000002,null,{"$f":"'6. Historical Wholesale'!H33","v":996935},0.87,867333.45,null,{"$f":"'6. Historical Wholesale'!L33","v":771349},2.02,1558124.98,null,2425458.4299999997]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":1018562},3.66,3727936.92,null,{"$f":"'6. Historical Wholesale'!H34","v":1005146},0.87,874477.02,null,{"$f":"'6. Historical Wholesale'!L34","v":778381},2.02,1572329.62,null,2446806.64]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":1168480},3.66,4276636.8,null,{"$f":"'6. Historical Wholesale'!H35","v":1119911},0.87,974322.57,null,{"$f":"'6. Historical Wholesale'!L35","v":890313},2.02,1798432.26,null,2772754.83]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13690469},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":50107116.539999999},null,{"$f":"SUM(H24:H35)","v":13529735},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":11770869.449999999},null,{"$f":"SUM(L24:L35)","v":10296760},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0200000000000005},{"$f":"SUM(N24:N35)","v":20799455.200000003},null,{"$f":"SUM(P24:P35)","v":32570324.649999999}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":62804},{"$f":"'5. UTRs and Sub-Transmission'!H36","v":3.1941999999999999},{"$f":"D43*E43","v":200608.5368},null,{"$f":"'6. Historical Wholesale'!H43","v":4061},{"$f":"'5. UTRs and Sub-Transmission'!H38","v":0.77100000000000002},{"$f":"H43*I43","v":3131.0309999999999},null,{"$f":"'6. Historical Wholesale'!L43","v":62050},{"$f":"'5. UTRs and Sub-Transmission'!H40","v":1.7493000000000001},{"$f":"L43*M43","v":108544.065},null,{"$f":"J43+N43","v":111675.09600000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":60023},{"$f":"E43","v":3.1941999999999999},{"$f":"D44*E44","v":191725.46659999999},null,{"$f":"'6. Historical Wholesale'!H44","v":4546},{"$f":"I43","v":0.77100000000000002},{"$f":"H44*I44","v":3504.9659999999999},null,{"$f":"'6. Historical Wholesale'!L44","v":64598},{"$f":"M43","v":1.7493000000000001},{"$f":"L44*M44","v":113001.28140000001},null,116506.24740000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":57561},3.1941999999999999,183861.3462,null,{"$f":"'6. Historical Wholesale'!H45","v":4150},0.77100000000000002,3199.65,null,{"$f":"'6. Historical Wholesale'!L45","v":57011},{"$f":"M44","v":1.7493000000000001},99729.342300000004,null,102928.9923]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":49453},3.1941999999999999,157962.7726,null,{"$f":"'6. Historical Wholesale'!H46","v":3751},0.77100000000000002,2892.0210000000002,null,{"$f":"'6. Historical Wholesale'!L46","v":50042},{"$f":"M45","v":1.7493000000000001},87538.470600000001,null,90430.491599999994]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":40369},3.1941999999999999,128946.65979999999,null,{"$f":"'6. Historical Wholesale'!H47","v":3778},0.77100000000000002,2912.8380000000002,null,{"$f":"'6. Historical Wholesale'!L47","v":42465},1.7493000000000001,74284.0245,null,77196.862500000003]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":45442},3.1941999999999999,145150.8364,null,{"$f":"'6. Historical Wholesale'!H48","v":3989},0.77100000000000002,3075.5190000000002,null,{"$f":"'6. Historical Wholesale'!L48","v":44755},1.7493000000000001,78289.921499999997,null,81365.440499999997]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":46395},3.1941999999999999,148194.90899999999,null,{"$f":"'6. Historical Wholesale'!H49","v":3917},0.77100000000000002,3020.0070000000001,null,{"$f":"'6. Historical Wholesale'!L49","v":45676},1.7493000000000001,79901.026800000007,null,82921.033800000005]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":49384},3.1941999999999999,157742.37279999998,null,{"$f":"'6. Historical Wholesale'!H50","v":4090},0.77100000000000002,3153.39,null,{"$f":"'6. Historical Wholesale'!L50","v":48734},1.7493000000000001,85250.386200000008,null,88403.776200000008]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":45364},3.1941999999999999,144901.6888,null,{"$f":"'6. Historical Wholesale'!H51","v":3534},0.77100000000000002,2724.7139999999999,null,{"$f":"'6. Historical Wholesale'!L51","v":44820},1.7493000000000001,78403.626000000004,null,81128.34]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":36287},3.1941999999999999,115907.9354,null,{"$f":"'6. Historical Wholesale'!H52","v":630},0.77100000000000002,485.73,null,{"$f":"'6. Historical Wholesale'!L52","v":36958},1.7493000000000001,64650.629400000005,null,65136.359400000008]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":40651},3.1941999999999999,129847.42419999999,null,{"$f":"'6. Historical Wholesale'!H53","v":676},0.77100000000000002,521.19600000000003,null,{"$f":"'6. Historical Wholesale'!L53","v":41190},1.7493000000000001,72053.667000000001,null,72574.862999999998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":42027},3.1941999999999999,134242.6434,null,{"$f":"'6. Historical Wholesale'!H54","v":4196},0.77100000000000002,3235.116,null,{"$f":"'6. Historical Wholesale'!L54","v":42616},1.7493000000000001,74548.168799999999,null,77783.284799999994]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":575760},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":1839092.5920000002},null,{"$f":"SUM(H43:H54)","v":41318},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000002},{"$f":"SUM(J43:J54)","v":31856.178},null,{"$f":"SUM(L43:L54)","v":580915},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7492999999999999},{"$f":"SUM(N43:N54)","v":1016194.6094999999},null,{"$f":"SUM(P43:P54)","v":1048050.7874999999}]
[]
[null,{"$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":1173329},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6350674336013173},{"$f":"F24+F43+F62+F81","v":4265130.0367999999},null,{"$f":"H24+H43+H62+H81","v":1110155},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86963785327274123},{"$f":"J24+J43+J62+J81","v":965432.81099999999},null,{"$f":"L24+L43+L62+L81","v":920045},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0017433549445949},{"$f":"N24+N43+N62+N81","v":1841693.9649999999},null,{"$f":"J100+N100","v":2807126.7759999996}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1169402},3.636091443831976,{"$f":"F25+F44+F63+F82","v":4252052.6066000005},null,{"$f":"H25+H44+H63+H82","v":1129458},0.86960153099982462,{"$f":"J25+J44+J63+J82","v":982178.40599999996},null,{"$f":"L25+L44+L63+L82","v":928240},2.001161468370249,{"$f":"N25+N44+N63+N82","v":1857558.1214000001},null,2839736.5274]
[null,"March",null,1113497,3.6359209824543761,4048587.1062000003,null,1058728,0.86961193998836339,920682.51,null,846905,2.001777321305223,1695315.2223,null,2615997.7323000003]
[null,"April",null,1009575,3.6371832628581333,3672009.2925999998,null,964418,0.86961495015646739,838672.31099999999,null,788874,2.0028282217439028,1579979.1105999998,null,2418651.4216]
[null,"May",null,1242666,3.6448681140386876,4529353.6798,null,1190752,0.86968589429201038,1035580.218,null,962679,2.0080590773248406,1933116.3045000001,null,2968696.5225]
[null,"June",null,1349370,3.6443135065993766,4917527.3164000008,null,1276897,0.86969072603350162,1110505.4790000001,null,963670,2.0074280837838678,1934498.2215,null,3045003.7005000003]
[null,"July",null,1335862,3.6438225872133496,4867644.1289999997,null,1282020,0.86969752187953397,1114969.6170000001,null,986341,2.0074642814199146,1980044.3268000002,null,3095013.9438000005]
[null,"August",null,1354113,3.6430124463763369,4933050.5128000006,null,1285227,0.86968495059627582,1117742.5799999998,null,1003840,2.0068581708240361,2014564.5062000002,null,3132307.0861999998]
[null,"September",null,1209847,3.6425345261012341,4406909.4687999999,null,1145904,0.86969468122984128,996586.61400000006,null,916274,2.0067585744002341,1838740.706,null,2835327.3200000003]
[null,"October",null,1038848,3.6437295883517127,3785281.1954000001,null,997565,0.86993747775834152,867819.17999999993,null,808307,2.0076228578992881,1622775.6094,null,2490594.7894000001]
[null,"November",null,1059213,3.6421232973915538,3857784.3441999997,null,1005822,0.86993346337622368,874998.21600000001,null,819571,2.0063951591747391,1644383.287,null,2519381.503]
[null,"December",null,1210507,3.6438281178051843,4410879.4434000002,null,1124107,0.86963045866630129,977557.68599999999,null,932929,2.007634481080554,1872980.4288000001,null,2850538.1148000001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14266229},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6412011283430266},{"$f":"SUM(F100:F111)","v":51946209.132000007},null,{"$f":"SUM(H100:H111)","v":13571053},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86969858772196973},{"$f":"SUM(J100:J111)","v":11802725.628},null,{"$f":"SUM(L100:L111)","v":10877675},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0055434465085602},{"$f":"SUM(N100:N111)","v":21815649.809500001},null,{"$f":"SUM(P100:P111)","v":33618375.4375}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":33618375.4375}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2018 Uniform Transmission Rates are applied against historical 2016 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,{"$f":"'6. Historical Wholesale'!D24","v":1110525},{"$f":"'5. UTRs and Sub-Transmission'!J22","v":3.66},{"$f":"D24*E24","v":4064521.5},null,{"$f":"'6. Historical Wholesale'!H24","v":1106094},{"$f":"'5. UTRs and Sub-Transmission'!J24","v":0.87},{"$f":"H24*I24","v":962301.78},null,{"$f":"'6. Historical Wholesale'!L24","v":857995},{"$f":"'5. UTRs and Sub-Transmission'!J26","v":2.02},{"$f":"L24*M24","v":1733149.9},null,{"$f":"J24+N24","v":2695451.6799999997}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":1109379},{"$f":"E24","v":3.66},4060327.14,null,{"$f":"'6. Historical Wholesale'!H25","v":1124912},{"$f":"I24","v":0.87},978673.44,null,{"$f":"'6. Historical Wholesale'!L25","v":863642},{"$f":"M24","v":2.02},1744556.84,null,2723230.2800000003]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":1055936},3.66,3864725.7600000002,null,{"$f":"'6. Historical Wholesale'!H26","v":1054578},0.87,917482.86,null,{"$f":"'6. Historical Wholesale'!L26","v":789894},2.02,1595585.8800000001,null,2513068.7400000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":960122},3.66,3514046.52,null,{"$f":"'6. Historical Wholesale'!H27","v":960667},0.87,835780.29,null,{"$f":"'6. Historical Wholesale'!L27","v":738832},2.02,1492440.64,null,2328220.9299999997]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":1202297},3.66,4400407.0200000005,null,{"$f":"'6. Historical Wholesale'!H28","v":1186974},0.87,1032667.38,null,{"$f":"'6. Historical Wholesale'!L28","v":920214},2.02,1858832.28,null,2891499.66]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1303928},3.66,4772376.4800000004,null,{"$f":"'6. Historical Wholesale'!H29","v":1272908},0.87,1107429.96,null,{"$f":"'6. Historical Wholesale'!L29","v":918915},2.02,1856208.3,null,2963638.26]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1289467},3.66,4719449.22,null,{"$f":"'6. Historical Wholesale'!H30","v":1278103},0.87,1111949.6100000001,null,{"$f":"'6. Historical Wholesale'!L30","v":940665},2.02,1900143.3,null,3012092.91]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1304729},3.66,4775308.1400000006,null,{"$f":"'6. Historical Wholesale'!H31","v":1281137},0.87,1114589.19,null,{"$f":"'6. Historical Wholesale'!L31","v":955106},2.02,1929314.12,null,3043903.31]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1164483},3.66,4262007.78,null,{"$f":"'6. Historical Wholesale'!H32","v":1142370},0.87,993861.9,null,{"$f":"'6. Historical Wholesale'!L32","v":871454},2.02,1760337.08,null,2754198.98]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":1002561},3.66,3669373.2600000002,null,{"$f":"'6. Historical Wholesale'!H33","v":996935},0.87,867333.45,null,{"$f":"'6. Historical Wholesale'!L33","v":771349},2.02,1558124.98,null,2425458.4299999997]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":1018562},3.66,3727936.92,null,{"$f":"'6. Historical Wholesale'!H34","v":1005146},0.87,874477.02,null,{"$f":"'6. Historical Wholesale'!L34","v":778381},2.02,1572329.62,null,2446806.64]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":1168480},3.66,4276636.8,null,{"$f":"'6. Historical Wholesale'!H35","v":1119911},0.87,974322.57,null,{"$f":"'6. Historical Wholesale'!L35","v":890313},2.02,1798432.26,null,2772754.83]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13690469},{"$f":"IF(D37<>0,F37/D37,0)","v":3.66},{"$f":"SUM(F24:F35)","v":50107116.539999999},null,{"$f":"SUM(H24:H35)","v":13529735},{"$f":"IF(H37<>0,J37/H37,0)","v":0.87},{"$f":"SUM(J24:J35)","v":11770869.449999999},null,{"$f":"SUM(L24:L35)","v":10296760},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0200000000000005},{"$f":"SUM(N24:N35)","v":20799455.200000003},null,{"$f":"SUM(P24:P35)","v":32570324.649999999}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":62804},{"$f":"'5. UTRs and Sub-Transmission'!J36","v":3.1941999999999999},{"$f":"D43*E43","v":200608.5368},null,{"$f":"'6. Historical Wholesale'!H43","v":4061},{"$f":"'5. UTRs and Sub-Transmission'!J38","v":0.77100000000000002},{"$f":"H43*I43","v":3131.0309999999999},null,{"$f":"'6. Historical Wholesale'!L43","v":62050},{"$f":"'5. UTRs and Sub-Transmission'!J40","v":1.7493000000000001},{"$f":"L43*M43","v":108544.065},null,{"$f":"J43+N43","v":111675.09600000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":60023},{"$f":"E43","v":3.1941999999999999},191725.46659999999,null,{"$f":"'6. Historical Wholesale'!H44","v":4546},{"$f":"I43","v":0.77100000000000002},3504.9659999999999,null,{"$f":"'6. Historical Wholesale'!L44","v":64598},{"$f":"M43","v":1.7493000000000001},113001.28140000001,null,116506.24740000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":57561},3.1941999999999999,183861.3462,null,{"$f":"'6. Historical Wholesale'!H45","v":4150},0.77100000000000002,3199.65,null,{"$f":"'6. Historical Wholesale'!L45","v":57011},1.7493000000000001,99729.342300000004,null,102928.9923]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":49453},3.1941999999999999,157962.7726,null,{"$f":"'6. Historical Wholesale'!H46","v":3751},0.77100000000000002,2892.0210000000002,null,{"$f":"'6. Historical Wholesale'!L46","v":50042},1.7493000000000001,87538.470600000001,null,90430.491599999994]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":40369},3.1941999999999999,128946.65979999999,null,{"$f":"'6. Historical Wholesale'!H47","v":3778},0.77100000000000002,2912.8380000000002,null,{"$f":"'6. Historical Wholesale'!L47","v":42465},1.7493000000000001,74284.0245,null,77196.862500000003]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":45442},3.1941999999999999,145150.8364,null,{"$f":"'6. Historical Wholesale'!H48","v":3989},0.77100000000000002,3075.5190000000002,null,{"$f":"'6. Historical Wholesale'!L48","v":44755},1.7493000000000001,78289.921499999997,null,81365.440499999997]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":46395},3.1941999999999999,148194.90899999999,null,{"$f":"'6. Historical Wholesale'!H49","v":3917},0.77100000000000002,3020.0070000000001,null,{"$f":"'6. Historical Wholesale'!L49","v":45676},1.7493000000000001,79901.026800000007,null,82921.033800000005]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":49384},3.1941999999999999,157742.37279999998,null,{"$f":"'6. Historical Wholesale'!H50","v":4090},0.77100000000000002,3153.39,null,{"$f":"'6. Historical Wholesale'!L50","v":48734},1.7493000000000001,85250.386200000008,null,88403.776200000008]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":45364},3.1941999999999999,144901.6888,null,{"$f":"'6. Historical Wholesale'!H51","v":3534},0.77100000000000002,2724.7139999999999,null,{"$f":"'6. Historical Wholesale'!L51","v":44820},1.7493000000000001,78403.626000000004,null,81128.34]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":36287},3.1941999999999999,115907.9354,null,{"$f":"'6. Historical Wholesale'!H52","v":630},0.77100000000000002,485.73,null,{"$f":"'6. Historical Wholesale'!L52","v":36958},1.7493000000000001,64650.629400000005,null,65136.359400000008]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":40651},3.1941999999999999,129847.42419999999,null,{"$f":"'6. Historical Wholesale'!H53","v":676},0.77100000000000002,521.19600000000003,null,{"$f":"'6. Historical Wholesale'!L53","v":41190},1.7493000000000001,72053.667000000001,null,72574.862999999998]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":42027},3.1941999999999999,134242.6434,null,{"$f":"'6. Historical Wholesale'!H54","v":4196},0.77100000000000002,3235.116,null,{"$f":"'6. Historical Wholesale'!L54","v":42616},1.7493000000000001,74548.168799999999,null,77783.284799999994]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":575760},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1942000000000004},{"$f":"SUM(F43:F54)","v":1839092.5920000002},null,{"$f":"SUM(H43:H54)","v":41318},{"$f":"IF(H56<>0,J56/H56,0)","v":0.77100000000000002},{"$f":"SUM(J43:J54)","v":31856.178},null,{"$f":"SUM(L43:L54)","v":580915},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7492999999999999},{"$f":"SUM(N43:N54)","v":1016194.6094999999},null,{"$f":"SUM(P43:P54)","v":1048050.7874999999}]
[]
[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,{"$f":"D24+D43+D62+D81","v":1173329},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6350674336013173},{"$f":"F24+F43+F62+F81","v":4265130.0367999999},null,{"$f":"H24+H43+H62+H81","v":1110155},{"$f":"IF(H100<>0,J100/H100,0)","v":0.86963785327274123},{"$f":"J24+J43+J62+J81","v":965432.81099999999},null,{"$f":"L24+L43+L62+L81","v":920045},{"$f":"IF(L100<>0,N100/L100,0)","v":2.0017433549445949},{"$f":"N24+N43+N62+N81","v":1841693.9649999999},null,{"$f":"J100+N100","v":2807126.7759999996}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1169402},3.636091443831976,4252052.6066000005,null,{"$f":"H25+H44+H63+H82","v":1129458},0.86960153099982462,{"$f":"J25+J44+J63+J82","v":982178.40599999996},null,{"$f":"L25+L44+L63+L82","v":928240},2.001161468370249,{"$f":"N25+N44+N63+N82","v":1857558.1214000001},null,2839736.5274]
[null,"March",null,1113497,3.6359209824543761,4048587.1062000003,null,{"$f":"H26+H45+H64+H83","v":1058728},0.86961193998836339,{"$f":"J26+J45+J64+J83","v":920682.51},null,{"$f":"L26+L45+L64+L83","v":846905},2.001777321305223,{"$f":"N26+N45+N64+N83","v":1695315.2223},null,2615997.7323000003]
[null,"April",null,1009575,3.6371832628581333,3672009.2925999998,null,{"$f":"H27+H46+H65+H84","v":964418},0.86961495015646739,{"$f":"J27+J46+J65+J84","v":838672.31099999999},null,{"$f":"L27+L46+L65+L84","v":788874},2.0028282217439028,{"$f":"N27+N46+N65+N84","v":1579979.1105999998},null,2418651.4216]
[null,"May",null,1242666,3.6448681140386876,4529353.6798,null,{"$f":"H28+H47+H66+H85","v":1190752},0.86968589429201038,{"$f":"J28+J47+J66+J85","v":1035580.218},null,{"$f":"L28+L47+L66+L85","v":962679},2.0080590773248406,{"$f":"N28+N47+N66+N85","v":1933116.3045000001},null,2968696.5225]
[null,"June",null,1349370,3.6443135065993766,4917527.3164000008,null,{"$f":"H29+H48+H67+H86","v":1276897},0.86969072603350162,{"$f":"J29+J48+J67+J86","v":1110505.4790000001},null,{"$f":"L29+L48+L67+L86","v":963670},2.0074280837838678,{"$f":"N29+N48+N67+N86","v":1934498.2215},null,3045003.7005000003]
[null,"July",null,1335862,3.6438225872133496,4867644.1289999997,null,{"$f":"H30+H49+H68+H87","v":1282020},0.86969752187953397,{"$f":"J30+J49+J68+J87","v":1114969.6170000001},null,{"$f":"L30+L49+L68+L87","v":986341},2.0074642814199146,{"$f":"N30+N49+N68+N87","v":1980044.3268000002},null,3095013.9438000005]
[null,"August",null,1354113,3.6430124463763369,4933050.5128000006,null,{"$f":"H31+H50+H69+H88","v":1285227},0.86968495059627582,{"$f":"J31+J50+J69+J88","v":1117742.5799999998},null,{"$f":"L31+L50+L69+L88","v":1003840},2.0068581708240361,{"$f":"N31+N50+N69+N88","v":2014564.5062000002},null,3132307.0861999998]
[null,"September",null,1209847,3.6425345261012341,4406909.4687999999,null,{"$f":"H32+H51+H70+H89","v":1145904},0.86969468122984128,{"$f":"J32+J51+J70+J89","v":996586.61400000006},null,{"$f":"L32+L51+L70+L89","v":916274},2.0067585744002341,{"$f":"N32+N51+N70+N89","v":1838740.706},null,2835327.3200000003]
[null,"October",null,1038848,3.6437295883517127,3785281.1954000001,null,{"$f":"H33+H52+H71+H90","v":997565},0.86993747775834152,{"$f":"J33+J52+J71+J90","v":867819.17999999993},null,{"$f":"L33+L52+L71+L90","v":808307},2.0076228578992881,{"$f":"N33+N52+N71+N90","v":1622775.6094},null,2490594.7894000001]
[null,"November",null,1059213,3.6421232973915538,3857784.3441999997,null,{"$f":"H34+H53+H72+H91","v":1005822},0.86993346337622368,{"$f":"J34+J53+J72+J91","v":874998.21600000001},null,{"$f":"L34+L53+L72+L91","v":819571},2.0063951591747391,{"$f":"N34+N53+N72+N91","v":1644383.287},null,2519381.503]
[null,"December",null,1210507,3.6438281178051843,4410879.4434000002,null,{"$f":"H35+H54+H73+H92","v":1124107},0.86963045866630129,{"$f":"J35+J54+J73+J92","v":977557.68599999999},null,{"$f":"L35+L54+L73+L92","v":932929},2.007634481080554,{"$f":"N35+N54+N73+N92","v":1872980.4288000001},null,2850538.1148000001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14266229},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6412011283430266},{"$f":"SUM(F100:F111)","v":51946209.132000007},null,{"$f":"SUM(H100:H111)","v":13571053},{"$f":"IF(H113<>0,J113/H113,0)","v":0.86969858772196973},{"$f":"SUM(J100:J111)","v":11802725.628},null,{"$f":"SUM(L100:L111)","v":10877675},{"$f":"IF(L113<>0,N113/L113,0)","v":2.0055434465085602},{"$f":"SUM(N100:N111)","v":21815649.809500001},null,{"$f":"SUM(P100:P111)","v":33618375.4375}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":33618375.4375}]

{"sheet":"9. RTSR Rates to Forecast","index":8,"n_rows":60,"n_cols":10,"rows_kept":60,"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",7.4000000000000003E-3,2336056869.4710002,null,{"$f":"ROUND(D17*E17, 2)","v":17286820.829999998},{"$f":"G17/51112880.73","v":0.33820869775108836},{"$f":"H17*total_current_wholesale_network","v":17568659.743639417},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":7.5206472809961336E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.7999999999999996E-3,757877502.42750001,null,{"$f":"ROUND(D18*E18, 2)","v":5153567.0199999996},0.10082716815010555,5237589.1629127134,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":6.9108650753407887E-3}]
["General Service 50 to 1,499 kW","RTSR - Network","kW",2.8016000000000001,null,7075314,{"$f":"ROUND(D19*F19, 2)","v":19822199.699999999},0.38781221909031699,20145374.636810612,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":2.8472764087658318}]
["General Service 1,500 to 4,999 kW","RTSR - Network","kW",2.9089,null,1726981,{"$f":"ROUND(D20*F20, 2)","v":5023615.03},9.8284717242545463E-2,5105518.4763607541,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.9563257941811485}]
["Large Use > 5000 kW","RTSR - Network","kW",3.2246000000000001,null,1071626,{"$f":"ROUND(D21*F21, 2)","v":3455565.2},6.760654360793647E-2,3511903.652949546,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":3.2771728690322428}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.7999999999999996E-3,16183592.002500001,null,{"$f":"ROUND(D22*E22, 2)","v":110048.43},2.1530469116253234E-3,111842.62514229579,{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":6.9108653459021094E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.0680999999999998,null,134,{"$f":"ROUND(D23*F23, 2)","v":277.13},5.4219209726002075E-6,281.64824073986728,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":2.1018525428348305}]
["Street Lighting","RTSR - Network","kW",2.0785999999999998,null,125463,{"$f":"ROUND(D24*F24, 2)","v":260787.39},5.1021853254092659E-3,265039.18594393122,{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":2.1124888289290964}]
[]
["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",4.7000000000000002E-3,2336056869.4710002,null,{"$f":"ROUND(D29*E29, 2)","v":10979467.289999999},{"$f":"G29/33192807.18","v":0.33077850964698069},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":11120236.123968912},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":4.7602591654744642E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.4999999999999997E-3,757877502.42750001,null,{"$f":"ROUND(D30*E30, 2)","v":3410448.76},0.10274662042006896,3454174.4602161823,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":4.5576949429853479E-3}]
["General Service 50 to 1,499 kW","RTSR - Connection","kW",1.8173999999999999,null,7075314,{"$f":"ROUND(D31*F31, 2)","v":12858675.66},0.3873934370862091,13023538.009987714,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.840701064290251}]
["General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.9422999999999999,null,1726981,{"$f":"ROUND(D32*F32, 2)","v":3354315.2},0.10105548415384132,3397321.2063021692,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.9672024222050903}]
["Large Use > 5000 kW","RTSR - Connection","kW",2.1873,null,1071626,{"$f":"ROUND(D33*F33, 2)","v":2343967.5499999998},7.0616731428860116E-2,2374019.7893445254,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":2.215343589409482}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.4999999999999997E-3,16183592.002500001,null,{"$f":"ROUND(D34*E34, 2)","v":72826.16},2.1940343763356264E-3,73759.871386432249,{"$f":"IF(ISERROR(I34/E34), 0, I34/E34)","v":4.5576946931829478E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.3501000000000001,null,134,{"$f":"ROUND(D35*F35, 2)","v":180.91},5.4502771946629915E-6,183.22946496862471,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":1.3673840669300352}]
["Street Lighting","RTSR - Connection","kW",1.3783000000000001,null,125463,{"$f":"ROUND(D36*F36, 2)","v":172925.65},5.209732610509504E-3,175142.74682909547,{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":1.3959712969488651}]
[]
["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",7.5206472809961336E-3,2336056869.4710002,null,{"$f":"IF(ISERROR(D41*E41), 0, ROUND(D41*E41, 2))","v":17568659.739999998},{"$f":"G41/51946209.14","v":0.33820869762894112},{"$f":"H41*forecast_wholesale_network","v":17568659.737294331},{"$f":"IF(ISERROR(I41/E41), 0, I41/E41)","v":7.5206472782799816E-3}]
["General Service Less Than 50 kW","RTSR - Network","kWh",6.9108650753407887E-3,757877502.42750001,null,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":5237589.16},0.10082716807850592,5237589.1591933835,{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":6.9108650704332274E-3}]
["General Service 50 to 1,499 kW","RTSR - Network","kW",2.8472764087658318,null,7075314,{"$f":"ROUND(D43*F43, 2)","v":20145374.640000001},0.38781221909198976,20145374.636897504,{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":2.8472764087781126}]
["General Service 1,500 to 4,999 kW","RTSR - Network","kW",2.9563257941811485,null,1726981,{"$f":"ROUND(D44*F44, 2)","v":5105518.4800000004},9.8284717297467072E-2,5105518.479213723,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.9563257958331466}]
["Large Use > 5000 kW","RTSR - Network","kW",3.2771728690322428,null,1071626,{"$f":"ROUND(D45*F45, 2)","v":3511903.65},6.7606543540743927E-2,3511903.6494591483,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":3.2771728657751384}]
["Unmetered Scattered Load","RTSR - Network","kWh",6.9108653459021094E-3,16183592.002500001,null,{"$f":"IF(ISERROR(D46*E46), 0, ROUND(D46*E46, 2))","v":111842.63},2.1530470048078663E-3,111842.62998277564,{"$f":"IF(ISERROR(I46/E46), 0, I46/E46)","v":6.9108656450001006E-3}]
["Sentinel Lighting","RTSR - Network","kW",2.1018525428348305,null,134,{"$f":"ROUND(D47*F47, 2)","v":281.64999999999998},5.4219548387241562E-6,281.64999995662441,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":2.1018656713180928}]
["Street Lighting","RTSR - Network","kW",2.1124888289290964,null,125463,{"$f":"ROUND(D48*F48, 2)","v":265039.19},5.1021854027055958E-3,265039.18995918258,{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":2.1124888609325665}]
[]
["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",4.7602591654744642E-3,2336056869.4710002,null,{"$f":"ROUND(D53*E53, 2)","v":11120236.119999999},{"$f":"G53/33618375.44","v":0.3307785095043248},{"$f":"H53*forecast_wholesale_lineplus","v":11120236.119173054},{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":4.7602591634214927E-3}]
["General Service Less Than 50 kW","RTSR - Connection","kWh",4.5576949429853479E-3,757877502.42750001,null,{"$f":"ROUND(D54*E54, 2)","v":3454174.46},0.10274662040599783,3454174.4597431337,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":4.5576949423611719E-3}]
["General Service 50 to 1,499 kW","RTSR - Connection","kW",1.840701064290251,null,7075314,{"$f":"ROUND(D55*F55, 2)","v":13023538.01},0.38739343705776641,13023538.009031517,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.8407010641551056}]
["General Service 1,500 to 4,999 kW","RTSR - Connection","kW",1.9672024222050903,null,1726981,{"$f":"ROUND(D56*F56, 2)","v":3397321.21},0.10105548425632076,3397321.2097473615,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.9672024242000123}]
["Large Use > 5000 kW","RTSR - Connection","kW",2.215343589409482,null,1071626,{"$f":"ROUND(D57*F57, 2)","v":2374019.79},7.061673144310629E-2,2374019.7898234585,{"$f":"IF(ISERROR(I57/F57), 0, I57/F57)","v":2.2153435898564036}]
["Unmetered Scattered Load","RTSR - Connection","kWh",4.5576946931829478E-3,16183592.002500001,null,{"$f":"ROUND(D58*E58, 2)","v":73759.87},2.1940343349321581E-3,73759.869994514913,{"$f":"IF(ISERROR(I58/E58), 0, I58/E58)","v":4.5576946071750118E-3}]
["Sentinel Lighting","RTSR - Connection","kW",1.3673840669300352,null,134,{"$f":"ROUND(D59*F59, 2)","v":183.23},5.4502931091068808E-6,183.22999998637428,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":1.367388059599808}]
["Street Lighting","RTSR - Connection","kW",1.3959712969488651,null,125463,{"$f":"ROUND(D60*F60, 2)","v":175142.75},5.209732704442663E-3,175142.74998697566,{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":1.3959713221186776}]

{"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]
[{"$f":"IF('3. Rate Classes'!L19=1, '3. Rate Classes'!C19, \"\")","v":"General Service 50 to 1,499 kW"},3]
[{"$f":"IF('3. Rate Classes'!L20=1, '3. Rate Classes'!C20, \"\")","v":"General Service 1,500 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!L21=1, '3. Rate Classes'!C21, \"\")","v":"Large Use > 5000 kW"},5]
[{"$f":"IF('3. Rate Classes'!L22=1, '3. Rate Classes'!C22, \"\")","v":"Unmetered Scattered Load"},6]
[{"$f":"IF('3. Rate Classes'!L23=1, '3. Rate Classes'!C23, \"\")","v":"Sentinel Lighting"},7]
[{"$f":"IF('3. Rate Classes'!L24=1, '3. Rate Classes'!C24, \"\")","v":"Street Lighting"},8]
[{"$f":"IF('3. Rate Classes'!L25=1, '3. Rate Classes'!C25, \"\")","v":""},9]
[{"$f":"IF('3. Rate Classes'!L26=1, '3. Rate Classes'!C26, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!L27=1, '3. Rate Classes'!C27, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!L28=1, '3. Rate Classes'!C28, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!L29=1, '3. Rate Classes'!C29, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!L30=1, '3. Rate Classes'!C30, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!L31=1, '3. Rate Classes'!C31, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!L32=1, '3. Rate Classes'!C32, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!L33=1, '3. Rate Classes'!C33, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!L34=1, '3. Rate Classes'!C34, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!L35=1, '3. Rate Classes'!C35, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!L36=1, '3. Rate Classes'!C36, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!L37=1, '3. Rate Classes'!C37, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!L38=1, '3. Rate Classes'!C38, \"\")","v":""},22]