{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["INDEX","Model Specs","1. Information Sheet","2. Current Tariff Schedule","3. Continuity Schedule","4. Billing Det. for Def-Var","5. Allocating Def-Var Balances","6. GA Calculation","6A. GA Allocation_Class A","7. Calculation of Def-Var RR","8. STS-Tax Change","9. Shared Tax - RR","10. RTSR - Current Rates","11. RTSR-UTRs & Sub-Tx","12. RTSR-Historic Wholesale","13. RTSR-Current Wholesale","14. RTSR-Forecast Wholesale","15. RTSR-Rates to Forecast","16. Rev2Cost-GDPIPI","17. Regulatory Charges","18. Additional Rates","19. Final Tariff Schedule","CBR 1580 Sub-Account","RATES","20. Bill Impacts","Final Tariff Schedule"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":46,"defined_names":759,"comments":4,"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":"INDEX","index":0,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["INDEX","Required updates (if not specifically stated, no input required)"]
["Model Specs"]
["1. Information Sheet","update"]
["2. Current Tariff Schedule"]
["3. Continuity Schedule"]
["4. Billing Det. for Def-Var","column T - Account 1568 balances by rate class"]
["5. Allocating Def-Var Balances"]
["6. GA Calculation","columns  E & G - 2016 Class A data"]
["6A. GA Allocation_Class A","Table \"Allocation of GA Balances to Former Class B Customers\" - Class A data"]
["7. Calculation of Def-Var RR","update recovery period, if different from the default \"12\""]
["8. STS-Tax Change"]
["9. Shared Tax - RR"]
["10. RTSR - Current Rates"]
["11. RTSR-UTRs & Sub-Tx","Update wholesale rates, if required"]
["12. RTSR-Historic Wholesale"]
["13. RTSR-Current Wholesale"]
["14. RTSR-Forecast Wholesale"]
["15. RTSR-Rates to Forecast","Need to adjust TN/TC Emb. Distributor rate class"]
["16. Rev2Cost-GDPIPI"]
["17. Regulatory Charges"]
["18. Additional Rates","Input additional rates with a full description: ICM, LRAMVA, DVAs, CBR, etc."]
["19. Final Tariff Schedule"]
["CBR 1580 Sub-Account"]
["RATES"]
["20. Bill Impacts","Input all new rate riders "]
["Final Tariff Schedule","columns G & I - 2016 kW for Class A"]

{"sheet":"Model Specs","index":1,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Back to Index",null,null,null,null,null,null,null,null,null,"Lists:"]
[null,"Model Specifications"]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Utility","Alectra - Horizon Utilites",null,null,null,null,null,null,null,"No"]
[]
[null,"Applying for Rates Effective","2018-01-01",null,null,null,null,null,null,null,"kWh"]
[null,null,null,null,null,null,null,null,null,null,"kW"]
[null,null,null,null,null,null,null,null,null,null,"kVA"]
[null,"Line Loss Factor",1.0379]
[null,null,null,null,null,null,null,null,null,null,"Alectra - PowerStream"]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Enersource"]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Horizon Utilites"]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Hydro One Brampton"]
[null,null,"Rate Classes (select from the List)"]
[null,{"$f":"IFERROR(VLOOKUP(C15,$K$16:$L$30,2,FALSE),\"\")","v":"RES"},"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,{"$f":"IFERROR(VLOOKUP(C16,$K$16:$L$30,2,FALSE),\"\")","v":"GSL"},"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION","RES"]
[null,"GSG","GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","GSL"]
[null,"LU","LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 499 kW SERVICE CLASSIFICATION","GS50_499"]
[null,"USL","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","GS50_699"]
[null,"SEN","SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","GS500"]
[null,"SL","STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","GS700"]
[null,"",null,null,null,null,null,null,null,null,"LARGE USE SERVICE CLASSIFICATION","LU"]
[null,"",null,null,null,null,null,null,null,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","USL"]
[null,"",null,null,null,null,null,null,null,null,"STREET LIGHTING SERVICE CLASSIFICATION","SL"]
[null,"",null,null,null,null,null,null,null,null,"STANDBY POWER SERVICE CLASSIFICATION ","SB"]
[null,"",null,null,null,null,null,null,null,null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","SEN"]
[null,"",null,null,null,null,null,null,null,null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","EMB"]
[null,"",null,null,null,null,null,null,null,null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","DG"]
[null,"",null,null,null,null,null,null,null,null,"ENERGY FROM WASTE SERVICE CLASSIFICATION","WST"]
[null,"",null,null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","GSG"]
[null,""]
[]
[]
[null,"Have one or more Class A customers","Yes"]

{"sheet":"1. Information Sheet","index":2,"n_rows":44,"n_cols":22,"rows_kept":44,"cut":false,"hidden":true,"merged":[[1,1,8,14],[23,6,23,10],[13,6,13,12],[15,6,15,10],[17,6,17,8],[19,6,19,11],[21,6,21,8],[43,1,43,7],[25,6,25,8],[27,6,27,8],[29,1,29,5],[29,6,29,8],[31,1,31,5],[31,6,31,8],[36,3,36,12],[38,3,38,14],[40,3,40,13]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Version",1]
[]
[null,null,null,null,null,"Utility Name   ","Alectra - Horizon Utilites"]
[]
[null,null,null,null,null,"Service Territory"]
[]
[null,null,null,null,null,"Assigned EB Number","EB-2017-0024"]
[]
[null,null,null,null,null,"Name of Contact and Title","Indy J. Butany-DeSouza, Vice-President, Regulatory Affairs"]
[]
[null,null,null,null,null,"Phone Number   ","905-821-5727"]
[]
[null,null,null,null,null,"Email Address   ","indy.butany@alectrautilities.com"]
[]
[null,null,null,null,null,"We are applying for rates effective   ","2018-01-01"]
[]
[null,null,null,null,null,"Rate-Setting Method","Price Cap IR"]
[]
[null,"Please indicate in which Rate Year the Group 1 accounts were last cleared1",null,null,null,null,2017]
[]
[null,"Please indicate the last Cost of Service \nRe-Basing Year",null,null,null,null,2015]
[]
[]
[null,null,"Notes"]
[]
[null,null,null,"Pale gray cells represent input cells."]
[]
[null,null,null,"Pale blue cells represent drop-down lists.  "]
[]
[null,null,null,"White cells contain fixed values, automatically generated values or formulae. "]
[]
[]
[null,"Note:  \n1.  Rate year of application"]

{"sheet":"2. Current Tariff Schedule","index":3,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":true,"merged":[[1,1,8,3],[17,1,17,3],[13,1,13,2],[15,1,15,2],[16,1,16,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Model Specs'!C4","v":"Alectra - Horizon Utilites"}]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective Date January 1, 2017"]
[null,"Implementation Date January 1, 2017"]
[]
[null,"This schedule supersedes and replaces all previously "]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2016-0080"]

{"sheet":"3. Continuity Schedule","index":4,"n_rows":55,"n_cols":89,"rows_kept":55,"cut":false,"hidden":true,"merged":[[16,63,18,63],[16,70,18,70],[16,71,18,71],[16,72,18,72],[16,51,18,51],[16,52,18,52],[16,56,18,56],[16,55,18,55],[16,66,18,66],[15,74,15,77],[16,74,18,74],[16,75,18,75],[16,76,18,76],[16,77,18,77],[16,79,18,79],[16,80,18,80],[16,81,18,81],[16,82,18,82],[16,83,18,83],[16,45,18,45],[16,46,18,46],[16,47,18,47],[16,48,18,48],[16,49,18,49],[16,50,18,50],[16,42,18,42],[16,43,18,43],[16,73,18,73],[16,78,18,78],[16,57,18,57],[16,58,18,58],[16,59,18,59],[16,60,18,60],[16,61,18,61],[16,62,18,62],[16,67,18,67],[16,68,18,68],[16,69,18,69],[16,53,18,53],[16,54,18,54],[16,44,18,44],[16,38,18,38],[16,27,18,27],[16,28,18,28],[16,29,18,29],[16,30,18,30],[16,31,18,31],[16,32,18,32],[16,33,18,33],[16,34,18,34],[16,35,18,35],[16,36,18,36],[16,37,18,37],[16,39,18,39],[16,40,18,40],[16,41,18,41],[16,18,18,18],[16,19,18,19],[16,20,18,20],[16,21,18,21],[16,22,18,22],[1,2,8,16],[15,34,15,43],[16,14,18,14],[15,54,15,63],[15,78,15,81],[16,2,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,18,7],[16,8,18,8],[15,44,15,53],[15,64,15,73],[16,64,18,64],[16,65,18,65],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[48,2,49,3],[11,2,14,3],[15,4,15,13],[15,14,15,23],[15,24,15,33],[16,24,18,24],[16,25,18,25],[16,26,18,26],[16,15,18,15],[16,16,18,16],[16,17,18,17],[16,23,18,23],[16,9,18,9],[16,10,18,10],[16,11,18,11],[16,12,18,12],[16,13,18,13]]}
["Back to Index","Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,"Please complete the following continuity schedule for the following Deferral/Variance Accounts.  Enter information into green cells only. Column CE shoudl match the latest 2.1.7 RRR filing.\n\nWhen inputting balances in the continuity schedule, Account 1580 RSVA - Wholesale Market Service Charge is to exclude any amounts relating to CBR. The CBR amounts are to be entered separately in the Class A and Class B 1580 sub-accounts. Only Class B amounts are to be disposed. Class A amounts are not to be disposed.\n\nIf you have received approval to dispose of balances from prior years, the starting point for entries in the schedule below will be the balance sheet date as per your general ledger for which you received approval.  For example, if in the 2016 EDR process (CoS or IRM) you received approval for the December 31, 2014 balances, the starting point for your entries below should be the 2013 year. This will allow for the correct starting point for the 2014 opening balance columns for both principal and interest.\n\nPlease refer to the footnotes for further instructions."]
[]
[]
[]
[null,null,null,null,2010,null,null,null,null,null,null,null,null,null,2011,null,null,null,null,null,null,null,null,null,2012,null,null,null,null,null,null,null,null,null,2013,null,null,null,null,null,null,null,null,null,2014,null,null,null,null,null,null,null,null,null,2015,null,null,null,null,null,null,null,null,null,2016,null,null,null,null,null,null,null,null,null,2017,null,null,null,"Projected Interest on Dec-31-16 Balances",null,null,null,"2.1.7 RRR"]
[null,null,"Account Descriptions","Account Number","Opening Principal Amounts as of Jan 1, 2010","Transactions2 Debit / (Credit) during 2010","OEB-Approved Disposition during 2010","Principal Adjustments1 during 2010","Closing Principal Balance as of Dec 31, 2010","Opening Interest Amounts as of Jan 1, 2010","Interest Jan 1 to Dec 31, 2010","OEB-Approved Disposition during 2010","Interest Adjustments1 during 2010","Closing Interest Amounts as of Dec 31, 2010","Opening Principal Amounts as of Jan 1, 2011","Transactions2 Debit / (Credit) during 2011 ","OEB-Approved Disposition during 2011","Principal Adjustments1 during 2011 ","Closing Principal Balance as of Dec 31, 2011","Opening Interest Amounts as of Jan 1, 2011","Interest Jan 1 to Dec 31, 2011","OEB-Approved Disposition during 2011","Interest Adjustments1 during 2011","Closing Interest Amounts as of Dec 31, 2011","Opening Principal Amounts as of Jan 1, 2012","Transactions2 Debit / (Credit) during 2012","OEB-Approved Disposition during 2012","Principal Adjustments1 during 2012","Closing Principal Balance as of Dec 31, 2012","Opening Interest Amounts as of Jan 1, 2012","Interest Jan 1 to Dec 31, 2012","OEB-Approved Disposition during 2012","Interest Adjustments1 during 2012","Closing Interest Amounts as of Dec 31, 2012","Opening Principal Amounts as of Jan 1, 2013","Transactions2 Debit / (Credit) during 2013","OEB-Approved Disposition during 2013","Principal Adjustments1 during 2013","Closing Principal Balance as of Dec 31, 2013","Opening Interest Amounts as of Jan 1, 2013","Interest Jan 1 to Dec 31, 2013","OEB-Approved Disposition during 2013","Interest Adjustments1 during 2013","Closing Interest Amounts as of Dec 31, 2013","Opening Principal Amounts as of Jan 1, 2014","Transactions2 Debit / (Credit) during 2014","OEB-Approved Disposition during 2014","Principal Adjustments1 during 2014","Closing Principal Balance as of Dec 31, 2014","Opening Interest Amounts as of Jan 1, 2014","Interest Jan 1 to Dec 31. 2014","OEB-Approved Disposition during 2014","Interest Adjustments1 during 2014","Closing Interest Amounts as of Dec 31, 2014","Opening Principal Amounts as of Jan 1, 2015","Transactions2 Debit / (Credit) during 2015","OEB-Approved Disposition during 2015","Principal Adjustments1 during 2015 ","Closing Principal Balance as of Dec 31, 15","Opening Interest Amounts as of Jan 1, 15","Interest Jan 1 to Dec 31, 15","OEB-Approved Disposition during 2015","Interest Adjustments1 during 2015","Closing Interest Amounts as of Dec 31, 15","Opening Principal Amounts as of Jan 1, 2016","Transactions2 Debit / (Credit) during 2016","OEB-Approved Disposition during 2016","Principal Adjustments1 during 2016","Closing Principal Balance as of Dec 31, 16","Opening Interest Amounts as of Jan 1, 16","Interest Jan 1 to Dec 31, 16","OEB-Approved Disposition during 2016","Interest Adjustments1 during 2016","Closing Interest Amounts as of Dec 31, 16","Principal Disposition during 2017 - instructed by OEB","Interest Disposition during 2017 - instructed by OEB","Closing Principal Balances as of Dec 31, 2017 Adjusted for Dispositions during 2017","Closing Interest Balances as of Dec 31, 16 Adjusted for Disposition in 2017","Projected Interest from Jan 1, 2016 to December 31, 2016 on Dec 31 -16 balance adjusted for disposition during 2017 3","Projected Interest from January 1, 2018 to April 30, 2018 on Dec 31 -16 balance adjusted for disposition during 2017  3","Total Interest","Total Claim","As of Dec 31-16","Variance                           RRR vs. 2016 Balance                        (Principal + Interest)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claim before Forecasted Transactions"]
[null,null,"Group 1 Accounts"]
[null,null,"LV Variance Account",1550,null,null,null,null,{"$f":"E21+F21-G21+H21","v":0},null,null,null,null,{"$f":"J21+K21-L21+M21","v":0},{"$f":"I21","v":0},null,null,null,{"$f":"O21+P21-Q21+SUM(R21:R21)","v":0},{"$f":"N21","v":0},null,null,null,{"$f":"T21+U21-V21+W21","v":0},{"$f":"S21","v":0},null,null,null,{"$f":"Y21+Z21-AA21+SUM(AB21:AB21)","v":0},{"$f":"X21","v":0},null,null,null,{"$f":"AD21+AE21-AF21+AG21","v":0},{"$f":"AC21","v":0},null,null,null,{"$f":"AI21+AJ21-AK21+SUM(AL21:AL21)","v":0},{"$f":"AH21","v":0},null,null,null,{"$f":"AN21+AO21-AP21+AQ21","v":0},{"$f":"AM21","v":0},null,null,null,{"$f":"AS21+AT21-AU21+SUM(AV21:AV21)","v":0},{"$f":"AR21","v":0},null,null,null,{"$f":"AX21+AY21-AZ21+BA21","v":0},{"$f":"AW21","v":0},null,null,null,{"$f":"BC21+BD21-BE21+SUM(BF21:BF21)","v":0},{"$f":"BB21","v":0},null,null,null,{"$f":"BH21+BI21-BJ21+BK21","v":0},{"$f":"BG21","v":0},null,null,null,{"$f":"BM21+BN21-BO21+SUM(BP21:BP21)","v":0},{"$f":"BL21","v":0},null,null,null,{"$f":"BR21+BS21-BT21+BU21","v":0},null,null,{"$f":"BQ21-BW21","v":0},{"$f":"BV21-BX21","v":0},{"$f":"+BY21*1.1%","v":0},null,{"$f":"BZ21+CA21+CB21","v":0},{"$f":"SUM(BY21:CB21)","v":0},null,{"$f":"CE21-SUM(BQ21,BV21)","v":0}]
[null,null,"Smart Metering Entity Charge Variance Account",1551,null,null,null,null,{"$f":"E22+F22-G22+H22","v":0},null,null,null,null,{"$f":"J22+K22-L22+M22","v":0},{"$f":"I22","v":0},null,null,null,0,0,null,null,null,{"$f":"T22+U22-V22+W22","v":0},0,null,null,null,{"$f":"Y22+Z22-AA22+SUM(AB22:AB22)","v":0},{"$f":"X22","v":0},null,null,null,{"$f":"AD22+AE22-AF22+AG22","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN22+AO22-AP22+AQ22","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX22+AY22-AZ22+BA22","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BH22+BI22-BJ22+BK22","v":0},{"$f":"BG22","v":0},null,null,null,{"$f":"BM22+BN22-BO22+SUM(BP22:BP22)","v":0},0,null,null,null,{"$f":"BR22+BS22-BT22+BU22","v":0},null,null,{"$f":"BQ22-BW22","v":0},{"$f":"BV22-BX22","v":0},{"$f":"+BY22*1.1%","v":0},null,{"$f":"BZ22+CA22+CB22","v":0},{"$f":"SUM(BY22:CB22)","v":0},null,{"$f":"CE22-SUM(BQ22,BV22)","v":0}]
[null,null,"RSVA - Wholesale Market Service Charge",1580,null,null,null,null,{"$f":"E23+F23-G23+H23","v":0},null,null,null,null,{"$f":"J23+K23-L23+M23","v":0},{"$f":"I23","v":0},null,null,null,{"$f":"O23+P23-Q23+SUM(R23:R23)","v":0},0,null,null,null,{"$f":"T23+U23-V23+W23","v":0},0,null,null,null,{"$f":"Y23+Z23-AA23+SUM(AB23:AB23)","v":0},0,null,null,null,{"$f":"AD23+AE23-AF23+AG23","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN23+AO23-AP23+AQ23","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX23+AY23-AZ23+BA23","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BH23+BI23-BJ23+BK23","v":0},0,null,null,null,{"$f":"BM23+BN23-BO23+SUM(BP23:BP23)","v":0},0,null,null,null,{"$f":"BR23+BS23-BT23+BU23","v":0},null,null,0,0,0,null,0,{"$f":"SUM(BY23:CB23)","v":0},null,{"$f":"CE23-SUM(BQ23,BV23)","v":0}]
[null,null,"Variance WMS – Sub-account CBR Class A",1580,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,{"$f":"BC24+BD24-BE24+SUM(BF24:BF24)","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BM24+BN24-BO24+SUM(BP24:BP24)","v":0},0,null,null,null,0,null,null,0,0,0,null,0,0,null,{"$f":"CE24-SUM(BQ24,BV24)","v":0}]
[null,null,"Variance WMS – Sub-account CBR Class B",1580,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,{"$f":"BM25+BN25-BO25+SUM(BP25:BP25)","v":0},0,null,null,null,0,null,null,0,0,0,null,0,0,null,{"$f":"CE25-SUM(BQ25,BV25)","v":0}]
[null,null,"RSVA - Retail Transmission Network Charge",1584,null,null,null,null,0,null,null,null,null,0,{"$f":"I26","v":0},null,null,null,0,0,null,null,null,{"$f":"T26+U26-V26+W26","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AD26+AE26-AF26+AG26","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AN26+AO26-AP26+AQ26","v":0},0,null,null,null,0,0,null,null,null,{"$f":"AX26+AY26-AZ26+BA26","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BH26+BI26-BJ26+BK26","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BR26+BS26-BT26+BU26","v":0},null,null,0,0,0,null,0,0,null,{"$f":"CE26-SUM(BQ26,BV26)","v":0}]
[null,null,"RSVA - Retail Transmission Connection Charge",1586,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"RSVA - Power",1588,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"RSVA - Global Adjustment",1589,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2009)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2010)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2011)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,{"$f":"O32+P32-Q32+SUM(R32:R32)","v":0},0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2012)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2013)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2014)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,{"$f":"BC35+BD35-BE35+SUM(BF35:BF35)","v":0},0,null,null,null,0,0,null,null,null,{"$f":"BM35+BN35-BO35+SUM(BP35:BP35)","v":0},{"$f":"BL35","v":0},null,null,null,0,null,null,0,0,{"$f":"+BY35*1.1%","v":0},null,{"$f":"BZ35+CA35+CB35","v":0},{"$f":"SUM(BY35:CB35)","v":0},null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2015)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,{"$f":"+BY36*1.1%","v":0},null,0,0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2016)4\nNot to be disposed of unless rate rider has expired and balance has been audited",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,{"$f":"+BY37*1.1%","v":0},null,0,0,null,0]
[]
[]
[null,null,{"$f":"C29","v":"RSVA - Global Adjustment"},1589,{"$f":"E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA29","v":0},{"$f":"CB29","v":0},{"$f":"CC29","v":0},{"$f":"CD29","v":0},{"$f":"CE29","v":0},{"$f":"CE40-SUM(BQ40,BV40)","v":0}]
[null,null,"Total Group 1 Balance excluding Account 1589 - Global Adjustment",null,{"$f":"SUM(E21:E37)-E29","v":0},{"$f":"SUM(F21:F37)-F29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P21:P38)-P29","v":0},{"$f":"SUM(Q21:Q38)-Q29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV21:BV38)-BV29","v":0},0,0,0,0,0,{"$f":"SUM(CB21:CB37)-CB29","v":0},{"$f":"SUM(CC21:CC38)-CC29","v":0},{"$f":"SUM(CD21:CD38)-CD29","v":0},{"$f":"SUM(CE21:CE38)-CE29-CE24-CE25","v":0},{"$f":"CE41-SUM(BQ41,BV41)","v":0}]
[null,null,"Total Group 1 Balance",null,{"$f":"SUM(E40,E41)","v":0},{"$f":"SUM(F40,F41)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P40,P41)","v":0},{"$f":"SUM(Q40,Q41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD40,CD41)","v":0},{"$f":"SUM(CE40,CE41)","v":0},{"$f":"CE42-SUM(BQ42,BV42)","v":0}]
[]
[29,null,"LRAM Variance Account (only input amounts if applying for disposition of this account)",1568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44+P44-Q44+SUM(R44:R44)","v":0},null,null,null,null,{"$f":"T44+U44-V44+W44","v":0},{"$f":"S44","v":0},null,null,null,{"$f":"Y44+Z44-AA44+SUM(AB44:AB44)","v":0},{"$f":"X44","v":0},null,null,null,{"$f":"AD44+AE44-AF44+AG44","v":0},{"$f":"AC44","v":0},null,null,null,{"$f":"AI44+AJ44-AK44+SUM(AL44:AL44)","v":0},{"$f":"AH44","v":0},null,null,null,{"$f":"AN44+AO44-AP44+AQ44","v":0},{"$f":"AM44","v":0},null,null,null,{"$f":"AS44+AT44-AU44+SUM(AV44:AV44)","v":0},{"$f":"AR44","v":0},null,null,null,{"$f":"AX44+AY44-AZ44+BA44","v":0},{"$f":"AW44","v":0},null,0,null,{"$f":"BC44+BD44-BE44+SUM(BF44:BF44)","v":0},{"$f":"BB44","v":0},null,null,null,{"$f":"BH44+BI44-BJ44+BK44","v":0},{"$f":"BG44","v":0},null,null,null,{"$f":"BM44+BN44-BO44+SUM(BP44:BP44)","v":0},{"$f":"BL44","v":0},null,null,null,{"$f":"BR44+BS44-BT44+BU44","v":0},null,null,{"$f":"BQ44-BW44","v":0},{"$f":"BV44-BX44","v":0},{"$f":"+BY44*1.1%","v":0},null,{"$f":"BZ44+CA44+CB44","v":0},{"$f":"SUM(BU44:CB44)","v":0},null,{"$f":"CE44-SUM(BQ44,BV44)","v":0}]
[]
[null,null,"Total including Account 1568",null,{"$f":"SUM(E42,E44)","v":0},{"$f":"SUM(F42,F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB42,CB44)","v":0},{"$f":"SUM(CC42,CC44)","v":0},{"$f":"SUM(CD42,CD44)","v":0},{"$f":"SUM(CE42,CE44)","v":0},{"$f":"SUM(CF42,CF44)","v":0}]
[]
[]
[null,null,"For all OEB-Approved dispositions, please ensure that the disposition amount has the same sign (e.g: debit balances are to have a positive figure and credit balance are to have a negative figure) as per the related OEB decision."]
[]
[]
[null,1,"Please provide explanations for the nature of the adjustments.  If the adjustment relates to previously OEB-Approved disposed balances, please provide amounts for adjustments and include supporting documentations."]
[null,2,"For RSVA accounts only, report the net variance to the account during the year.  For all other accounts, record the transactions during the year."]
[null,3,"If the LDC’s rate year begins on January 1, 2017, the projected interest is recorded from January 1, 2016 to December 31, 2016 on the December 31, 2015 balances adjusted for the disposed balances approved by the OEB in the 2016 rate decision.  If the LDC’s rate year begins on May 1, 2017, the projected interest is recorded from January 1, 2016 to April 30, 2017 on the December 31, 2015 balances adjusted for the disposed interest balances approved by the OEB in the 2016 rate decision."]
[null,4,"Include Account 1595 as part of Group 1 accounts (lines 30-36) for review and disposition if the recovery (or refund) period has been completed. If the recovery (or refund) period has not been completed, do not include the respective balance in Account 1595 for disposition at this time."]

{"sheet":"4. Billing Det. for Def-Var","index":5,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":true,"merged":[[46,9,47,9],[46,10,47,10],[44,1,44,7],[45,3,45,8],[46,3,47,3],[46,4,47,4],[46,5,47,5],[46,6,47,6],[46,7,47,7],[46,8,47,8],[1,1,8,9],[14,20,15,20],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[14,14,15,14],[14,15,15,15],[12,1,12,7],[13,3,13,8],[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[13,11,13,18],[31,17,31,19],[32,17,32,20],[14,8,15,8],[14,9,15,9],[14,16,15,16],[14,17,15,17],[14,19,15,19],[14,18,15,18]]}
["Back to Index",null,null,null,null,null,null,null,null,null,"Yes",null,null,null,null,null,null,null,null,{"$f":"IF(D18=\"YES\", \"YES\", \"NO\")","v":"NO"}]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Information from the most recent RRR (2016 for 2018 IRM)"]
[null,null,null,null,null,null,null,null,null,null,null,"Approved Recoveries (class allocation %)"]
[null,null,null,"Total Metered kWh","Total Metered kW","Metered kWh for Non-RPP Customers","Metered kW for Non-RPP Customers","Metered kWh for Wholesale Market Participants (WMP)","Metered kW for Wholesale Market Participants (WMP)","Total Metered kWh less WMP consumption\n(if applicable)","Total Metered kW less WMP consumption \n(if applicable)","1595 Recovery Proportion (2009) 1","1595 Recovery Proportion (2010) 1","1595 Recovery Proportion (2011) 1","1595 Recovery Proportion (2012) 1","1595 Recovery Proportion (2013) 1","1595 Recovery Proportion (2014) 1","1595 Recovery Proportion (2015) 1","1595 Recovery Proportion (2016) 1","1568 LRAM Variance Account Class Allocation                           ($ amounts)","Number of Customers for Residential and GS<50 classes3"]
[null,"Rate Class","Unit"]
[null,{"$f":"'Model Specs'!C15","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",null,null,null,null,null,null,{"$f":"D17-H17","v":0},{"$f":"E17-I17","v":0}]
[null,{"$f":"'Model Specs'!C16","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"kWh",null,null,null,null,null,null,{"$f":"D18-H18","v":0},{"$f":"E18-I18","v":0}]
[null,{"$f":"'Model Specs'!C17","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},"kW",null,null,null,null,null,null,0,{"$f":"E19-I19","v":0}]
[null,{"$f":"'Model Specs'!C18","v":"LARGE USE SERVICE CLASSIFICATION"},"kW",null,null,null,null,null,null,0,0]
[null,{"$f":"'Model Specs'!C19","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"kW",null,null,null,null,null,null,0,0]
[null,{"$f":"'Model Specs'!C20","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"kW",null,null,null,null,null,null,0,0]
[null,{"$f":"'Model Specs'!C21","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"kWh",null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[null,null,"Total",{"$f":"SUM(D17:D28)","v":0},{"$f":"SUM(E17:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Threshold Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1568 Account Balance from Continuity Schedule",null,null,{"$f":"'3. Continuity Schedule'!CD44","v":0}]
[null,"Total Claim (including Account 1568)",null,{"$f":"'3. Continuity Schedule'!CD46-'3. Continuity Schedule'!CD38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U32=T29,\"Total Balance of Account 1568 in Column R matches the amount entered on the Continuity Schedule\",\"Total Balance of Account 1568 in Column T DOES NOT MATCH the amount entered on the Continuity Schedule\")","v":"Total Balance of Account 1568 in Column R matches the amount entered on the Continuity Schedule"}]
[null,"Total Claim for Threshold Test (All Group 1 Accounts)",null,{"$f":"'3. Continuity Schedule'!CD42-'3. Continuity Schedule'!CD38","v":0}]
[null,"Threshold Test (Total claim per kWh) 2",null,{"$f":"IFERROR(D34/D29,\"\")","v":""}]
[null,"Exceeds Threshold?",null,{"$f":"IF(D35=\"\",\"\",IF(OR(D35>0.001,D35<-0.001),\"Yes\",\"No\"))","v":""}]
[null,"ELECT TO DISPOSE of the Group 1 Account Balances?",null,"Yes"]
[]
[]
[null,"As per Section 3.2.5 of the 2017 Filing Requirements for Electricity Distribution Rate Applications, an applicant may elect to dispose of the Group 1 account balances below the threshold. "]
[null,"1 Residual Account balance to be allocated to rate classes in proportion to the recovery share as established when rate riders were implemented."]
[null,"2 The Threshold Test does not include the amount in 1568."]
[null,"3 The proportion of customers for the Residential and GS<50 Classes will be used to allocate Account 1551."]
[]
[null,"Information from the 2015 RRR"]
[]
[null,null,null,"Total Metered kWh","Total Metered kW","Metered kWh for Non-RPP Customers","Metered kW for Non-RPP Customers","Metered kWh for Wholesale Market Participants (WMP)","Metered kW for Wholesale Market Participants (WMP)","Total Metered kWh less WMP consumption\n(if applicable)","Total Metered kW less WMP consumption \n(if applicable)"]
[null,"Rate Class","Unit"]
[null,{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",null,null,null,null,null,null,{"$f":"D49-H49","v":0},{"$f":"E49-I49","v":0}]
[null,{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"kWh",null,null,null,null,null,null,{"$f":"D50-H50","v":0},{"$f":"E50-I50","v":0}]
[null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","kW",null,null,null,null,null,null,0,{"$f":"E51-I51","v":0}]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",null,null,null,null,null,null,0,{"$f":"E52-I52","v":0}]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",null,null,null,null,null,null,0,0]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",null,null,null,null,null,null,0,0]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",null,null,null,null,null,null,0,0]
[null,0,"kW",null,null,null,null,null,null,0,0]
[null,0,"kWh",null,null,null,null,null,null,0,0]
[null,0,"kWh",null,null,null,null,null,null,0,0]
[null,0,"kW",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total",{"$f":"SUM(D49:D60)","v":0},{"$f":"SUM(E49:E60)","v":0},0,0,0,0,0,0]

{"sheet":"5. Allocating Def-Var Balances","index":6,"n_rows":35,"n_cols":24,"rows_kept":35,"cut":false,"hidden":true,"merged":[[1,1,8,7],[13,23,14,23],[13,15,14,15],[13,16,14,16],[13,17,14,17],[13,18,14,18],[13,19,14,19],[13,20,14,20],[13,14,14,14],[10,1,11,11],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[13,21,14,21],[13,22,14,22]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"No input required.  This workshseet allocates the deferral/variance account balances (Group 1 and 1568) to the appropriate classes as per EDDVAR dated July 31, 2009"]
[]
[null,"Allocation of Group 1 Accounts (including Account 1568)"]
[null,null,"% of  Total kWh","% of  Total non-RPP kWh","% of Customer Numbers **","% of  Total kWh adjusted for WMP",null,null,"allocated based on Total less WMP",null,null,null,null,"allocated based on Total less WMP","1595_(2009)","1595_(2010)","1595_(2011)","1595_(2012)","1595_(2013)","1595_(2014)","1595_(2015)","1595_(2016)","1595_(2017)",1568]
[null,"Rate Class",null,null,null,null,1550,1551,1580,"1580 (Class A)","1580 (Class B)",1584,1586,1588]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D17/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F17/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U17/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J17/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},{"$f":"IFERROR(G$28*C16,\"\")","v":""},{"$f":"IFERROR(H$28*E16,\"\")","v":""},{"$f":"IFERROR(I$28*F16,\"\")","v":""},null,null,{"$f":"IFERROR(L$28*$C16,\"\")","v":""},{"$f":"IFERROR(M$28*$C16,\"\")","v":""},{"$f":"IFERROR(N$28*$F16,\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!L17*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M17*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N17*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O17*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P17*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q17*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R17*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S17*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T17*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T17","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D18/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F18/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U18/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J18/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},{"$f":"IFERROR(G$28*C17,\"\")","v":""},{"$f":"IFERROR(H$28*E17,\"\")","v":""},{"$f":"IFERROR(I$28*F17,\"\")","v":""},null,null,{"$f":"IFERROR(L$28*$C17,\"\")","v":""},"",{"$f":"IFERROR(N$28*$F17,\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!L18*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M18*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N18*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O18*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P18*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q18*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R18*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S18*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T18*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T18","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D19/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F19/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U19/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J19/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},{"$f":"IFERROR(G$28*C18,\"\")","v":""},{"$f":"IFERROR(H$28*E18,\"\")","v":""},{"$f":"IFERROR(I$28*F18,\"\")","v":""},null,null,"","",{"$f":"IFERROR(N$28*$F18,\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!L19*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M19*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N19*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O19*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P19*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q19*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R19*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S19*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T19*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T19","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D20/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F20/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U20/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J20/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},"","","",null,null,"","","",{"$f":"'4. Billing Det. for Def-Var'!L20*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M20*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N20*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O20*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P20*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q20*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R20*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S20*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T20*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T20","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D21/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F21/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U21/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J21/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},"","","",null,null,"","","",{"$f":"'4. Billing Det. for Def-Var'!L21*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M21*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N21*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O21*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P21*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q21*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R21*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S21*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T21*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T21","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D22/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F22/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U22/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J22/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},"","","",null,null,"","","",{"$f":"'4. Billing Det. for Def-Var'!L22*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M22*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N22*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O22*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P22*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q22*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R22*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S22*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T22*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T22","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D23/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F23/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U23/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J23/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},"","","",null,null,"","","",{"$f":"'4. Billing Det. for Def-Var'!L23*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M23*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N23*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O23*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P23*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q23*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R23*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S23*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T23*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T23","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D24/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F24/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U24/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J24/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},"","","",null,null,"","","",{"$f":"'4. Billing Det. for Def-Var'!L24*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M24*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N24*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O24*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P24*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q24*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R24*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S24*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T24*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T24","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D25/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F25/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U25/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J25/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},{"$f":"IFERROR(G$28*C24,\"\")","v":""},{"$f":"IFERROR(H$28*E24,\"\")","v":""},{"$f":"IFERROR(I$28*F24,\"\")","v":""},null,null,"","","",{"$f":"'4. Billing Det. for Def-Var'!L25*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M25*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N25*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O25*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P25*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q25*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R25*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S25*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T25*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T25","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D26/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F26/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U26/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J26/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},"","","",null,null,"","","",{"$f":"'4. Billing Det. for Def-Var'!L26*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M26*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N26*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O26*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P26*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q26*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R26*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S26*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T26*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T26","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D27/'4. Billing Det. for Def-Var'!D$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F27/'4. Billing Det. for Def-Var'!F$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U27/'4. Billing Det. for Def-Var'!U$29,\"\")","v":""},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J27/'4. Billing Det. for Def-Var'!J$29,\"\")","v":""},{"$f":"IFERROR(G$28*C26,\"\")","v":""},{"$f":"IFERROR(H$28*E26,\"\")","v":""},{"$f":"IFERROR(I$28*F26,\"\")","v":""},null,null,"","","",{"$f":"'4. Billing Det. for Def-Var'!L27*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M27*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N27*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O27*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P27*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q27*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R27*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S27*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T27*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T27","v":0}]
[]
[null,null,{"$f":"SUM(C16:C27)","v":0},{"$f":"SUM(D16:D27)","v":0},{"$f":"SUM(E16:E27)","v":0},{"$f":"SUM(F16:F27)","v":0},{"$f":"'3. Continuity Schedule'!CD21","v":0},{"$f":"'3. Continuity Schedule'!CD22","v":0},{"$f":"'3. Continuity Schedule'!CD23","v":0},null,null,{"$f":"'3. Continuity Schedule'!CD26","v":0},{"$f":"'3. Continuity Schedule'!CD27","v":0},{"$f":"'3. Continuity Schedule'!CD28","v":0},{"$f":"TRANSPOSE('3. Continuity Schedule'!CD30:CD36)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(X16:X26)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G16:G27)-G28","v":0},{"$f":"SUM(H16:H27)-H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[null,"** Used to allocate Account 1551 as this account records the variances arising from the Smart Metering Entity Charges to Residential and GS<50 customers."]
[]
[null,"TO DO:"]
[null,"Hid columns"]

{"sheet":"6. GA Calculation","index":7,"n_rows":51,"n_cols":14,"rows_kept":51,"cut":false,"hidden":true,"merged":[[12,1,12,11],[1,1,8,6]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this tab is to calculate the GA rate riders for all current Class B customers of the distributor.\nIdentify the total billed consumption for former Class B customers prior to becoming Class A customers in  Column G.\nEffective January 2017, the billing determinant and all rate riders for the disposition of GA balances will be calculated on an energy basis (kWhs) regardless of the billing determinant used for distribution rates for the particular class (see Chapter 3, Filing Requirements, section 3.2.5.2)"]
[null,null,"Total Metered Non-RPP consumption minus WMP",null,"Total  Metered Class A Consumption in 2016 (partial and/or full year Class A customers)*",null,"Total Metered Consumption for New Class A customer(s) in the period prior to becoming Class A (i.e. Jan. 1 - June 30, 2016) ",null,"Metered Consumption for Current Class B Customers (Non-RPP consumption LESS WMP, Class A and new Class A's former Class B consumption if applicable)",null,"% of total kWh","Total GA $ allocated to Current Class B Customers","GA Rate Rider"]
[null,null,"kWh","kW","kWh","kW","kWh","kW","kWh","kW"]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F17-'4. Billing Det. for Def-Var'!H17","v":0},null,null,null,null,null,{"$f":"C17-E17-G17","v":0},null,{"$f":"IFERROR(I17/I$29,\"\")","v":""},{"$f":"IFERROR(L$29*K17,\"\")","v":""},{"$f":"IFERROR(L17/I17,\"\")","v":""},"kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F18-'4. Billing Det. for Def-Var'!H18","v":0},null,null,null,null,null,{"$f":"C18-E18-G18","v":0},null,{"$f":"IFERROR(I18/I$29,\"\")","v":""},{"$f":"IFERROR(L$29*K18,\"\")","v":""},{"$f":"IFERROR(L18/I18,\"\")","v":""},"kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F19-'4. Billing Det. for Def-Var'!H19","v":0},null,null,null,null,null,0,null,"","",{"$f":"IFERROR(L19/I19,\"\")","v":""},"kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F20-'4. Billing Det. for Def-Var'!H20","v":0},null,null,null,null,null,0,null,"","","","kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F21-'4. Billing Det. for Def-Var'!H21","v":0},null,null,null,null,null,0,null,"","","","kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F22-'4. Billing Det. for Def-Var'!H22","v":0},null,null,null,null,null,0,null,"","","","kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F23-'4. Billing Det. for Def-Var'!H23","v":0},null,null,null,null,null,0,null,"","","","kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":0},{"$f":"'4. Billing Det. for Def-Var'!F24-'4. Billing Det. for Def-Var'!H24","v":0},null,null,null,null,null,0,null,"","","","kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0},{"$f":"'4. Billing Det. for Def-Var'!F25-'4. Billing Det. for Def-Var'!H25","v":0},null,null,null,null,null,0,null,"","","","kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":0},{"$f":"'4. Billing Det. for Def-Var'!F26-'4. Billing Det. for Def-Var'!H26","v":0},null,null,null,null,null,0,null,"","","","kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":0},{"$f":"'4. Billing Det. for Def-Var'!F27-'4. Billing Det. for Def-Var'!H27","v":0}]
[]
[null,null,{"$f":"SUM(C17:C28)","v":0},{"$f":"SUM(D17:D28)","v":0},0,0,0,0,0,0,0,{"$f":"'6A. GA Allocation_Class A'!D27","v":0}]
[]
[]
[null,"*For new Class A customers (who became Class A in 2016), add their consumption only related to July to December period."]
[]
[]
[]
[null,"2015 DATA","Total Metered Non-RPP consumption minus WMP",null,"Total  Metered Class A Consumption in 2015 (partial and/or full year Class A customers)*",null,"Total Metered Consumption for New Class A customer(s) in the period prior to becoming Class A (i.e. Jan. 1 - June 30, 2015) "]
[null,null,"kWh","kW","kWh","kW","kWh"]
[]
[null,{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F49-'4. Billing Det. for Def-Var'!H49","v":0}]
[null,{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F50-'4. Billing Det. for Def-Var'!H50","v":0}]
[null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F51-'4. Billing Det. for Def-Var'!H51","v":0}]
[null,"LARGE USE SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F52-'4. Billing Det. for Def-Var'!H52","v":0}]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F53-'4. Billing Det. for Def-Var'!H53","v":0}]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F54-'4. Billing Det. for Def-Var'!H54","v":0}]
[null,"STREET LIGHTING SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F55-'4. Billing Det. for Def-Var'!H55","v":0}]
[null,0,{"$f":"'4. Billing Det. for Def-Var'!F56-'4. Billing Det. for Def-Var'!H56","v":0}]
[null,0,{"$f":"'4. Billing Det. for Def-Var'!F57-'4. Billing Det. for Def-Var'!H57","v":0}]
[null,0,{"$f":"'4. Billing Det. for Def-Var'!F58-'4. Billing Det. for Def-Var'!H58","v":0}]
[null,0,{"$f":"'4. Billing Det. for Def-Var'!F59-'4. Billing Det. for Def-Var'!H59","v":0}]
[]
[null,null,{"$f":"SUM(C39:C50)","v":0},{"$f":"SUM(D39:D50)","v":0},0,0,0]

{"sheet":"6A. GA Allocation_Class A","index":8,"n_rows":43,"n_cols":15,"rows_kept":43,"cut":false,"hidden":true,"merged":[[29,1,29,3],[1,1,8,6],[28,1,28,4],[11,1,11,5],[13,3,13,9],[15,1,15,5],[22,1,22,3]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the GA balance to former Class B customers who contributed to the current GA balance but are now Class A customers. The tables below calculate specific amounts for each customer who made the change. Consistent with both decisions for 2016 rates and EDDVAR, distributors are generally expected to settle the amount through 12 equal adjustments to bills. A one-time settlement is acceptable if the affected customer has expressed a clear preference for this approach. (see Filing Requirements section 3.2.5.2)"]
[]
[null,"Year of Group 1 Account Balance Last Disposed",2015,"(e.g. If in the 2017 EDR process, you received approval to dispose the GA variance account balance as of December 31, 2014, please enter 2014 in cell C16.)"]
[]
[null,"Allocation of total Non-RPP consumption (kWh) between Class B and New Class A (Former Class B) customers"]
[null,null,null,"Total",2016,2015,2014,2013,2012]
[null,"Total Class B Consumption for Years Since Last Disposition (Non-RPP consumption LESS WMP and Class A)","A",{"$f":"SUM(E18:I18)","v":0},{"$f":"'6. GA Calculation'!C29-'6. GA Calculation'!E29","v":0}]
[null,"New Class A Customer(s)' Former Class B Consumption","B",{"$f":"SUM(E19:I19)","v":0},{"$f":"E43","v":0},{"$f":"F43","v":0},{"$f":"G43","v":0},{"$f":"H43","v":0},{"$f":"I43","v":0}]
[null,"Portion of Consumption of Former Class B Customers","C=B/A",{"$f":"IFERROR(+D19/D18,0)","v":0}]
[]
[]
[null,"Allocation of Total GA Balance $"]
[]
[null,"Total GA Balance","D",{"$f":"'3. Continuity Schedule'!CD29","v":0}]
[null,"New Class A Customer(s)' Former Class B Portion of GA Balance","E=C*D",{"$f":"+D20*D25","v":0}]
[null,"GA Balance to be disposed to Current Class B Customers","F=D-E",{"$f":"+D25-D26","v":0},null,null,null,null,null,null,null,null,null,null,"s"]
[]
[null,"Allocation of GA Balances to Former Class B Customers"]
[null,"# of Former Class B customer(s)"]
[null,"Customer",null,"Total Metered kWh Consumption for each new Class A customer for the period prior to becoming Class A","Metered kWh Consumption for each new Class A customer for the period prior to becoming Class A in 2016","Metered kWh Consumption for each new Class A customer for the period prior to becoming Class A in 2015","Metered kWh Consumption for each new Class A customer for the period prior to becoming Class A in 2014","Metered kWh Consumption for each new Class A customer for the period prior to becoming Class A in 2013","Metered kWh Consumption for each new Class A customer for the period prior to becoming Class A in 2012","% of kWh","Customer specific GA allocation for the period prior to becoming Class A","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E32:I32)","v":0},null,null,null,null,null,{"$f":"IFERROR(+D32/$D$43,0)","v":0},{"$f":"+J32*$D$26","v":0},{"$f":"+K32/12","v":0}]
[null,"Customer 2",null,0,null,null,null,null,null,0,{"$f":"+J33*$D$26","v":0},{"$f":"+K33/12","v":0}]
[null,"Customer 3",null,0,null,null,null,null,null,0,0,0]
[null,"Customer 4",null,0,null,null,null,null,null,0,0,0]
[null,"Customer 5",null,0,null,null,null,null,null,0,0,0]
[null,"Customer 6",null,0,null,null,null,null,null,0,0,0]
[null,"Customer 7",null,0,null,null,null,null,null,0,0,0]
[null,"Customer 8",null,0,null,null,null,null,null,0,{"$f":"+J39*$D$26","v":0},{"$f":"+K39/12","v":0}]
[null,"Customer 9",null,0,null,null,null,null,null,0,0,0]
[null,"Customer 10",null,0,null,null,null,null,null,0,0,0]
[null,"Customer 11",null,0,null,null,null,null,null,0,0,0]
[null,"Total",null,{"$f":"SUM(D32:D42)","v":0},{"$f":"SUM(E32:E42)","v":0},{"$f":"SUM(F32:F42)","v":0},{"$f":"SUM(G32:G38)","v":0},0,0,{"$f":"SUM(J32:J42)","v":0},{"$f":"SUM(K32:K42)","v":0}]

{"sheet":"7. Calculation of Def-Var RR","index":9,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,8,7],[14,10,15,10],[14,11,15,11],[15,12,15,13],[10,1,10,10],[11,1,11,2],[12,1,12,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[14,8,15,8],[14,9,15,9]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Input required at cell D13 only.  This workshseet calculates rate riders related to the Deferral/Variance Account Disposition (if applicable) and rate riders for Account 1568.  Rate Riders will not be generated for the microFIT class."]
[null,"Default Rate Rider Recovery Period (in months)",null,12]
[null,"Proposed Rate Rider Recovery Period (in months)",null,12,{"$f":"IF(D13>0, \"Rate Rider Recovery to be used below\", \"If no rate rider recovery period is proposed then the default recovery period of 12 months will be used\")","v":"Rate Rider Recovery to be used below"}]
[]
[null,null,null,"Total Metered kWh","Metered kW \nor kVA","Total Metered kWh less WMP consumption ","Total Metered kW less WMP consumption ","Allocation of Group 1 Account Balances to All Classes 2","Allocation of Group 1 Account Balances to Non-WMP Classes Only \n(if Applicable) 2","Deferral/Variance Account Rate Rider 2","Deferral/Variance Account Rate Rider for Non-WMP \n(if applicable) 2","Account 1568 Rate Rider"]
[null,"Rate Class","Unit",null,null,null,null,null,null,null,null,null,"Revenue Reconciliation:",null,"Revenue\n Reconcilation 1"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C17","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D17","v":0},{"$f":"'4. Billing Det. for Def-Var'!E17","v":0},{"$f":"'4. Billing Det. for Def-Var'!J17","v":0},{"$f":"'4. Billing Det. for Def-Var'!K17","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G16:V16)-I17","v":0},null,{"$f":"IF(ISERROR(H17/D17),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H17/D17/(D$12/12), H17/D17/(D$13/12)))","v":0},{"$f":"IF(ISERROR(I17/F17),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), I17/F17/(D$12/12), I17/F17/(D$13/12)))","v":0},{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T17/D17), 0, IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), ('4. Billing Det. for Def-Var'!T17/D17)/(D$12/12), ('4. Billing Det. for Def-Var'!T17/D17)/(D$13/12)))","v":0},{"$f":"J17*D17","v":0},{"$f":"K17*F17","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C18","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D18","v":0},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},{"$f":"'4. Billing Det. for Def-Var'!J18","v":0},{"$f":"'4. Billing Det. for Def-Var'!K18","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G17:V17)-I18","v":0},null,{"$f":"IF(ISERROR(H18/D18),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H18/D18/(D$12/12), H18/D18/(D$13/12)))","v":0},{"$f":"IF(ISERROR(I18/F18),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), I18/F18/(D$12/12), I18/F18/(D$13/12)))","v":0},{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T18/D18), 0, IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), ('4. Billing Det. for Def-Var'!T18/D18)/(D$12/12), ('4. Billing Det. for Def-Var'!T18/D18)/(D$13/12)))","v":0},{"$f":"J18*D18","v":0},{"$f":"K18*F18","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C19","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D19","v":0},{"$f":"'4. Billing Det. for Def-Var'!E19","v":0},{"$f":"'4. Billing Det. for Def-Var'!J19","v":0},{"$f":"'4. Billing Det. for Def-Var'!K19","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G18:V18)-I19","v":{"$error":"#VALUE!"}},{"$f":"'5. Allocating Def-Var Balances'!I18+'5. Allocating Def-Var Balances'!N18","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(H19/E19),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H19/E19/(D$12/12), H19/E19/(D$13/12)))","v":0},{"$f":"IF(ISERROR(I19/G19),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), I19/G19/(D$12/12), I19/G19/(D$13/12)))","v":0},{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T19/D19), 0, IF(OR(ISBLANK(D13), OR(D13=0, D13=\"\")), ('4. Billing Det. for Def-Var'!T19/D19)/(D12/12), ('4. Billing Det. for Def-Var'!T19/D19)/(D13/12)))","v":0},{"$f":"J19*E19","v":0},{"$f":"K19*G19","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C20","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D20","v":0},{"$f":"'4. Billing Det. for Def-Var'!E20","v":0},{"$f":"'4. Billing Det. for Def-Var'!J20","v":0},{"$f":"'4. Billing Det. for Def-Var'!K20","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G19:V19)-I20","v":{"$error":"#VALUE!"}},{"$f":"'5. Allocating Def-Var Balances'!I19+'5. Allocating Def-Var Balances'!N19","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(H20/E20),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H20/E20/(D$12/12), H20/E20/(D$13/12)))","v":0},{"$f":"IF(ISERROR(I20/G20),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), I20/G20/(D$12/12), I20/G20/(D$13/12)))","v":0},{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T20/D20), 0, IF(OR(ISBLANK(D14), OR(D14=0, D14=\"\")), ('4. Billing Det. for Def-Var'!T20/D20)/(D13/12), ('4. Billing Det. for Def-Var'!T20/D20)/(D14/12)))","v":0},{"$f":"J20*E20","v":0},{"$f":"K20*G20","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D21","v":0},{"$f":"'4. Billing Det. for Def-Var'!E21","v":0},{"$f":"'4. Billing Det. for Def-Var'!J21","v":0},{"$f":"'4. Billing Det. for Def-Var'!K21","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G20:V20)-I21","v":0},null,{"$f":"IF(ISERROR(H21/E21),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H21/E21/(D$12/12), H21/E21/(D$13/12)))","v":0},{"$f":"IF(ISERROR(I21/G21),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), I21/G21/(D$12/12), I21/G21/(D$13/12)))","v":0},{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T21/D21), 0, IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), ('4. Billing Det. for Def-Var'!T21/D21)/(D$12/12), ('4. Billing Det. for Def-Var'!T21/D21)/(D$13/12)))","v":0},{"$f":"J21*E21","v":0},{"$f":"K21*G21","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C22","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D22","v":0},{"$f":"'4. Billing Det. for Def-Var'!E22","v":0},{"$f":"'4. Billing Det. for Def-Var'!J22","v":0},{"$f":"'4. Billing Det. for Def-Var'!K22","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G21:V21)-I22","v":0},null,{"$f":"IF(ISERROR(H22/E22),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H22/E22/(D$12/12), H22/E22/(D$13/12)))","v":0},0,{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T22/D22), 0, IF(OR(ISBLANK(D18), OR(D18=0, D18=\"\")), ('4. Billing Det. for Def-Var'!T22/D22)/(D17/12), ('4. Billing Det. for Def-Var'!T22/D22)/(D18/12)))","v":0},{"$f":"J22*E22","v":0},{"$f":"K22*G22","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D23","v":0},{"$f":"'4. Billing Det. for Def-Var'!E23","v":0},{"$f":"'4. Billing Det. for Def-Var'!J23","v":0},{"$f":"'4. Billing Det. for Def-Var'!K23","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G22:V22)-I23","v":0},null,{"$f":"IF(ISERROR(H23/D23),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H23/D23/(D$12/12), H23/D23/(D$13/12)))","v":0},{"$f":"IF(ISERROR(I23/F23),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), I23/F23/(D$12/12), I23/F23/(D$13/12)))","v":0},{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T23/D23), 0, IF(OR(ISBLANK(D17), OR(D17=0, D17=\"\")), ('4. Billing Det. for Def-Var'!T23/D23)/(D16/12), ('4. Billing Det. for Def-Var'!T23/D23)/(D17/12)))","v":0},{"$f":"J23*D23","v":0},{"$f":"K23*F23","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":0},{"$f":"'4. Billing Det. for Def-Var'!C24","v":0},{"$f":"'4. Billing Det. for Def-Var'!D24","v":0},{"$f":"'4. Billing Det. for Def-Var'!E24","v":0},{"$f":"'4. Billing Det. for Def-Var'!J24","v":0},{"$f":"'4. Billing Det. for Def-Var'!K24","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G23:V23)-I24","v":0},null,{"$f":"IF(ISERROR(H24/E24),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H24/E24/(D$12/12), H24/E24/(D$13/12)))","v":0},{"$f":"IF(ISERROR(I24/G24),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), I24/G24/(D$12/12), I24/G24/(D$13/12)))","v":0},{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T24/D24), 0, IF(OR(ISBLANK(D18), OR(D18=0, D18=\"\")), ('4. Billing Det. for Def-Var'!T24/D24)/(D17/12), ('4. Billing Det. for Def-Var'!T24/D24)/(D18/12)))","v":0},{"$f":"J24*E24","v":0},{"$f":"K24*G24","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0},{"$f":"'4. Billing Det. for Def-Var'!C25","v":0},{"$f":"'4. Billing Det. for Def-Var'!D25","v":0},{"$f":"'4. Billing Det. for Def-Var'!E25","v":0},{"$f":"'4. Billing Det. for Def-Var'!J25","v":0},{"$f":"'4. Billing Det. for Def-Var'!K25","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G24:V24)-I25","v":0},null,{"$f":"IF(ISERROR(H25/E25),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H25/E25/(D$12/12), H25/E25/(D$13/12)))","v":0},0,{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T25/D25), 0, IF(OR(ISBLANK(D19), OR(D19=0, D19=\"\")), ('4. Billing Det. for Def-Var'!T25/D25)/(D18/12), ('4. Billing Det. for Def-Var'!T25/D25)/(D19/12)))","v":0},{"$f":"J25*E25","v":0},{"$f":"K25*G25","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":0},{"$f":"'4. Billing Det. for Def-Var'!C26","v":0},{"$f":"'4. Billing Det. for Def-Var'!D26","v":0},{"$f":"'4. Billing Det. for Def-Var'!E26","v":0},{"$f":"'4. Billing Det. for Def-Var'!J26","v":0},{"$f":"'4. Billing Det. for Def-Var'!K26","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G25:V25)-I26","v":0},null,0,0,{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T26/D26), 0, IF(OR(ISBLANK(D20), OR(D20=0, D20=\"\")), ('4. Billing Det. for Def-Var'!T26/D26)/(D19/12), ('4. Billing Det. for Def-Var'!T26/D26)/(D20/12)))","v":0},0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":0},{"$f":"'4. Billing Det. for Def-Var'!C27","v":0},{"$f":"'4. Billing Det. for Def-Var'!D27","v":0},{"$f":"'4. Billing Det. for Def-Var'!E27","v":0},{"$f":"'4. Billing Det. for Def-Var'!J27","v":0},{"$f":"'4. Billing Det. for Def-Var'!K27","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G26:V26)-I27","v":0},null,0,0,{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T27/D27), 0, IF(OR(ISBLANK(D21), OR(D21=0, D21=\"\")), ('4. Billing Det. for Def-Var'!T27/D27)/(D20/12), ('4. Billing Det. for Def-Var'!T27/D27)/(D21/12)))","v":0},{"$f":"SUM(M17:M26)","v":0},{"$f":"SUM(N17:N26)","v":0},{"$f":"SUM(M27:N27)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O27-'3. Continuity Schedule'!CD41+'CBR 1580 Sub-Account'!O33","v":{"$error":"#DIV/0!"}}]
[]
[null,"1 When calculating the revenue reconciliation for distributors with Class A customers, the balances of sub-account 1580-CBR Class A and B will not be taken into consideration since the rate riders, if any, are calculated outside of the model."]
[null,"2 Only for rate classes with WMP customers are the Deferral/Variance Account Rate Riders for Non-WMP (column H and J) calculated separately. For all rate classes without WMP customers, balances in account 1580 and 1588 are included in column H and disposed through a combined Deferral/Variance Account and Rate Rider."]

{"sheet":"8. STS-Tax Change","index":10,"n_rows":46,"n_cols":22,"rows_kept":46,"cut":false,"hidden":true,"merged":[[14,1,14,11],[18,1,18,8],[1,1,8,14]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rates","Effective"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal & Provincial","2016-01-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As of June 20, 2012"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal income tax",0.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General corporate rate",-0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal tax abatement",{"$f":"SUM(V5:V6)","v":0.28000000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Adjusted federal rate",-0.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate reduction",{"$f":"V7+V8","v":0.15000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario income tax ",0.115]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined federal and Ontario ",{"$f":"V9+V10","v":0.26500000000000001}]
[null,"Summary - Sharing of Tax Change Forecast Amounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal & Ontario Small Business"]
[null,{"$f":"\"For the \" & '1. Information Sheet'!G32 & \" year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)\"","v":"For the 2015 year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal small business threshold",500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario Small Business Threshold",500000]
[]
[null,"1. Tax Related Amounts Forecast from Capital Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"'1. Information Sheet'!G32","v":2015},null,2018,null,null,null,null,null,"Federal small business rate",0.105]
[null,"Taxable Capital (if you are not claiming capital tax, please enter your OEB-Approved Rate Base)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario small business rate",4.4999999999999998E-2]
[null,"Deduction from taxable capital up to $15,000,000",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M21","v":0}]
[]
[null,"Net Taxable Capital ",null,null,null,null,null,null,null,null,null,null,{"$f":"M19-M21","v":0},null,{"$f":"O19-O21","v":0}]
[]
[null,"Rate",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"Ontario Tax Rate (Maximum 11.5%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal tax rate (Maximum 15%)"]
[null,"Ontario Capital Tax (Deductible, not grossed-up)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M23>0, M23*M25, 0)*181/365","v":0},null,0,null,null,null,null,null,"Combined tax rate (Maximum 26.5%)"]
[]
[null,"2. Tax Related Amounts Forecast from lncome Tax Rate Changes "]
[null,"Regulatory Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M30","v":0}]
[]
[null,"Corporate Tax Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"'[41]8. STS - Tax Change'!$L$32","v":0.26500000000000001},null,{"$f":"IF(ratebase>15000000, 26.5%, IF(ratebase<10000000, 15%, 15%+11.5%*((ratebase-10000000)/5000000)))","v":0.15}]
[]
[null,"Tax Impact ",null,null,null,null,null,null,null,null,null,null,{"$f":"M30*M32-M15","v":0},null,{"$f":"O30*O32-M15","v":0}]
[]
[null,"Grossed-up Tax Amount",null,null,null,null,null,null,null,null,null,null,{"$f":"M34/(1-M32)","v":0},null,{"$f":"O34/(1-O32)","v":0}]
[]
[null,"Tax Related Amounts Forecast from Capital Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"M27","v":0},null,{"$f":"O27","v":0}]
[]
[null,"Tax Related Amounts Forecast from lncome Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"M36","v":0},null,{"$f":"O36","v":0}]
[]
[null,"Total Tax Related Amounts",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M40,M38)","v":0},null,{"$f":"SUM(O40,O38)","v":0}]
[]
[null,"Incremental Tax Savings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42-M42","v":0}]
[]
[null,"Sharing of Tax Amount (50%)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O44","v":0}]

{"sheet":"9. Shared Tax - RR","index":11,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,8,6],[33,8,41,11]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calculation of Rebased Revenue Requirement and Allocation of Tax Sharing Amount.  Enter data from the last OEB-Approved Cost of Service application in columns D through I."]
[null,"As per Chapter 3 Filing Requirements, shared tax rate riders are based on a 1 year disposition."]
[]
[null,"Rate Class",null,"Re-based Billed Customers or Connections","Re-based Billed kWh","Re-based Billed kW","Re-based Service Charge","Re-based Distribution Volumetric Rate kWh","Re-based Distribution Volumetric Rate kW","Service Charge Revenue","Distribution Volumetric Rate Revenue \nkWh","Distribution Volumetric Rate Revenue \nkW","Revenue Requirement from Rates","Service Charge \n% Revenue","Distribution Volumetric Rate \n% Revenue \nkWh","Distribution Volumetric Rate \n% Revenue \nkW","Total % Revenue"]
[null,null,null,"A","B","C","D","E","F","G = A * D *12","H = B * E","I = C * F","J = G + H + I","K = G / J","L = H / J","M = I / J","N = J / R"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C17","v":"kWh"},null,null,null,null,null,null,{"$f":"G17*D17*12","v":0},{"$f":"E17*H17","v":0},{"$f":"F17*I17","v":0},{"$f":"J17+K17+L17","v":0},{"$f":"IF(ISERROR(J17/M17),0,J17/M17)","v":0},{"$f":"IF(ISERROR(K17/M17),0,K17/M17)","v":0},{"$f":"IF(ISERROR(L17/M17),0,L17/M17)","v":0},{"$f":"IF(ISERROR(M17/M$30),0,M17/M$30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C18","v":"kWh"},null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISERROR(J18/M18),0,J18/M18)","v":0},{"$f":"IF(ISERROR(K18/M18),0,K18/M18)","v":0},{"$f":"IF(ISERROR(L18/M18),0,L18/M18)","v":0},{"$f":"IF(ISERROR(M18/M$30),0,M18/M$30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C19","v":"kW"},null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(ISERROR(L19/M19),0,L19/M19)","v":0},0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C20","v":"kW"},null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":"kW"},null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C22","v":"kW"},null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":"kWh"},null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":0},{"$f":"'4. Billing Det. for Def-Var'!C24","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0},{"$f":"'4. Billing Det. for Def-Var'!C25","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":0},{"$f":"'4. Billing Det. for Def-Var'!C26","v":0},null,null,null,null,null,null,{"$f":"G26*D26*12","v":0},{"$f":"E26*H26","v":0},{"$f":"F26*I26","v":0},{"$f":"J26+K26+L26","v":0},{"$f":"IF(ISERROR(J26/M26),0,J26/M26)","v":0},{"$f":"IF(ISERROR(K26/M26),0,K26/M26)","v":0},{"$f":"IF(ISERROR(L26/M26),0,L26/M26)","v":0},0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":0},{"$f":"'4. Billing Det. for Def-Var'!C27","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":0},{"$f":"SUM(E17:E29)","v":0},0,null,null,null,{"$f":"SUM(J17:J29)","v":0},{"$f":"SUM(K17:K29)","v":0},0,0,null,null,null,{"$f":"SUM(Q17:Q29)","v":0}]
[]
[]
[null,"Rate Class",null,"Total kWh\n(most recent RRR filing)","Total kW\n(most recent RRR filing)","Allocation of Tax Savings by Rate Class","Distribution Rate Rider"]
[null,{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",{"$f":"'4. Billing Det. for Def-Var'!D17","v":0},{"$f":"'4. Billing Det. for Def-Var'!E17","v":0},{"$f":"F$48*Q17","v":0},{"$f":"ROUND(F34/'4. Billing Det. for Def-Var'!U17,2)","v":{"$error":"#DIV/0!"}},"$/Customer","If the allocated tax sharing amount does not produce a rate rider in one or more rate class (except for the Standby rate class), a distributor is required to transfer the entire OEB-approved tax sharing amount into account 1595 for disposition at a later date (see Filing Requirements, Appendix B)"]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","kWh",{"$f":"'4. Billing Det. for Def-Var'!D18","v":0},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},0,{"$f":"IFERROR(ROUND(IF(E35<>0,F35/E35,F35/D35),4),\"\")","v":""},"$/kWh"]
[null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D19","v":0},{"$f":"'4. Billing Det. for Def-Var'!E19","v":0},0,{"$f":"IFERROR(ROUND(IF(E36<>0,F36/E36,F36/D36),4),\"\")","v":""},"$/kW"]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D20","v":0},{"$f":"'4. Billing Det. for Def-Var'!E20","v":0},0,"","$/kW"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D21","v":0},{"$f":"'4. Billing Det. for Def-Var'!E21","v":0},0,"","$/kWh"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D22","v":0},{"$f":"'4. Billing Det. for Def-Var'!E22","v":0},0,"","$/kWh"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kWh",{"$f":"'4. Billing Det. for Def-Var'!D23","v":0},{"$f":"'4. Billing Det. for Def-Var'!E23","v":0},0,"","$/kW"]
[null,0,0,{"$f":"'4. Billing Det. for Def-Var'!D24","v":0},{"$f":"'4. Billing Det. for Def-Var'!E24","v":0},0,"","$/kW"]
[null,0,0,{"$f":"'4. Billing Det. for Def-Var'!D25","v":0},{"$f":"'4. Billing Det. for Def-Var'!E25","v":0},0,"","$/kWh"]
[null,0,0,{"$f":"'4. Billing Det. for Def-Var'!D26","v":0},{"$f":"'4. Billing Det. for Def-Var'!E26","v":0},{"$f":"F$48*Q30","v":0},"","$/kWh"]
[null,0,0,{"$f":"'4. Billing Det. for Def-Var'!D27","v":0},{"$f":"'4. Billing Det. for Def-Var'!E27","v":0},{"$f":"F$48*Q31","v":0},"","$/kW"]
[null,null,null,null,null,0,{"$f":"IFERROR(ROUND(IF(E45<>\"\",F45/E45,F45/D45),4),\"\")","v":""}]
[null,null,null,null,null,0]
[]
[null,null,null,{"$f":"SUM(D34:D47)","v":0},{"$f":"SUM(E34:E47)","v":0},{"$f":"ROUND('8. STS-Tax Change'!O46,2)","v":0}]

{"sheet":"10. RTSR - Current Rates","index":12,"n_rows":29,"n_cols":53,"rows_kept":29,"cut":false,"hidden":true,"merged":[[12,1,12,8],[1,1,8,4]]}
["Back to Index","Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Columns F and G must match the data from the most recent RRR filing.  \nRates have been imported from Tab 2.  As well, the Loss Factor has been imported from \"Model Specs\" tab. \nIf the data needs to be modified, please make the necessary adjustments and note the changes in your manager's summary.  "]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable Loss Factor","Loss Adjusted Billed kWh"]
["R_TN",{"$f":"'Model Specs'!C15","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"VLOOKUP(A16,RATES,4,FALSE)","v":0},{"$f":"'4. Billing Det. for Def-Var'!D17","v":0},0,{"$f":"LLF","v":1.0379},{"$f":"F16*H16","v":0}]
["R_TC",{"$f":"B16","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F16","v":0},0,1.0379,{"$f":"F17*H17","v":0}]
["GSL_TN",{"$f":"'Model Specs'!C16","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",0,{"$f":"'4. Billing Det. for Def-Var'!D18","v":0},0,1.0379,0]
["GSL_TC",{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F18","v":0},0,1.0379,0]
["GSG_TN",{"$f":"'Model Specs'!C17","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",0,{"$f":"'4. Billing Det. for Def-Var'!D19","v":0},{"$f":"'4. Billing Det. for Def-Var'!E19","v":0},1.0379,0]
["GSG_TC",{"$f":"B20","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F20","v":0},{"$f":"G20","v":0},1.0379,0]
["LU_TN",{"$f":"'Model Specs'!C18","v":"LARGE USE SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",0,{"$f":"'4. Billing Det. for Def-Var'!D20","v":0},{"$f":"'4. Billing Det. for Def-Var'!E20","v":0},1.0379,0]
["LU_TC",{"$f":"B22","v":"LARGE USE SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F22","v":0},{"$f":"G22","v":0},1.0379,0]
["USL_TN",{"$f":"'Model Specs'!C19","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",0,{"$f":"'4. Billing Det. for Def-Var'!D21","v":0},{"$f":"'4. Billing Det. for Def-Var'!E21","v":0},1.0379,0]
["USL_TC",{"$f":"B24","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",0,{"$f":"F24","v":0},{"$f":"G24","v":0},1.0379,0]
["SEN_TN",{"$f":"'Model Specs'!C20","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",0,{"$f":"'4. Billing Det. for Def-Var'!D23","v":0},{"$f":"'4. Billing Det. for Def-Var'!E23","v":0},1.0379,0]
["SEN_TC",{"$f":"B26","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F26","v":0},{"$f":"G26","v":0},1.0379,0]
["SL_TN",{"$f":"'Model Specs'!C21","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"VLOOKUP(A28,RATES,4,FALSE)","v":0},{"$f":"F27","v":0},{"$f":"G27","v":0},1.0379,{"$f":"F28*H28","v":0}]
["SL_TC",{"$f":"B28","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,0,0,1.0379,0]

{"sheet":"11. RTSR-UTRs & Sub-Tx","index":13,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":true,"merged":[[1,1,8,6]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2016,null,2017,null,2018]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,3.66,null,{"$f":"G16","v":3.66}]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,0.87,null,{"$f":"G18","v":0.87}]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,2.02,null,{"$f":"G20","v":2.02}]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,2016,null,2017,null,2018]
[null,null,null,null,"Feb - Dec 2016",null,"Jan - Dec 2017"]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.3395999999999999,null,3.1941999999999999,null,{"$f":"G29","v":3.1941999999999999}]
[]
[null,"Line Connection Service Rate","kW",null,0.77910000000000001,null,0.77100000000000002,null,{"$f":"G31","v":0.77100000000000002}]
[]
[null,"Transformation Connection Service Rate","kW",null,1.7713000000000001,null,1.7493000000000001,null,{"$f":"G33","v":1.7493000000000001}]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,2.5504000000000002,null,{"$f":"SUM(G33,G31)","v":2.5203000000000002},null,{"$f":"G35","v":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2016,null,2017,null,2018]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",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,{"$f":"E48+E46","v":0},null,{"$f":"G48+G46","v":0},null,{"$f":"I48+I46","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,2016,null,2017,null,2018]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E63+E61","v":0},null,{"$f":"G63+G61","v":0},null,{"$f":"I63+I61","v":0}]
[]
[null,null,null,null,"Historical 2016",null,"Current 2017",null,"Forecast 2018"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"12. RTSR-Historic Wholesale","index":14,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":true,"merged":[[1,1,8,10],[15,11,15,13],[33,3,33,5],[33,7,33,9],[33,11,33,13],[12,1,12,11],[15,3,15,5],[15,7,15,9],[90,3,90,5],[90,7,90,9],[90,11,90,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[52,3,52,5],[52,7,52,9],[52,11,52,13],[71,3,71,5],[71,7,71,9],[71,11,71,13]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter billing detail for wholesale transmission for the same reporting period as the billing determinants on Tab 10.   For Hydro One Sub-transmission Rates, if you are charged a combined Line and Transformer connection rate, please ensure that both the Line Connection and Transformation Connection columns are completed. \nIf any of the Hydro One Sub-transmission rates (column E, I and M) are highlighted in orange, please double check the billing data entered in \"Units Billed\" and \"Amount\" columns. The highlighted rates do not match the Hydro One Sub-transmission rates approved for that time period. If data has been entered correctly, please provide explanation for the discrepancy in rates.\n"]
[]
[]
[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,null,{"$f":"IF(D19<>0,F19/D19,0)","v":0},null,null,null,{"$f":"IF(H19<>0,J19/H19,0)","v":0},null,null,null,{"$f":"IF(L19<>0,N19/L19,0)","v":0},null,null,{"$f":"J19+N19","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,{"$f":"SUM(D19:D30)","v":0},{"$f":"IF(D32<>0,F32/D32,0)","v":0},{"$f":"SUM(F19:F30)","v":0},null,{"$f":"SUM(H19:H30)","v":0},{"$f":"IF(H32<>0,J32/H32,0)","v":0},{"$f":"SUM(J19:J30)","v":0},null,{"$f":"SUM(L19:L30)","v":0},{"$f":"IF(L32<>0,N32/L32,0)","v":0},{"$f":"SUM(N19:N30)","v":0},null,{"$f":"SUM(P19:P30)","v":0}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D38<>0,F38/D38,0)","v":0},null,null,null,{"$f":"IF(H38<>0,J38/H38,0)","v":0},9927.48,null,null,{"$f":"IF(L38<>0,N38/L38,0)","v":0},null,null,{"$f":"J38+N38","v":9927.48}]
[null,"February",null,null,{"$f":"IF(D39<>0,F39/D39,0)","v":0},null,null,null,0,9453.31,null,null,0,null,null,{"$f":"J39+N39","v":9453.31}]
[null,"March",null,null,0,null,null,null,0,9211.16,null,null,0,null,null,9211.16]
[null,"April",null,null,0,null,null,null,0,9228.06,null,null,0,null,null,9228.06]
[null,"May",null,null,0,null,null,null,0,9397.34,null,null,0,null,null,9397.34]
[null,"June",null,null,0,null,null,null,0,20086.54,null,null,0,null,null,20086.54]
[null,"July",null,null,0,null,null,null,0,8958.57,null,null,0,null,null,8958.57]
[null,"August",null,null,0,null,null,null,0,9151.17,null,null,0,null,null,9151.17]
[null,"September",null,null,0,null,null,null,0,9076.5300000000007,null,null,0,null,null,9076.5300000000007]
[null,"October",null,null,0,null,null,null,0,16190.85,null,null,0,null,null,16190.85]
[null,"November",null,null,0,null,null,null,0,6778.57,null,null,0,null,null,6778.57]
[null,"December",null,null,0,null,null,null,0,9258.1,null,null,0,null,null,9258.1]
[]
[null,"Total",null,{"$f":"SUM(D38:D49)","v":0},{"$f":"IF(D51<>0,F51/D51,0)","v":0},{"$f":"SUM(F38:F49)","v":0},null,{"$f":"SUM(H38:H49)","v":0},{"$f":"IF(H51<>0,J51/H51,0)","v":0},{"$f":"SUM(J38:J49)","v":126717.68000000002},null,{"$f":"SUM(L38:L49)","v":0},{"$f":"IF(L51<>0,N51/L51,0)","v":0},{"$f":"SUM(N38:N49)","v":0},null,{"$f":"SUM(P38:P49)","v":126717.68000000002}]
[]
[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,{"$f":"IF(D57<>0,F57/D57,0)","v":0},null,null,null,{"$f":"IF(H57<>0,J57/H57,0)","v":0},null,null,null,{"$f":"IF(L57<>0,N57/L57,0)","v":0},null,null,{"$f":"J57+N57","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,{"$f":"SUM(D57:D68)","v":0},{"$f":"IF(D70<>0,F70/D70,0)","v":0},{"$f":"SUM(F57:F68)","v":0},null,{"$f":"SUM(H57:H68)","v":0},{"$f":"IF(H70<>0,J70/H70,0)","v":0},{"$f":"SUM(J57:J68)","v":0},null,{"$f":"SUM(L57:L68)","v":0},{"$f":"IF(L70<>0,N70/L70,0)","v":0},{"$f":"SUM(N57:N68)","v":0},null,{"$f":"SUM(P57:P68)","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,{"$f":"IF(D76<>0,F76/D76,0)","v":0},null,null,null,{"$f":"IF(H76<>0,J76/H76,0)","v":0},null,null,null,{"$f":"IF(L76<>0,N76/L76,0)","v":0},null,null,{"$f":"J76+N76","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,{"$f":"SUM(D76:D87)","v":0},{"$f":"IF(D89<>0,F89/D89,0)","v":0},{"$f":"SUM(F76:F87)","v":0},null,{"$f":"SUM(H76:H87)","v":0},{"$f":"IF(H89<>0,J89/H89,0)","v":0},{"$f":"SUM(J76:J87)","v":0},null,{"$f":"SUM(L76:L87)","v":0},{"$f":"IF(L89<>0,N89/L89,0)","v":0},{"$f":"SUM(N76:N87)","v":0},null,{"$f":"SUM(P76:P87)","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,{"$f":"D19+D38+D57+D76","v":0},{"$f":"IF(D95<>0,F95/D95,0)","v":0},{"$f":"F19+F38+F57+F76","v":0},null,{"$f":"H19+H38+H57+H76","v":0},{"$f":"IF(H95<>0,J95/H95,0)","v":0},{"$f":"J19+J38+J57+J76","v":9927.48},null,{"$f":"L19+L38+L57+L76","v":0},{"$f":"IF(L95<>0,N95/L95,0)","v":0},{"$f":"N19+N38+N57+N76","v":0},null,{"$f":"J95+N95","v":9927.48}]
[null,"February",null,{"$f":"D20+D39+D58+D77","v":0},0,{"$f":"F20+F39+F58+F77","v":0},null,{"$f":"H20+H39+H58+H77","v":0},0,{"$f":"J20+J39+J58+J77","v":9453.31},null,{"$f":"L20+L39+L58+L77","v":0},0,{"$f":"N20+N39+N58+N77","v":0},null,9453.31]
[null,"March",null,0,0,0,null,0,0,9211.16,null,0,0,0,null,9211.16]
[null,"April",null,0,0,0,null,0,0,9228.06,null,0,0,0,null,9228.06]
[null,"May",null,0,0,0,null,0,0,9397.34,null,0,0,0,null,9397.34]
[null,"June",null,0,0,0,null,0,0,20086.54,null,0,0,0,null,20086.54]
[null,"July",null,0,0,0,null,0,0,8958.57,null,0,0,0,null,8958.57]
[null,"August",null,0,0,0,null,0,0,9151.17,null,0,0,0,null,9151.17]
[null,"September",null,0,0,0,null,0,0,9076.5300000000007,null,0,0,0,null,9076.5300000000007]
[null,"October",null,0,0,0,null,0,0,16190.85,null,0,0,0,null,16190.85]
[null,"November",null,0,0,0,null,0,0,6778.57,null,0,0,0,null,6778.57]
[null,"December",null,0,0,0,null,0,0,9258.1,null,0,0,0,null,9258.1]
[]
[null,"Total",null,{"$f":"SUM(D95:D106)","v":0},{"$f":"IF(D108<>0,F108/D108,0)","v":0},{"$f":"SUM(F95:F106)","v":0},null,{"$f":"SUM(H95:H106)","v":0},{"$f":"IF(H108<>0,J108/H108,0)","v":0},{"$f":"SUM(J95:J106)","v":126717.68000000002},null,{"$f":"SUM(L95:L106)","v":0},{"$f":"IF(L108<>0,N108/L108,0)","v":0},{"$f":"SUM(N95:N106)","v":0},null,{"$f":"SUM(P95:P106)","v":126717.68000000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'11. RTSR-UTRs & Sub-Tx'!E68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P108+P110","v":126717.68000000002}]

{"sheet":"13. RTSR-Current Wholesale","index":15,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":true,"merged":[[12,1,12,11],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13],[1,1,8,9],[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9],[53,11,53,13]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'12. RTSR-Historic Wholesale'!D19","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G16","v":3.66},{"$f":"D20*E20","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H19","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G18","v":0.87},{"$f":"H20*I20","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L19","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G20","v":2.02},{"$f":"L20*M20","v":0},null,{"$f":"J20+N20","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D20","v":0},{"$f":"E20","v":3.66},{"$f":"D21*E21","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H20","v":0},{"$f":"I20","v":0.87},{"$f":"H21*I21","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L20","v":0},{"$f":"M20","v":2.02},{"$f":"L21*M21","v":0},null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D21","v":0},{"$f":"E21","v":3.66},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H21","v":0},{"$f":"I21","v":0.87},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L21","v":0},{"$f":"M21","v":2.02},0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D22","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H22","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L22","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D23","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H23","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L23","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D24","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H24","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L24","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D25","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H25","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L25","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D26","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H26","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L26","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D27","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H27","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L27","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D28","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H28","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L28","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D29","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H29","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L29","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D30","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H30","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L30","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":0},{"$f":"IF(D33<>0,F33/D33,0)","v":0},{"$f":"SUM(F20:F31)","v":0},null,{"$f":"SUM(H20:H31)","v":0},{"$f":"IF(H33<>0,J33/H33,0)","v":0},{"$f":"SUM(J20:J31)","v":0},null,{"$f":"SUM(L20:L31)","v":0},{"$f":"IF(L33<>0,N33/L33,0)","v":0},{"$f":"SUM(N20:N31)","v":0},null,{"$f":"SUM(P20:P31)","v":0}]
[]
[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,{"$f":"'12. RTSR-Historic Wholesale'!D38","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G29","v":3.1941999999999999},{"$f":"D39*E39","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H38","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G31","v":0.77100000000000002},{"$f":"H39*I39","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L38","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G33","v":1.7493000000000001},{"$f":"L39*M39","v":0},null,{"$f":"J39+N39","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D39","v":0},{"$f":"E39","v":3.1941999999999999},{"$f":"D40*E40","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H39","v":0},{"$f":"I39","v":0.77100000000000002},{"$f":"H40*I40","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L39","v":0},{"$f":"M39","v":1.7493000000000001},{"$f":"L40*M40","v":0},null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D40","v":0},{"$f":"E40","v":3.1941999999999999},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H40","v":0},{"$f":"I40","v":0.77100000000000002},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L40","v":0},{"$f":"M40","v":1.7493000000000001},0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D41","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H41","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L41","v":0},{"$f":"M41","v":1.7493000000000001},0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D42","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H42","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L42","v":0},1.7493000000000001,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D43","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H43","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L43","v":0},1.7493000000000001,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D44","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H44","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L44","v":0},1.7493000000000001,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D45","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H45","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L45","v":0},1.7493000000000001,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D46","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H46","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L46","v":0},1.7493000000000001,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D47","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H47","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L47","v":0},1.7493000000000001,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D48","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H48","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L48","v":0},1.7493000000000001,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D49","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H49","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L49","v":0},1.7493000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":0},{"$f":"IF(D52<>0,F52/D52,0)","v":0},{"$f":"SUM(F39:F50)","v":0},null,{"$f":"SUM(H39:H50)","v":0},{"$f":"IF(H52<>0,J52/H52,0)","v":0},{"$f":"SUM(J39:J50)","v":0},null,{"$f":"SUM(L39:L50)","v":0},{"$f":"IF(L52<>0,N52/L52,0)","v":0},{"$f":"SUM(N39:N50)","v":0},null,{"$f":"SUM(P39:P50)","v":0}]
[]
[null,{"$f":"'[22]12. RTSR - Historical Wholesale'!B53","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,{"$f":"'12. RTSR-Historic Wholesale'!D57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G44","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G46","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G48","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D58","v":0},{"$f":"E58","v":0},{"$f":"D59*E59","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H58","v":0},{"$f":"I58","v":0},{"$f":"H59*I59","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L58","v":0},{"$f":"M58","v":0},{"$f":"L59*M59","v":0},null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D59","v":0},{"$f":"E59","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H59","v":0},{"$f":"I59","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L59","v":0},{"$f":"M59","v":0},0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D60","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H60","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L60","v":0},0,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D61","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H61","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L61","v":0},0,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D62","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H62","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L62","v":0},0,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D63","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H63","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L63","v":0},0,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D64","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H64","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L64","v":0},0,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D65","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H65","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L65","v":0},0,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D66","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H66","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L66","v":0},0,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D67","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H67","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L67","v":0},0,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D68","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H68","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L68","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D58:D69)","v":0},{"$f":"IF(D71<>0,F71/D71,0)","v":0},{"$f":"SUM(F58:F69)","v":0},null,{"$f":"SUM(H58:H69)","v":0},{"$f":"IF(H71<>0,J71/H71,0)","v":0},{"$f":"SUM(J58:J69)","v":0},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":0}]
[]
[null,{"$f":"'[22]12. RTSR - Historical Wholesale'!B72","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G59","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G61","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G63","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D77","v":0},{"$f":"E77","v":0},{"$f":"D78*E78","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H77","v":0},{"$f":"I77","v":0},{"$f":"H78*I78","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L77","v":0},{"$f":"M77","v":0},{"$f":"L78*M78","v":0},null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D78","v":0},{"$f":"E78","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H78","v":0},{"$f":"I78","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L78","v":0},{"$f":"M78","v":0},0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D79","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H79","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L79","v":0},{"$f":"M79","v":0},0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D80","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H80","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L80","v":0},0,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D81","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H81","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L81","v":0},0,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D82","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H82","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L82","v":0},0,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D83","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H83","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L83","v":0},0,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D84","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H84","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L84","v":0},0,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D85","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H85","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L85","v":0},0,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D86","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H86","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L86","v":0},0,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D87","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H87","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L87","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D77:D88)","v":0},{"$f":"IF(D90<>0,F90/D90,0)","v":0},{"$f":"SUM(F77:F88)","v":0},null,{"$f":"SUM(H77:H88)","v":0},{"$f":"IF(H90<>0,J90/H90,0)","v":0},{"$f":"SUM(J77:J88)","v":0},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","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,{"$f":"D20+D39+D58+D77","v":0},{"$f":"IF(D96<>0,F96/D96,0)","v":0},{"$f":"F20+F39+F58+F77","v":0},null,{"$f":"H20+H39+H58+H77","v":0},{"$f":"IF(H96<>0,J96/H96,0)","v":0},{"$f":"J20+J39+J58+J77","v":0},null,{"$f":"L20+L39+L58+L77","v":0},{"$f":"IF(L96<>0,N96/L96,0)","v":0},{"$f":"N20+N39+N58+N77","v":0},null,{"$f":"J96+N96","v":0}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":0},0,{"$f":"F21+F40+F59+F78","v":0},null,{"$f":"H21+H40+H59+H78","v":0},0,{"$f":"J21+J40+J59+J78","v":0},null,{"$f":"L21+L40+L59+L78","v":0},0,{"$f":"N21+N40+N59+N78","v":0},null,0]
[null,"March",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"April",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"May",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"June",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"July",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"August",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"September",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"October",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"November",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"December",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":0},{"$f":"IF(D109<>0,F109/D109,0)","v":0},{"$f":"SUM(F96:F107)","v":0},null,{"$f":"SUM(H96:H107)","v":0},{"$f":"IF(H109<>0,J109/H109,0)","v":0},{"$f":"SUM(J96:J107)","v":0},null,{"$f":"SUM(L96:L107)","v":0},{"$f":"IF(L109<>0,N109/L109,0)","v":0},{"$f":"SUM(N96:N107)","v":0},null,{"$f":"SUM(P96:P107)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'11. RTSR-UTRs & Sub-Tx'!G68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P109+P111","v":0}]

{"sheet":"14. RTSR-Forecast Wholesale","index":16,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":true,"merged":[[12,1,12,12],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13],[1,1,8,9],[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9],[53,11,53,13]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'12. RTSR-Historic Wholesale'!D19","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I16","v":3.66},{"$f":"D20*E20","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H19","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I18","v":0.87},{"$f":"H20*I20","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L19","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I20","v":2.02},{"$f":"L20*M20","v":0},null,{"$f":"J20+N20","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D20","v":0},{"$f":"E20","v":3.66},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H20","v":0},{"$f":"I20","v":0.87},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L20","v":0},{"$f":"M20","v":2.02},0,null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D21","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H21","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L21","v":0},2.02,0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D22","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H22","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L22","v":0},2.02,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D23","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H23","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L23","v":0},2.02,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D24","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H24","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L24","v":0},2.02,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D25","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H25","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L25","v":0},2.02,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D26","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H26","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L26","v":0},2.02,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D27","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H27","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L27","v":0},2.02,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D28","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H28","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L28","v":0},2.02,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D29","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H29","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L29","v":0},2.02,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D30","v":0},3.66,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H30","v":0},0.87,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L30","v":0},2.02,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":0},{"$f":"IF(D33<>0,F33/D33,0)","v":0},{"$f":"SUM(F20:F31)","v":0},null,{"$f":"SUM(H20:H31)","v":0},{"$f":"IF(H33<>0,J33/H33,0)","v":0},{"$f":"SUM(J20:J31)","v":0},null,{"$f":"SUM(L20:L31)","v":0},{"$f":"IF(L33<>0,N33/L33,0)","v":0},{"$f":"SUM(N20:N31)","v":0},null,{"$f":"SUM(P20:P31)","v":0}]
[]
[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,{"$f":"'12. RTSR-Historic Wholesale'!D38","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I29","v":3.1941999999999999},{"$f":"D39*E39","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H38","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I31","v":0.77100000000000002},{"$f":"H39*I39","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L38","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I33","v":1.7493000000000001},{"$f":"L39*M39","v":0},null,{"$f":"J39+N39","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D39","v":0},{"$f":"E39","v":3.1941999999999999},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H39","v":0},{"$f":"I39","v":0.77100000000000002},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L39","v":0},{"$f":"M39","v":1.7493000000000001},0,null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D40","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H40","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L40","v":0},1.7493000000000001,0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D41","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H41","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L41","v":0},1.7493000000000001,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D42","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H42","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L42","v":0},1.7493000000000001,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D43","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H43","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L43","v":0},1.7493000000000001,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D44","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H44","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L44","v":0},1.7493000000000001,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D45","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H45","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L45","v":0},1.7493000000000001,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D46","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H46","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L46","v":0},1.7493000000000001,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D47","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H47","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L47","v":0},1.7493000000000001,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D48","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H48","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L48","v":0},1.7493000000000001,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D49","v":0},3.1941999999999999,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H49","v":0},0.77100000000000002,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L49","v":0},1.7493000000000001,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":0},{"$f":"IF(D52<>0,F52/D52,0)","v":0},{"$f":"SUM(F39:F50)","v":0},null,{"$f":"SUM(H39:H50)","v":0},{"$f":"IF(H52<>0,J52/H52,0)","v":0},{"$f":"SUM(J39:J50)","v":0},null,{"$f":"SUM(L39:L50)","v":0},{"$f":"IF(L52<>0,N52/L52,0)","v":0},{"$f":"SUM(N39:N50)","v":0},null,{"$f":"SUM(P39:P50)","v":0}]
[]
[null,{"$f":"'[22]12. RTSR - Historical Wholesale'!B53","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I44","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I46","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I48","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D58","v":0},{"$f":"E58","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H58","v":0},{"$f":"I58","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L58","v":0},{"$f":"M58","v":0},0,null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D59","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H59","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L59","v":0},0,0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D60","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H60","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L60","v":0},0,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D61","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H61","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L61","v":0},0,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D62","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H62","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L62","v":0},0,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D63","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H63","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L63","v":0},0,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D64","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H64","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L64","v":0},0,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D65","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H65","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L65","v":0},0,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D66","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H66","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L66","v":0},0,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D67","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H67","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L67","v":0},0,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D68","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H68","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L68","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D58:D69)","v":0},{"$f":"IF(D71<>0,F71/D71,0)","v":0},{"$f":"SUM(F58:F69)","v":0},null,{"$f":"SUM(H58:H69)","v":0},{"$f":"IF(H71<>0,J71/H71,0)","v":0},{"$f":"SUM(J58:J69)","v":0},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":0}]
[]
[null,{"$f":"'[22]12. RTSR - Historical Wholesale'!B72","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,{"$f":"'12. RTSR-Historic Wholesale'!D76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I59","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I61","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!I63","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D77","v":0},{"$f":"E77","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H77","v":0},{"$f":"I77","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L77","v":0},{"$f":"M77","v":0},0,null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D78","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H78","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L78","v":0},0,0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D79","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H79","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L79","v":0},0,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D80","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H80","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L80","v":0},0,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D81","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H81","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L81","v":0},0,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D82","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H82","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L82","v":0},0,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D83","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H83","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L83","v":0},0,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D84","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H84","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L84","v":0},0,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D85","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H85","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L85","v":0},0,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D86","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H86","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L86","v":0},0,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D87","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H87","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L87","v":0},0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'12. RTSR-Historic Wholesale'!L88","v":0}]
[null,"Total",null,{"$f":"SUM(D77:D88)","v":0},{"$f":"IF(D90<>0,F90/D90,0)","v":0},{"$f":"SUM(F77:F88)","v":0},null,{"$f":"SUM(H77:H88)","v":0},{"$f":"IF(H90<>0,J90/H90,0)","v":0},{"$f":"SUM(J77:J88)","v":0},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D20+D39+D58+D77","v":0},{"$f":"IF(D96<>0,F96/D96,0)","v":0},{"$f":"F20+F39+F58+F77","v":0},null,{"$f":"H20+H39+H58+H77","v":0},{"$f":"IF(H96<>0,J96/H96,0)","v":0},{"$f":"J20+J39+J58+J77","v":0},null,{"$f":"L20+L39+L58+L77","v":0},{"$f":"IF(L96<>0,N96/L96,0)","v":0},{"$f":"N20+N39+N58+N77","v":0},null,{"$f":"J96+N96","v":0}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":0},0,{"$f":"F21+F40+F59+F78","v":0},null,{"$f":"H21+H40+H59+H78","v":0},0,{"$f":"J21+J40+J59+J78","v":0},null,{"$f":"L21+L40+L59+L78","v":0},0,{"$f":"N21+N40+N59+N78","v":0},null,0]
[null,"March",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"April",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"May",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"June",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"July",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"August",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"September",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"October",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"November",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[null,"December",null,0,0,0,null,0,0,0,null,0,0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":0},{"$f":"IF(D109<>0,F109/D109,0)","v":0},{"$f":"SUM(F96:F107)","v":0},null,{"$f":"SUM(H96:H107)","v":0},{"$f":"IF(H109<>0,J109/H109,0)","v":0},{"$f":"SUM(J96:J107)","v":0},null,{"$f":"SUM(L96:L107)","v":0},{"$f":"IF(L109<>0,N109/L109,0)","v":0},{"$f":"SUM(N96:N107)","v":0},null,{"$f":"SUM(P96:P107)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'11. RTSR-UTRs & Sub-Tx'!I68","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":"P109+P111","v":0}]

{"sheet":"15. RTSR-Rates to Forecast","index":17,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,8,2]]}
["Back to Index","Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
[{"$f":"'10. RTSR - Current Rates'!A16","v":"R_TN"},{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"VLOOKUP(A17,RTSR,3,FALSE)","v":"Retail Transmission Rate – Network Service Rate"},{"$f":"VLOOKUP(A17,RTSR,4,FALSE)","v":"$/kWh"},{"$f":"VLOOKUP(A17,RATES,4,FALSE)","v":0},{"$f":"VLOOKUP(A17,RTSR,9,FALSE)","v":0},{"$f":"VLOOKUP(A17,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E17*F17), 0, ROUND(E17*F17, 2))","v":0},{"$f":"H17/SUM(H$17:H$26)","v":{"$error":"#DIV/0!"}},{"$f":"I17*total_wholesale_TN","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J17/F17), 0, J17/F17)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A18","v":"GSL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"VLOOKUP(A18,RATES,4,FALSE)","v":0},{"$f":"VLOOKUP(A18,RTSR,9,FALSE)","v":0},{"$f":"VLOOKUP(A18,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E18*F18), 0, ROUND(E18*F18, 2))","v":0},{"$f":"H18/SUM(H$17:H$26)","v":{"$error":"#DIV/0!"}},{"$f":"I18*total_wholesale_TN","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J18/F18), 0, J18/F18)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A20","v":"GSG_TN"},{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,{"$f":"IF(ISERROR(E19*G19), 0, ROUND(E19*G19, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J19/G19), 0, J19/G19)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A22","v":"LU_TN"},{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,{"$f":"IF(ISERROR(E20*G20), 0, ROUND(E20*G20, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J20/G20), 0, J20/G20)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A24","v":"USL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[{"$f":"'10. RTSR - Current Rates'!A26","v":"SEN_TN"},{"$f":"'4. Billing Det. for Def-Var'!B22","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP(A22,RTSR,4,FALSE)","v":"$/kWh"},{"$f":"VLOOKUP(A22,RATES,4,FALSE)","v":0},{"$f":"VLOOKUP(A22,RTSR,9,FALSE)","v":0},{"$f":"VLOOKUP(A22,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E22*G22), 0, ROUND(E22*G22, 2))","v":0},{"$f":"H22/SUM(H$17:H$26)","v":{"$error":"#DIV/0!"}},{"$f":"I22*total_wholesale_TN","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J22/G22), 0, J22/G22)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A28","v":"SL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",0,0,0,{"$f":"IF(ISERROR(E23*F23), 0, ROUND(E23*F23, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J23/F23), 0, J23/F23)","v":0}]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
[{"$f":"'10. RTSR - Current Rates'!A17","v":"R_TC"},{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"VLOOKUP(A30,RTSR,3,FALSE)","v":"Retail Transmission Rate – Line and Transformation Connection Service Rate"},{"$f":"VLOOKUP(A30,RTSR,4,FALSE)","v":"$/kWh"},{"$f":"VLOOKUP(A30,RATES,4,FALSE)","v":0},{"$f":"F17","v":0},{"$f":"G17","v":0},{"$f":"IF(ISERROR(E30*F30), 0, ROUND(E30*F30, 2))","v":0},{"$f":"H30/SUM(H$30:H$39)","v":{"$error":"#DIV/0!"}},{"$f":"I30*total_wholesale_LinePlus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J30/F30), 0, J30/F30)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A19","v":"GSL_TC"},{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F18","v":0},0,{"$f":"IF(ISERROR(E31*F31), 0, ROUND(E31*F31, 2))","v":0},{"$f":"H31/SUM(H$30:H$39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J31/F31), 0, J31/F31)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A21","v":"GSG_TC"},"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,0,{"$f":"IF(ISERROR(E32*G32), 0, ROUND(E32*G32, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J32/G32), 0, J32/G32)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A23","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,0,{"$f":"IF(ISERROR(E33*G33), 0, ROUND(E33*G33, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J33/G33), 0, J33/G33)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A25","v":"USL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[{"$f":"'10. RTSR - Current Rates'!A27","v":"SEN_TC"},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP(A35,RTSR,4,FALSE)","v":"$/kWh"},{"$f":"VLOOKUP(A35,RATES,4,FALSE)","v":0},0,0,{"$f":"IF(ISERROR(E35*G35), 0, ROUND(E35*G35, 2))","v":0},{"$f":"H35/SUM(H$30:H$39)","v":{"$error":"#DIV/0!"}},{"$f":"I35*total_wholesale_LinePlus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J35/G35), 0, J35/G35)","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A29","v":"SL_TC"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,0,0,{"$f":"IF(ISERROR(E36*F36), 0, ROUND(E36*F36, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J36/F36), 0, J36/F36)","v":0}]
[]
[]
[]
[null,"The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
[{"$f":"A17","v":"R_TN"},{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"VLOOKUP(A43,RTSR,3,FALSE)","v":"Retail Transmission Rate – Network Service Rate"},{"$f":"VLOOKUP(A43,RTSR,4,FALSE)","v":"$/kWh"},{"$f":"K17","v":0},{"$f":"VLOOKUP(A43,RTSR,9,FALSE)","v":0},{"$f":"VLOOKUP(A43,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E43*F43), 0, ROUND(E43*F43, 2))","v":0},{"$f":"H43/SUM(H$43:H$52)","v":{"$error":"#DIV/0!"}},{"$f":"I43*forecast_wholesale_TN","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J43/F43), 0, J43/F43)","v":0}]
[{"$f":"A18","v":"GSL_TN"},{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K18","v":0},0,0,{"$f":"IF(ISERROR(E44*F44), 0, ROUND(E44*F44, 2))","v":0},{"$f":"H44/SUM(H$43:H$52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J44/F44), 0, J44/F44)","v":0}]
["GSG_TN","GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,{"$f":"IF(ISERROR(E45*G45), 0, ROUND(E45*G45, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J45/G45), 0, J45/G45)","v":0}]
["LU_TN","LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,{"$f":"IF(ISERROR(E46*G46), 0, ROUND(E46*G46, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J46/G46), 0, J46/G46)","v":0}]
["USL_TN","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
["SEN_TN","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP(A48,RTSR,4,FALSE)","v":"$/kWh"},{"$f":"K22","v":0},{"$f":"VLOOKUP(A48,RTSR,9,FALSE)","v":0},{"$f":"VLOOKUP(A48,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E48*G48), 0, ROUND(E48*G48, 2))","v":0},{"$f":"H48/SUM(H$43:H$52)","v":{"$error":"#DIV/0!"}},{"$f":"I48*forecast_wholesale_TN","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J48/G48), 0, J48/G48)","v":0}]
["SL_TN","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,0,0,{"$f":"IF(ISERROR(E49*F49), 0, ROUND(E49*F49, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J49/F49), 0, J49/F49)","v":0}]
[]
[]
[]
[null,"The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
[{"$f":"A30","v":"R_TC"},{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"VLOOKUP(A56,RTSR,3,FALSE)","v":"Retail Transmission Rate – Line and Transformation Connection Service Rate"},{"$f":"VLOOKUP(A56,RTSR,4,FALSE)","v":"$/kWh"},{"$f":"K30","v":0},{"$f":"VLOOKUP(A56,RTSR,9,FALSE)","v":0},{"$f":"VLOOKUP(A56,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E56*F56), 0, ROUND(E56*F56, 2))","v":0},{"$f":"H56/SUM(H$56:H$65)","v":{"$error":"#DIV/0!"}},{"$f":"I56*forecast_wholesale_LNPlus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J56/F56), 0, J56/F56)","v":0}]
[{"$f":"A31","v":"GSL_TC"},{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K31","v":0},0,0,{"$f":"IF(ISERROR(E57*F57), 0, ROUND(E57*F57, 2))","v":0},{"$f":"H57/SUM(H$56:H$65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J57/F57), 0, J57/F57)","v":0}]
["GSG_TC","GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,0,{"$f":"IF(ISERROR(E58*G58), 0, ROUND(E58*G58, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J58/G58), 0, J58/G58)","v":0}]
["LU_TC","LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,0,{"$f":"IF(ISERROR(E59*G59), 0, ROUND(E59*G59, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J59/G59), 0, J59/G59)","v":0}]
["USL_TC","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
["SEN_TC","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate",null,{"$f":"K35","v":0},{"$f":"VLOOKUP(A61,RTSR,9,FALSE)","v":0},{"$f":"VLOOKUP(A61,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E61*G61), 0, ROUND(E61*G61, 2))","v":0},{"$f":"H61/SUM(H$56:H$65)","v":{"$error":"#DIV/0!"}},{"$f":"I61*forecast_wholesale_LNPlus","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(J61/G61), 0, J61/G61)","v":0}]
["SL_TC","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,0,0,{"$f":"IF(ISERROR(E62*F62), 0, ROUND(E62*F62, 2))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(J62/F62), 0, J62/F62)","v":0}]

{"sheet":"16. Rev2Cost-GDPIPI","index":18,"n_rows":38,"n_cols":31,"rows_kept":38,"cut":false,"hidden":true,"merged":[[10,2,10,9],[1,2,8,7]]}
["Back to Index",null,"Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"If applicable, please enter any adjustments related to the revenue to cost ratio model into columns C and E.  The Price Escalator and Stretch Factor have been set at the 2016 values and will be updated by OEB staff at a later date. "]
[null,null,"Price Escalator",1.9E-2,"Productivity Factor",0,"# of Residential Customers\n(approved in the last CoS)\n",140979,"Effective Year of Residential Rate Design Transition (yyyy)",2016]
[null,null,"Choose Stretch Factor Group","III","Price Cap Index",{"$f":"D12-F12-D14","v":1.6E-2},"Billed kWh for Residential Class\n(approved in the last CoS)",1308264983,"OEB-approved # of Transition Years",4]
[null,null,"Associated Stretch Factor Value",{"$f":"IF(D13=\"I\", 0%, IF(D13=\"II\", 0.15%, IF(D13=\"III\", 0.3%, IF(D13=\"IV\", 0.45%, 0.6%))))","v":3.0000000000000001E-3},null,null,"Rate Design Transition Years Left",2]
[null,null,"Rate Class","Current MFC","MFC Adjustment from R/C Model","Current  Volumetric Charge","DVR Adjustment from R/C Model","Price Cap Index to be Applied to MFC and DVR","Proposed MFC","Proposed Volumetric Charge"]
[]
["R_F","R_V",{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IFERROR(VLOOKUP(A17,RATES,4,FALSE),\"\")","v":0},null,{"$f":"IFERROR(VLOOKUP(B17,RATES,4,FALSE),\"\")","v":0},null,{"$f":"F$13","v":1.6E-2},{"$f":"J31*(1+F13)","v":0},{"$f":"J32*(1+F13)","v":0}]
["GSL_F","GSL_V",{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},0,null,0,null,{"$f":"F$13","v":1.6E-2},{"$f":"(D18+E18)*(1+F$13)","v":0},{"$f":"(F18+G18)*(1+F$13)","v":0}]
["GSG_F","GSG_V",{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},0,null,0,null,1.6E-2,{"$f":"(D19+E19)*(1+F$13)","v":0},{"$f":"(F19+G19)*(1+F$13)","v":0}]
["LU_F","LU_V",{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},0,null,0,null,1.6E-2,{"$f":"(D20+E20)*(1+F$13)","v":0},0]
["USL_F","USL_V",{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},0,null,0,null,1.6E-2,0,0]
["SEN_F","SEN_V",{"$f":"'4. Billing Det. for Def-Var'!B22","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},0,null,0,null,1.6E-2,0,0]
["SL_F","SL_V",{"$f":"'4. Billing Det. for Def-Var'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"},0,null,0,null,1.6E-2,0,0]
[null,null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":0},"",null,"",null,1.6E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0},"",null,"",null,1.6E-2,{"$error":"#VALUE!"},0]
[null,null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":0},"",null,"",null,1.6E-2,{"$error":"#VALUE!"},0]
[null,null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":0},"",null,"",null,1.6E-2,{"$error":"#VALUE!"},0]
[null,null,"microFIT SERVICE CLASSIFICATION",5.4,null,"",null,1.6E-2,{"$f":"D28","v":5.4},0]
[]
[null,null,"Rate Design Transition",null,"Revenue from Rates","Current F/V Split","Decoupling MFC Split","Incremental Fixed Charge ($/month/year)","New F/V Split","Adjusted Rates1","Revenue at New F/V Split "]
[null,null,"Current Residential Fixed Rate (inclusive of R/C adj.)",{"$f":"D17+E17","v":0},{"$f":"D31*COS_RES_CUSTOMERS*12","v":0},{"$f":"IF(ISERROR(E31/E33), 0, E31/E33)","v":0},{"$f":"IF(ISERROR((1-F31)/YRS_LEFT), 0, (1-F31)/YRS_LEFT)","v":0.5},{"$f":"IF(ISERROR(ROUND(G31*E33/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(G31*E33/COS_RES_CUSTOMERS/12, 2))","v":0},{"$f":"G31+F31","v":0.5},{"$f":"IF(ISERROR(ROUND(I31*E33/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(I31*E33/COS_RES_CUSTOMERS/12, 2))","v":0},{"$f":"ROUND(J31*COS_RES_CUSTOMERS*12, 2)","v":0}]
[null,null,"Current Residential Variable Rate (inclusive of R/C adj.)",{"$f":"F17+G17","v":0},{"$f":"D32*COS_RES_KWH","v":0},{"$f":"IF(ISERROR(E32/E33), 0, E32/E33)","v":0},null,null,{"$f":"1-I31","v":0.5},{"$f":"IF(ISERROR(ROUND(I32*E33/COS_RES_KWH, 4)), 0, ROUND(I32*E33/COS_RES_KWH, 4))","v":0},{"$f":"ROUND(J32*COS_RES_KWH, 2)","v":0}]
[null,null,null,null,{"$f":"SUM(E31+E32)","v":0},null,null,null,null,null,{"$f":"SUM(K31+K32)","v":0}]
[]
[]
[null,null,{"$f":"IF((J31-D31)>=4, \"The Rate Design Transition has calculated a monthly fixed charge greater than or equal to $4.  Please refer to Section 3.2.3 of the Chapter 3 Filing Requirements for mitigation instructions.\", \"\")","v":""}]
[]
[null,null,"1 These are the residential rates to which the Price Cap Index will be applied to."]

{"sheet":"17. Regulatory Charges","index":19,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":true,"merged":[[11,2,11,4],[1,1,8,6]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Update the following rates if an OEB Decision has been issued at the time of completing this application"]
[null,null,null,null,"Proposed"]
[null,null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.0999999999999999E-3]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,null,"Ontario Electricity Support Program (OESP)","$/kWh",1.1000000000000001E-3]

{"sheet":"18. Additional Rates","index":20,"n_rows":144,"n_cols":28,"rows_kept":144,"cut":false,"hidden":true,"merged":[[10,1,10,6],[1,1,8,6]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the Green Cells below, enter any proposed rate riders that are not already included in this model (e.g.:  proposed ICM rate riders).  Please note that existing SMIRR and SM Entity Charge do not need to be included below.\nIn column A, the rate rider descriptions must begin with \"Rate Rider for\". \nIn column B, choose the associated unit from the drop-down menu.\nIn column C, enter the rate. All rate riders with a \"$\" unit should be rounded to 2 decimal places and all others rounded to 4 decimal places.\nIn column E, enter the expiry date (e.g. April 30, 2018) or description of the expiry date in text (e.g. the effective date of  the next cost of service-based rate order).\nIn column G, choose the sub-total as applicable in the bill impact calculation from the drop-down menu"]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kWh",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kWh",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kWh",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kWh",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kWh",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kWh",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kWh",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kWh",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":0}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":0}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":0}]
[null,"Rate Rider for Incremental Capital Module (ICM)","$",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Incremental Capital Module (ICM)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",null," - effective until ","2018-12-31",null,"A"]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",null," - effective until ","2018-12-31",null,"B"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"MICROFIT SERVICE CLASSIFICATION"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]

{"sheet":"19. Final Tariff Schedule","index":21,"n_rows":464,"n_cols":4,"rows_kept":464,"cut":false,"hidden":true,"merged":[[1,1,8,3],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[15,1,15,2],[16,1,16,2],[122,1,122,3],[99,1,99,3],[21,1,21,3],[27,1,27,3],[29,1,29,3],[31,1,31,3],[25,1,25,3],[103,1,103,3],[90,1,90,3],[95,1,95,3],[51,1,51,3],[53,1,53,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[23,1,23,3],[50,1,50,3],[123,1,123,3],[125,1,125,3],[127,1,127,3],[129,1,129,3],[131,1,131,3],[59,1,59,3],[91,1,91,3],[93,1,93,3],[97,1,97,3],[101,1,101,3],[186,1,186,3],[187,1,187,3],[189,1,189,3],[191,1,191,3],[193,1,193,3],[133,1,133,3],[135,1,135,3],[153,1,153,3],[154,1,154,3],[156,1,156,3],[158,1,158,3],[160,1,160,3],[162,1,162,3],[164,1,164,3],[166,1,166,3],[220,1,220,3],[222,1,222,3],[224,1,224,3],[226,1,226,3],[228,1,228,3],[195,1,195,3],[197,1,197,3],[199,1,199,3],[217,1,217,3],[218,1,218,3],[261,1,261,3],[279,1,279,3],[282,1,282,3],[284,1,284,3],[286,1,286,3],[230,1,230,3],[248,1,248,3],[249,1,249,3],[251,1,251,3],[253,1,253,3],[255,1,255,3],[257,1,257,3],[259,1,259,3],[280,1,280,3],[298,1,298,3],[300,1,300,3],[302,1,302,3],[304,1,304,3],[306,1,306,3],[288,1,288,3],[290,1,290,3],[292,1,292,3],[295,1,295,3],[296,1,296,3],[330,1,330,3],[332,1,332,3],[334,1,334,3],[336,1,336,3],[352,1,352,3],[308,1,308,3],[323,1,323,3],[324,1,324,3],[326,1,326,3],[328,1,328,3],[368,1,368,3],[369,1,369,3],[371,1,371,3],[373,1,373,3],[375,1,375,3],[353,1,353,3],[355,1,355,3],[357,1,357,3],[359,1,359,3],[361,1,361,3],[363,1,363,3],[365,1,365,3],[442,1,442,3],[459,1,459,3],[397,1,397,3],[434,1,434,3],[436,1,436,3],[438,1,438,3],[440,1,440,3],[377,1,377,3],[379,1,379,3],[381,1,381,3],[393,1,393,3],[395,1,395,3],[399,1,399,3]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Model Specs'!C4","v":"Alectra - Horizon Utilites"}]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective Date January 1, 2018"]
[null,"Implementation Date January 1, 2018"]
[]
[null,"This schedule supersedes and replaces all previously "]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2016-0080"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"This classification applies to an account where the electricity is supplied exclusively to single-family dwelling units for domestic or household purposes, including seasonal occupancy. This includes, but is not limited to, detached houses, one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning. Separately metered dwellings within a town house complex also qualify as residential customers. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["R_F"]
[]
["R_V"]
["R_GA16"]
["R_LRVA16"]
["R_DVA16"]
["R_1576"]
["R_CBR16"]
["R_TN"]
["R_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS"]
[null,"In addition to the charges specified on page 1 of this tariff of rates and charges, the following credits are to be applied to eligible residential customers."]
[]
[null,"APPLICATION"]
[]
[null,"The application of the charges are in accordance with the Distribution System Code (Section 9) and subsection 79.2(4) of the Ontario Energy Board Act, 1998."]
[null,"The application of these charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,"In this class:\n\n“Aboriginal person” includes a person who is a First Nations person, a Métis person or an Inuit person;\n“account-holder” means a consumer who has an account with a distributor that falls within a residential-rate classification as specified in a rate order made by the Ontario Energy Board under section 78 of the Act, and who lives at the service address to which the account relates for at least six months in a year;\n“electricity-intensive medical device” means an oxygen concentrator, a mechanical ventilator, or such other device as may be specified by the Ontario Energy Board;\n“household” means the account-holder and any other people living at the accountholder’s service address for at least six months in a year, including people other than the account-holder’s spouse, children or other relatives;\n“household income” means the combined annual after-tax income of all members of a household aged 16 or over;"]
[]
[null,"MONTHLY RATES AND CHARGES"]
[]
[]
[null,"Class A"]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of one or two persons;\n(b) account-holders with a household income of between $28,001 and $39,000 living in a household of three persons;\n(c) account-holders with a household income of between $39,001 and $48,000 living in a household of five persons; and\n(d) account-holders with a household income of between $48,001 and $52,000 living in a household of seven or more persons;\nbut does not include account-holders in Class E.\nOESP Credit","$",-30]
[]
[null,"Class B"]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of three persons;\n(b) account-holders with a household income of between $28,001 and $39,000 living in a household of four persons;\n(c) account-holders with a household income of between $39,001 and $48,000 living in a household of six persons;\nbut does not include account-holders in Class F.\nOESP Credit","$",-34]
[]
[null,"Class C"]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of four persons;\n(b) account-holders with a household income of between $28,001 and $39,000 living in a household of five persons;\n(c) account-holders with a household income of between $39,001 and $48,000 living in a household of seven or more persons;\nbut does not include account-holders in Class G.\nOESP Credit","$",-38]
[]
[null,"Class D"]
[null,"(a) account-holders with a household income of $28,000 or less living in a household\nof five persons; and\n(b) account-holders with a household income of between $28,001 and $39,000 living\nin a household of six persons;\nbut does not include account-holders in Class H.\nOESP Credit","$",-42]
[]
[null,"Class E"]
[null,"Class E comprises account-holders with a household income and household size described under Class A who also meet any of the following conditions:\n(a) the dwelling to which the account relates is heated primarily by electricity;\n(b) the account-holder or any member of the account-holder’s household is an Aboriginal person; or\n(c) the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.\nOESP Credit","$",-45]
[]
[null,"Class F"]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of six or more persons;\n(b) account-holders with a household income of between $28,001 and $39,000 living in a household of seven or more persons; or\n(c) account-holders with a household income and household size described under Class B who also meet any of the following conditions:"]
[null,"i. the dwelling to which the account relates is heated primarily by electricity;\nii. the account-holder or any member of the account-holder’s household is an Aboriginal person; or\niii. the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates"]
[null,"OESP Credit","$",-50]
[]
[null,"Class G"]
[null,"Class G comprises account-holders with a household income and household size described under Class C who also meet any of the following conditions:\n(a) the dwelling to which the account relates is heated primarily by electricity;\n(b) the account-holder or any member of the account-holder’s household is an Aboriginal person; or\n(c) the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.\nOESP Credit","$",-55]
[]
[null,"Class H"]
[null,"Class H comprises account-holders with a household income and household size described under Class D who also meet any of the following conditions:\n(a) the dwelling to which the account relates is heated primarily by electricity;\n(b) the account-holder or any member of the account-holder’s household is an Aboriginal person ; or\n(c) the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.\nOESP Credit","$",-60]
[]
[null,"Class I"]
[null,"Class I comprises account-holders with a household income and household size described under paragraphs (a) or (b) of Class F who also meet any of the following conditions:\n(a) the dwelling to which the account relates is heated primarily by electricity;\n(b) the account-holder or any member of the account-holder’s household is an Aboriginal person; or\n(c) the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.\nOESP Credit","$",-75]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[null,"This classification applies to a non residential account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW. Multi-unit residential establishments such as apartment buildings supplied through one service (bulk metered) shall normally be classified as general service. Where service is provided to combined residential and business, or residential and agricultural, whether seasonal or all-year premises, and the wiring does not provide for separate metering, the service shall normally be classed as general service. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GSL_F"]
[]
["GSL_V"]
["GSL_GA16"]
["GSL_LRVA16"]
["GSL_DVA16"]
["GSL_1576"]
["GSL_CBR16"]
["GSL_TN"]
["GSL_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"GENERAL SERVICE 50 TO 699 KW SERVICE CLASSIFICATION"]
[null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 700 kW. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GS50_699_F"]
["GS50_699_V"]
["GS50_699_GA16"]
["GS50_699_LRVA16"]
["GS50_699_DVA16"]
["GS50_699_1576"]
["GS50_699_CBR16"]
["GS50_699_TN"]
["GS50_699_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"GENERAL SERVICE 700 TO 4,999 KW SERVICE CLASSIFICATION"]
[null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 700 kW but less than 5,000 kW. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GS700_F"]
["GS700_V"]
["GS700_GA16"]
["GS700_LRVA16"]
["GS700_DVA_nonWMP"]
["GS700_DVA16"]
["GS700_1576"]
["GS700_CBR16"]
["GS700_CBR16_A"]
["GS700_TN"]
["GS700_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"LARGE USE SERVICE CLASSIFICATION"]
[null,"This classification applies to an account whose average monthly maximum demand over 12 consecutive months used for billing purposes is equal to or greater than 5,000 kW, or is forecast to be equal to or greater than 5,000 kW. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["LU_F"]
["LU_V"]
["LU_GA16"]
["LU_LRVA16"]
["LU_DVA16"]
["LU_1576"]
["LU_CBR16"]
["LU_TN"]
["LU_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[null,"This classification applies to an account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. Such connections include cable TV power packs, bus  shelters, telephone booths, traffic lights, railway crossings, etc. The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["USL_F"]
["USL_V"]
["USL_GA16"]
["USL_LRVA16"]
["USL_DVA16"]
["USL_1576"]
["USL_CBR16"]
["USL_TN"]
["USL_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[null,"All service supplied to roadway lighting equipment owned by or operated by the City of Brampton, Regional Municipality of Peel, or the Ministry of Transportation, controlled by photo cells. The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved OEB street lighting load shape template. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["SL_F"]
["SL_V"]
["SL_GA16"]
["SL_LRVA16"]
["SL_DVA16"]
["SL_1576"]
["SL_CBR16"]
["SL_TN"]
["SL_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"STANDBY POWER SERVICE CLASSIFICATION"]
[null,"This classification refers to an account that has Load Displacement Generation and requires the distributor to provide back-up service. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component - Approved on an Interim Basis"]
[]
["SB_V","Distribution Volumetric Rate","$/kW"]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
[null,"This classification applies to an electricity distributor licensed by the Ontario Energy Board, that is provided electricity by means of this distributor's facilities. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["EMD_F"]
["EMD_GA16"]
["EMD_DVA16"]
["EMD_CBR16"]
["EMD_TN"]
["EMD_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"]
[null,"This classification applies to a distributed generator that is not a microFIT or an Energy from Waste Generator and connected to the distributor's distribution system. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["DG_F"]
["DG_GA16"]
["DG_DVA16"]
["DG_1576"]
["DG_CBR16"]
["DG_TN"]
["DG_TC"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
[null,"Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,"ENERGY FROM WASTE SERVICE CLASSIFICATION"]
[null,"This classification applies to an electricity generation facility that is not covered by a microFIT or Distributed Generation classification which produces energy from combustion of consumer waste with the capability to generate over 4,000 KW. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["WST_F","Service Charge","$"]
[null,"microFIT SERVICE CLASSIFICATION"]
[null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator's microFIT program and connected to the distributor's distribution system. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge","$",5.4]
[]
[null,"ALLOWANCES"]
[null,"Transformer Allowance for Ownership - per kW of billing demand/month"]
[null,"   General Service less than 50 kW Classification","$/kWh",-3.2000000000000002E-3]
[null,"   General Service 50 to 699 kW Classification","$/kW",-0.68400000000000005]
[null,"   General Service 700 to 4,999 kW Classification","$/kW",-0.85150000000000003]
[null,"Primary Metering Allowance for transformer losses - applied to measured demand and energy","%",-1]
[null,"SPECIFIC SERVICE CHARGES"]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Customer Administration"]
[null,"Arrears certificate","$",15]
[null,"Pulling post dated cheques","$",15]
[null,"Duplicate invoices for previous billing","$",15]
[null,"Request for other billing information","$",15]
[null,"Easement letter","$",15]
[null,"Income tax letter","$",15]
[null,"Account history","$",15]
[null,"Credit reference/credit check (plus credit agency costs)","$",15]
[null,"Returned cheque (plus bank charges)","$",15]
[null,"Legal letter charge","$",15]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)","$",30]
[null,"Special meter reads","$",30]
[null,"Special billing service (aggregation)","$",125]
[null,"Special billing service (sub-metering charge per meter)","$",25]
[]
[null,"Non-Payment of Account"]
[null,"Late payment - per month","%",1.5]
[null,"Late payment - per annum","%",19.559999999999999]
[null,"Collection of account charge - no disconnection","$",30]
[null,"Disconnect/reconnect at meter - during regular hours","$",65]
[null,"Disconnect/reconnect at meter - after regular hours","$",185]
[null,"Disconnect/reconnect at pole - during regular hours","$",185]
[null,"Disconnect/reconnect at pole - after regular hours","$",415]
[null,"Disconnect/reconnection for >300 volts - during regular hours","$",60]
[null,"Disconnect/reconnection for >300 volts - after regular hours","$",155]
[]
[null,"Other"]
[null,"Owner requested disconnection/reconnection - during regular hours","$",120]
[null,"Owner requested disconnection/reconnection - after regular hours","$",155]
[null,"Specific charge for access to the power poles - $/pole/year","$",22.35]
[null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer","$",100]
[null,"Monthly fixed charge, per retailer","$",20]
[null,"Monthly variable charge, per customer, per retailer","$/cust.",0.5]
[null,"Distributor-consolidated billing monthly charge, per customer, per retailer","$/cust.",0.3]
[null,"Retailer-consolidated billing monthly credit, per customer, per retailer","$/cust.",-0.3]
[null,"Service Transaction Requests (STR)"]
[null,"Request fee, per request, applied to the requesting party","$",0.25]
[null,"Processing fee, per request, applied to the requesting party","$",0.5]
[null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
[null,"Settlement Code directly to retailers and customers, if not delivered electronically through the"]
[null,"Electronic Business Transaction (EBT) system, applied to the requesting party"]
[null,"Up to twice a year","$","no charge"]
[null,"More than twice a year, per request (plus incremental delivery costs)","$",2]
[]
[null,"LOSS FACTORS"]
[]
[null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[null,"Total Loss Factor - Secondary Metered Customer < 5,000 kW",null,1.0341]
[null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW",null,1.0145]
[null,"Total Loss Factor - Primary Metered Customer < 5,000 kW",null,1.0239]
[null,"Total Loss Factor - Primary Metered Customer > 5,000 kW",null,1.0044999999999999]

{"sheet":"CBR 1580 Sub-Account","index":22,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":true,"merged":[[16,7,16,8],[16,10,16,11],[16,12,16,13],[47,1,47,2],[47,3,47,6],[1,1,8,5],[10,1,10,6],[43,1,44,5],[41,1,41,4],[16,5,16,6]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Input kW in columns G and I, if applicable"]
[null,"The purpose of this tab is to calculate the GA rate riders for all current Class B customers of the distributor."]
[]
[null,"Account 1580"]
[null,"Variance WMS – Sub-account CBR Class A",{"$f":"'3. Continuity Schedule'!CD24","v":0}]
[null,"Variance WMS – Sub-account CBR Class B",{"$f":"'3. Continuity Schedule'!CD25","v":0}]
[null,"Rate Class","Unit","Total Metered kWh","Total Metered kW","Total  Metered Class A \nConsumption in  2016  (partial \nand/or full year Class A customers)*",null,"Total Metered Consumption \nfor New Class A customer(s)\n in the period prior to becoming\n Class A (i.e. Jan 1 - Jun 30, 2016) ",null,"Total CBDR for the new Class A\n customers for the period \nthey were  Class B \n(i.e. Jan 1-Jun 30, 2016)","Total Metered \nWMP consumption",null,"Metered Consumption \nfor Current Class B Customers\n (Total consumption LESS WMP, \nClass A and new Class A's \nformer Class B consumption)",null,"CBR Balance Allocation","CBR Rate Rider"]
[null,null,null,"kWh","kW","kWh","kW","kWh","kW","$","kWh","kW","kWh","kW",{"$f":"C16-J32","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C17","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D17","v":0},{"$f":"'4. Billing Det. for Def-Var'!E17","v":0},{"$f":"'6. GA Calculation'!E17","v":0},null,{"$f":"'6. GA Calculation'!G17","v":0},null,{"$f":"H19/(D$32-F$32-K$21)*$C$16","v":{"$error":"#DIV/0!"}},{"$f":"'4. Billing Det. for Def-Var'!H17","v":0},{"$f":"'4. Billing Det. for Def-Var'!I17","v":0},{"$f":"D19-F19-H19-K19","v":0},{"$f":"E19-G19-I19-L19","v":0},{"$f":"$O$18*(M19/M$32)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(N19=0,O19/M19,O19/N19),\"\")","v":""},null,{"$f":"O19-Q19","v":{"$error":"#DIV/0!"}},"does not result in a rdier (move to Account 1595 for dispostion?)"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C18","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D18","v":0},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},{"$f":"'6. GA Calculation'!E18","v":0},null,{"$f":"'6. GA Calculation'!G18","v":0},null,{"$f":"H20/(D$32-F$32-K$21)*$C$16","v":{"$error":"#DIV/0!"}},{"$f":"'4. Billing Det. for Def-Var'!H18","v":0},{"$f":"'4. Billing Det. for Def-Var'!I18","v":0},{"$f":"D20-F20-H20-K20","v":0},{"$f":"E20-G20-I20-L20","v":0},{"$f":"$O$18*(M20/M$32)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(N20=0,O20/M20,O20/N20),\"\")","v":""},null,{"$f":"O20-Q20","v":{"$error":"#DIV/0!"}},"does not result in a rdier (move to Account 1595 for dispostion?)"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C19","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D19","v":0},{"$f":"'4. Billing Det. for Def-Var'!E19","v":0},{"$f":"'6. GA Calculation'!E19","v":0},null,{"$f":"'6. GA Calculation'!G19","v":0},null,{"$f":"H21/(D$32-F$32-K$21)*$C$16","v":{"$error":"#DIV/0!"}},{"$f":"'4. Billing Det. for Def-Var'!H19","v":0},{"$f":"'4. Billing Det. for Def-Var'!I19","v":0},0,0,{"$error":"#DIV/0!"},{"$f":"IFERROR(IF(N21=0,O21/M21,O21/N21),\"\")","v":""},{"$f":"P21*N21","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C20","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D20","v":0},{"$f":"'4. Billing Det. for Def-Var'!E20","v":0},{"$f":"'6. GA Calculation'!E20","v":0},null,{"$f":"'6. GA Calculation'!G20","v":0},null,{"$f":"H22/(D$32-F$32-K$21)*$C$16","v":{"$error":"#DIV/0!"}},{"$f":"'4. Billing Det. for Def-Var'!H20","v":0},{"$f":"'4. Billing Det. for Def-Var'!I20","v":0},0,0,{"$error":"#DIV/0!"},"",{"$f":"P22*N22","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D21","v":0},{"$f":"'4. Billing Det. for Def-Var'!E21","v":0},{"$f":"'6. GA Calculation'!E21","v":0},null,{"$f":"'6. GA Calculation'!G21","v":0},null,{"$error":"#DIV/0!"},{"$f":"'4. Billing Det. for Def-Var'!H21","v":0},{"$f":"'4. Billing Det. for Def-Var'!I21","v":0},0,0,{"$error":"#DIV/0!"},"",{"$error":"#VALUE!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C22","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D22","v":0},{"$f":"'4. Billing Det. for Def-Var'!E22","v":0},{"$f":"'6. GA Calculation'!E22","v":0},null,{"$f":"'6. GA Calculation'!G22","v":0},null,{"$error":"#DIV/0!"},{"$f":"'4. Billing Det. for Def-Var'!H22","v":0},{"$f":"'4. Billing Det. for Def-Var'!I22","v":0},0,0,{"$error":"#DIV/0!"},"",null,{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D23","v":0},{"$f":"'4. Billing Det. for Def-Var'!E23","v":0},{"$f":"'6. GA Calculation'!E23","v":0},null,{"$f":"'6. GA Calculation'!G23","v":0},null,{"$error":"#DIV/0!"},{"$f":"'4. Billing Det. for Def-Var'!H23","v":0},{"$f":"'4. Billing Det. for Def-Var'!I23","v":0},0,0,{"$error":"#DIV/0!"},{"$f":"IFERROR(IF(N25=0,O25/M25,O25/N25),\"\")","v":""},null,{"$error":"#DIV/0!"},{"$f":"S19","v":"does not result in a rdier (move to Account 1595 for dispostion?)"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":0},{"$f":"'4. Billing Det. for Def-Var'!C24","v":0},{"$f":"'4. Billing Det. for Def-Var'!D24","v":0},{"$f":"'4. Billing Det. for Def-Var'!E24","v":0},{"$f":"'6. GA Calculation'!E24","v":0},null,{"$f":"'6. GA Calculation'!G24","v":0},null,{"$error":"#DIV/0!"},{"$f":"'4. Billing Det. for Def-Var'!H24","v":0},{"$f":"'4. Billing Det. for Def-Var'!I24","v":0},0,0,{"$error":"#DIV/0!"},"",{"$error":"#VALUE!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0},{"$f":"'4. Billing Det. for Def-Var'!C25","v":0},{"$f":"'4. Billing Det. for Def-Var'!D25","v":0},{"$f":"'4. Billing Det. for Def-Var'!E25","v":0},{"$f":"'6. GA Calculation'!E25","v":0},null,{"$f":"'6. GA Calculation'!G25","v":0},null,{"$error":"#DIV/0!"},{"$f":"'4. Billing Det. for Def-Var'!H25","v":0},{"$f":"'4. Billing Det. for Def-Var'!I25","v":0},0,0,{"$error":"#DIV/0!"},"",null,{"$error":"#DIV/0!"},{"$f":"S19","v":"does not result in a rdier (move to Account 1595 for dispostion?)"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":0},{"$f":"'4. Billing Det. for Def-Var'!C26","v":0},{"$f":"'4. Billing Det. for Def-Var'!D26","v":0},{"$f":"'4. Billing Det. for Def-Var'!E26","v":0},{"$f":"'6. GA Calculation'!E26","v":0},null,{"$f":"'6. GA Calculation'!G26","v":0},null,{"$error":"#DIV/0!"},{"$f":"'4. Billing Det. for Def-Var'!H26","v":0},{"$f":"'4. Billing Det. for Def-Var'!I26","v":0},0,0,{"$error":"#DIV/0!"},"",null,{"$error":"#DIV/0!"},{"$f":"S19","v":"does not result in a rdier (move to Account 1595 for dispostion?)"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":0},{"$f":"'4. Billing Det. for Def-Var'!C27","v":0},{"$f":"'4. Billing Det. for Def-Var'!D27","v":0},{"$f":"'4. Billing Det. for Def-Var'!E27","v":0},{"$f":"'6. GA Calculation'!E27","v":0},null,{"$f":"'6. GA Calculation'!G27","v":0},null,{"$error":"#DIV/0!"},{"$f":"'4. Billing Det. for Def-Var'!H27","v":0},{"$f":"'4. Billing Det. for Def-Var'!I27","v":0},0,0,{"$error":"#DIV/0!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,"Total",null,{"$f":"SUM(D19:D31)","v":0},{"$f":"SUM(E19:E31)","v":0},0,0,0,0,{"$f":"SUM(J20:J26)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K19:K31)","v":0},{"$f":"SUM(L19:L31)","v":0},0,0,{"$f":"SUM(O19:O31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Q19:Q31)","v":{"$error":"#VALUE!"}},null,"Total to be recovered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Account 1580 Variance WMS – Sub-account CBR Class B balance",{"$f":"O32+J32","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(R19:R30)","v":{"$error":"#DIV/0!"}},"Variance (Account 1595?)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O33-C16","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Total Class B kWh in 2016"]
[null,null,null,{"$f":"D32-F32-K21","v":0}]
[null,null,null,"Former Class B kWh in 2016","% of Former B kWh","CBR balance to Former B"]
[null,null,null,{"$f":"H32","v":0},{"$f":"D39/D37","v":{"$error":"#DIV/0!"}},{"$f":"E39*C16","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Allocation of CBR Balances to Former Class B Customers"]
[]
[null,"This table allocates the CBR balance to former Class B customers who contributed to the current CBR balance but are now Class A customers. \nhe tables below calculate specific amounts for each customer who made the change. Consistent with both decisions for 2016 rates and EDDVAR, distributors are generally expected to settle the amount through 12 equal adjustments to bills. A one-time settlement is acceptable if the affected customer has expressed a clear preference for this approach. (see Filing Requirements section 3.2.5.2)"]
[]
[]
[]
[null,"# of Former Class B customer(s)"]
[null,"Class B (half of 2016) kWh",null,"Total Adj. kWh Class B before switch to Class A","% of kWh","Customer specific CBR allocation for the period prior to becoming Class A","Monthly Equal Payments"]
[null,null,null,null,null,{"$f":"J32","v":{"$error":"#DIV/0!"}}]
[null,"Customer 1",null,{"$f":"'6A. GA Allocation_Class A'!D32","v":0},{"$f":"IFERROR(D51/D$53,\"\")","v":""},{"$f":"IFERROR($F$50*E51,\"\")","v":""},{"$f":"IFERROR(F51/12,\"\")","v":""}]
[null,"Customer 2",null,{"$f":"'6A. GA Allocation_Class A'!D33","v":0},{"$f":"IFERROR(D52/D$53,\"\")","v":""},{"$f":"IFERROR($F$50*E52,\"\")","v":""},{"$f":"IFERROR(F52/12,\"\")","v":""}]
[null,"TOTAL",null,{"$f":"SUM(D51:D52)","v":0},{"$f":"SUM(E51:E52)","v":0},{"$f":"SUM(F51:F52)","v":0}]

{"sheet":"RATES","index":23,"n_rows":234,"n_cols":10,"rows_kept":234,"cut":false,"hidden":false,"merged":[[10,7,12,7],[10,8,12,8]]}
["Back to Index"]
[]
[]
[null,null,{"$f":"'Model Specs'!C4","v":"Alectra - Horizon Utilites"}]
[null,null,"Rates"]
[]
[]
["A",null,"MONTHLY RATES AND CHARGES  - DELIVERY COMPONENT"]
[]
[1,null,{"$f":"1+A10","v":2},null,3,4,5,6,7]
[null,null,"Description",null,null,null,null,2017,2018]
[]
[null,null,null,"Effective until","Type","Customers","Billing\nDeterminant"]
[null,null,"RESIDENTIAL"]
["R_F","R_F","Service Charge",null,"Rate",null,"$",21.34,23.67]
["R_V","R_V","Distribution Volumetric Rate",null,"Rate",null,"$/kWh",8.0999999999999996E-3,4.0000000000000001E-3]
["R_LV","R_LV","Low Voltage Service Rate",null,"Rate",null,"$/kWh",6.0000000000000002E-5,{"$f":"H17","v":6.0000000000000002E-5}]
["R_SMA","R_FRR","Rate Rider for Recovery of Stranded Meter Assets","2017-12-31","Rate Rider",null,"$",0.79]
["R_ESMF","R_FRR","Rate Rider for 2016 Earnings Sharing - Fixed","2018-12-31","Rate Rider",null,"$",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$28,2)","v":-0.16}]
["R_ESMV","R_VRR","Rate Rider for 2016 Earnings Sharing - Variable","2018-12-31","Rate Rider",null,"$/kWh",null,{"$f":"+'[42]Rate Schedule'!$S$29","v":0}]
[null,null,"Rate Rider for Smart Metering Entity Charge","2018-10-31","Rate Rider",null,"$",0.79,0.56999999999999995]
["R_GA16","R_GA","Rate Rider for Disposition of Global Adjustment Account (2017) - Applicable only for Non-RPP Customers"," December 31, 2017","Rate Rider","non-RPP","$/kWh",1.6000000000000001E-3]
["R_DVA16","R_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017)","2017-12-31","Rate Rider",null,"$/kWh",-2.5999999999999999E-3]
["R_CBR16","R_DVA","Rate Rider for Disposition of CBR Class B (2017) ","2017-12-31","Rate Rider","Class B","$/kWh"]
["R_CBR17","R_DVA","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kWh",null,{"$f":"+'[43]7. CBR Calculation'!$O$22","v":-4.8022178426240039E-5}]
["R_LRVA17","R_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$L$17","v":3.4235840736918192E-4}]
["R_GA17","R_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019","2019-04-30","Rate Rider","non-RPP","$/kWh",null,-2.8999999999999998E-3]
["R_DVA17","R_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$J$17","v":-5.5745441166673779E-4}]
[null,"R_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,0.09]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["R_TN","R_TN","Retail Transmission Rate – Network Service Rate",null,"Rate",null,"$/kWh",7.4000000000000003E-3,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$45","v":7.4425597040001842E-3}]
["R_TC","R_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",5.8999999999999999E-3,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$59","v":6.8243139315473864E-3}]
[]
[null,null,"GENERAL SERVICE LESS THAN 50 KW"]
["GSL_F","GSL_F","Service Charge",null,"Rate",null,"$",41.42,41.23]
["GSL_V","GSL_V","Distribution Volumetric Rate",null,"Rate",null,"$/kWh",1.0699999999999999E-2,1.0699999999999999E-2]
["GSL_LV","GSL_LV","Low Voltage Service Rate",null,"Rate",null,"$/kWh",6.0000000000000002E-5,{"$f":"H46","v":6.0000000000000002E-5}]
["GSL_SMA","GSL_FRR","Rate Rider for Recovery of Stranded Meter Assets","2017-12-31","Rate Rider",null,"$",2.41]
["GSL_ESMF","GSL_FRR","Rate Rider for 2016 Earnings Sharing - Fixed","2018-12-31","Rate Rider",null,"$",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$61,2)","v":-0.25}]
["GSL_ESMV","GSL_VRR","Rate Rider for 2016 Earnings Sharing - Variable","2018-12-31","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$60,4)","v":-1E-4}]
[null,null,"Rate Rider for Smart Metering Entity Charge","2018-10-31","Rate Rider",null,"$",0.79,0.56999999999999995]
["GSL_GA16","GSL_GA","Rate Rider for Disposition of Global Adjustment Account (2017) - Applicable only for Non-RPP Customers"," December 31, 2017","Rate Rider","non-RPP","$/kWh",1.6000000000000001E-3]
["GSL_DVA16","GSL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017)","2017-12-31","Rate Rider",null,"$/kWh",-2.5000000000000001E-3]
["GSL_CBR16","GSL_DVA","Rate Rider for Disposition of CBR Class B (2017) ","2017-12-31","Rate Rider","Class B","$/kWh"]
["GSL_CBR17","GSL_DVA","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kWh",null,{"$f":"+'[43]7. CBR Calculation'!$O$23","v":-4.8022178426240046E-5}]
["GSL_LRVA17","GSL_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$L$18","v":5.0610849164547402E-4}]
["GSL_GA17","GSL_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019","2019-04-30","Rate Rider","non-RPP","$/kWh",null,-2.8999999999999998E-3]
["GSL_DVA17","GSL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$J$18","v":-5.4706058984850081E-4}]
[null,"GSL_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,-0.1]
[null,"GSL_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GSL_TN","GSL_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",6.4999999999999997E-3,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$46","v":6.537383520847216E-3}]
["GSL_TC","GSL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",5.3E-3,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$60","v":6.1303158981366483E-3}]
[]
[]
[null,null,"GENERAL SERVICE GREATER THAN 50 KW"]
["GSG_F","GSG_F","Service Charge",null,"Rate",null,"$",378.88,379.58]
["GSG_V","GSG_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",2.5526,2.5568]
["GSG_LV","GSG_LV","Low Voltage Service Rate",null,"Rate",null,"$/kW",2.1690000000000001E-2,{"$f":"H78","v":2.1690000000000001E-2}]
["GSG_SMA","GSG_FRR","Rate Rider for Recovery of Stranded Meter Assets","2017-12-31","Rate Rider",null,"$",3.4649999999999999,0]
["GSG_ESMF","GSG_FRR","Rate Rider for 2016 Earnings Sharing - Fixed","2018-12-31","Rate Rider",null,"$",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$93,2)","v":-2.27}]
["GSG_ESMV","GSG_VRR","Rate Rider for 2016 Earnings Sharing - Variable","2018-12-31","Rate Rider",null,"$/kW",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$92,4)","v":-1.5299999999999999E-2}]
["GSG_GA16","GSG_GA","Rate Rider for Disposition of Global Adjustment Account (2017) - Applicable only for Non-RPP Customers"," December 31, 2017","Rate Rider","non-RPP","$/kWh",1.6000000000000001E-3]
["GSG_DVA16","GSG_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017)","2017-12-31","Rate Rider",null,"$/kW",-6.0299999999999999E-2]
["GSG_DVA17_nonWMP","GSG_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017) - not applicable for WMP","2017-12-31","Rate Rider",null,"$/kW",-0.9778]
["GSG_CBR16","GSG_DVA","Rate Rider for Disposition of CBR Class B (2017) - not Applicable for any Customers who were Class A in 2015","2017-12-31","Rate Rider","Class B","$/kW",0.1114]
["GSG_CBR16_nonWMP","GSG_DVA","Rate Rider for Disposition of CBR Class B (2017) - Applicable for Customers who were Class A Consumers from July 1, 2015 - December 31, 2015 only","2017-12-31","Rate Rider","Class B","$/kW"]
["GSG_CBR17","GSG_DVA","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kW",null,{"$f":"+'[43]7. CBR Calculation'!$O$24","v":-1.7299155182803644E-2}]
["GSG_LRVA17","GSG_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[45]8. Calculation of Def-Var RR'!$L$19","v":5.7537917038263421E-2}]
["GSG_GA17","GSG_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019","2019-04-30","Rate Rider","non-RPP","$/kWh",null,-2.8999999999999998E-3]
["GSG_DVA17","GSG_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$J$19","v":0.10803942087013488}]
["GSG_RAL17_non","GSG_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until  April 30, 2019\n      Applicable only for Non-Wholesale Market Participants","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$K$19","v":-0.30862626888555439}]
[null,"GSG_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,0.74]
[null,"GSG_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[]
[]
[]
[]
[]
[]
[]
[]
["GSG_TN","GSG_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.5720999999999998,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$47","v":2.5868929487130066}]
["GSG_TC","GSG_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",2.1213000000000002,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$61","v":2.4536300225786776}]
[null,null,"LARGE USE"]
["LU_F","LU_F","Service Charge",null,"Rate",null,"$",23798.52,23722.43]
["LU_V","LU_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",1.4040999999999999,1.3996]
["LU_LV","LU_LV","Low Voltage Service Rate",null,"Rate",null,"$/kW",2.4920000000000001E-2,{"$f":"H107","v":2.4920000000000001E-2}]
["LU_ESMF","LU_FRR","Rate Rider for 2016 Earnings Sharing - Fixed","2018-12-31","Rate Rider",null,"$",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$123*0-142.57,2)","v":-142.57}]
["LU_ESMV","LU_VRR","Rate Rider for 2016 Earnings Sharing - Variable","2018-12-31","Rate Rider",null,"$/kW",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$122,4)","v":-8.3999999999999995E-3}]
["LU_GA16","LU_GA","Rate Rider for Disposition of Global Adjustment Account (2017) - Applicable only for Non-RPP Customers"," December 31, 2017","Rate Rider","non-RPP","$/kWh",1.6000000000000001E-3]
["LU_DVA16","LU_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017)","2017-12-31","Rate Rider",null,"$/kW",-7.9200000000000007E-2]
["LU_DVA16_nonWMP","LU_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017) - not applicable for WMP","2017-12-31","Rate Rider",null,"$/kW",-1.4433]
["LU_CBR16","LU_DVA","Rate Rider for Disposition of CBR Class B (2017) - not Applicable for any Customers who were Class A in 2015","2017-12-31","Rate Rider","Class B","$/kW",0.16930000000000001]
["LU_CBR17","LU_DVA_B","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kW",null,{"$f":"+'[43]7. CBR Calculation'!$O$25","v":-2.6110678750415294E-2},"not included in bill impacts for LU as Class A"]
["LU_LRVA17","LU_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[45]8. Calculation of Def-Var RR'!$L$20","v":0.23377358072180496}]
["LU_GA17","LU_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019","2019-04-30","Rate Rider","non-RPP","$/kWh",null,-2.8999999999999998E-3,"not included in bill impacts for LU as Class A"]
["LU_DVA17","LU_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$J$20","v":0.14180892035803405}]
["LU_RAL17_non","LU_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until  April 30, 2019\n      Applicable only for Non-Wholesale Market Participants","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$K$20","v":-0.45688189384518907}]
[null,"LU_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,-55.44]
[null,"LU_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[]
[]
[]
[]
[]
[]
["LU_TN","LU_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.9382000000000001,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$48","v":2.9550984920611532}]
["LU_TC","LU_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",2.4376000000000002,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$62","v":2.81948265332663}]
[null,null,"LARGE USE WITH DEDICATED ASSETS"]
["LUDA_F","LUDA_F","Service Charge",null,"Rate",null,"$",5600.32,5610.66]
["LUDA_V","LUDA_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",0.33040000000000003,0.33100000000000002]
["LUDA_LV","LUDA_LV","Low Voltage Service Rate",null,"Rate",null,"$/kW",2.4920000000000001E-2,{"$f":"H132","v":2.4920000000000001E-2}]
["LUDA_ESMF","LUDA_FRR","Rate Rider for 2016 Earnings Sharing - Fixed","2018-12-31","Rate Rider",null,"$",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$230*0-33.55,2)","v":-33.549999999999997}]
["LUDA_ESMV","LUDA_VRR","Rate Rider for 2016 Earnings Sharing - Variable","2018-12-31","Rate Rider",null,"$/kW",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$229,4)","v":-2E-3}]
["LUDA_GA16","LUDA_GA","Rate Rider for Disposition of Global Adjustment Account (2017) - Applicable only for Non-RPP Customers"," December 31, 2017","Rate Rider","non-RPP","$/kWh",1.6000000000000001E-3]
["LUDA_DVA16","LUDA_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017)","2017-12-31","Rate Rider",null,"$/kW",-9.4299999999999995E-2]
["LUDA_DVA16_nonWMP","LUDA_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017) - not applicable for WMP","2017-12-31","Rate Rider",null,"$/kW",-1.2630999999999999]
["LUDA_CBR16","LUDA_DVA","Rate Rider for Disposition of CBR Class B (2017) - not Applicable for any Customers who were Class A in 2015","2017-12-31","Rate Rider","Class B","$/kW",3.8100000000000002E-2]
["LUDA_CBR17","LUDA_DVA_B","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kW",null,{"$f":"+'[43]7. CBR Calculation'!$O$26","v":9.5592800765185716E-7},"not included in bill impacts for LU as Class A"]
["LUDA_LRVA17","LUDA_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$L$21","v":4.8796173553799956E-3}]
["LUDA_GA17","LUDA_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019","2019-04-30","Rate Rider","non-RPP","$/kWh",null,{"$f":"ROUND('[46]6. GA Calculation'!$M$21,4)","v":0},"not included in bill impacts for LU as Class A"]
["LUDA_DVA17","LUDA_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$J$21","v":0.1635188668956736}]
["LUDA_RAL17_non","LUDA_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until  April 30, 2019 \n      Applicable only for Non-Wholesale Market Participants","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$K$21","v":-0.37612801064374535}]
[null,"LUDA_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,12.09]
[null,"LUDA_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[]
[]
[]
[]
[]
[]
["LUDA_TN","LUDA_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.9382000000000001,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$49","v":2.9550985078335339}]
["LUDA_TC","LUDA_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",2.4376000000000002,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$63","v":2.8194826506260351}]
[null,null,"UNMETERED SCATTERED LOAD"]
["USL_F","USL_F","Service Charge",null,"Rate",null,"$",8.4700000000000006,8.43]
["USL_V","USL_V","Distribution Volumetric Rate",null,"Rate",null,"$/kWh",1.32E-2,1.3100000000000001E-2]
["USL_LV","USL_LV","Low Voltage Service Rate",null,"Rate",null,"$/kWh",6.0000000000000002E-5,{"$f":"H157","v":6.0000000000000002E-5}]
["USL_ESMF","USL_FRR","Rate Rider for 2016 Earnings Sharing - Fixed","2018-12-31","Rate Rider",null,"$",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$152,2)","v":-0.05}]
["USL_ESMV","USL_VRR","Rate Rider for 2016 Earnings Sharing - Variable","2018-12-31","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$151,4)","v":-1E-4}]
["USL_GA16","USL_GA","Rate Rider for Disposition of Global Adjustment Account (2017) - Applicable only for Non-RPP Customers"," December 31, 2017","Rate Rider","non-RPP","$/kWh",1.6000000000000001E-3]
["USL_DVA16","USL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017)","2017-12-31","Rate Rider",null,"$/kWh",-2.5000000000000001E-3]
["USL_CBR16","USL_DVA","Rate Rider for Disposition of CBR Class B (2017) ","2017-12-31","Rate Rider","Class B","$/kWh"]
["USL_CBR17","USL_DVA","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kWh",null,{"$f":"+'[43]7. CBR Calculation'!$O$27","v":-4.8022178426240053E-5}]
["USL_LRVA17","USL_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$L$22","v":0}]
["USL_GA17","USL_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019","2019-04-30","Rate Rider","non-RPP","$/kWh",null,-2.8999999999999998E-3]
["USL_DVA17","USL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$J$22","v":-5.4390720962791707E-4}]
[null,"USL_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,-0.04]
[null,"USL_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["USL_TN","USL_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",6.6E-3,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$50","v":6.6379581276943449E-3}]
["USL_TC","USL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",5.4000000000000003E-3,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$64","v":6.2459821580141111E-3}]
[null,null,"SENTINEL LIGHTING LOAD"]
["SEN_F","SEN_F","Service Charge",null,"Rate",null,"$",5.48,5.49]
["SEN_V","SEN_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",15.0244,15.052099999999999]
["SEN_LV","SEN_LV","Low Voltage Service Rate",null,"Rate",null,"$/kW",1.745E-2,{"$f":"H183","v":1.745E-2}]
["SEN_ESMF","SEN_FRR","Rate Rider for 2016 Earnings Sharing - Fixed","2018-12-31","Rate Rider",null,"$",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$186,2)","v":-0.03}]
["SEN_ESMV","SEN-VRR","Rate Rider for 2016 Earnings Sharing - Variable","2018-12-31","Rate Rider",null,"$/kW",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$185,4)","v":-0.09}]
["SEN_GA16","SEN_GA","Rate Rider for Disposition of Global Adjustment Account (2017) - Applicable only for Non-RPP Customers"," December 31, 2017","Rate Rider","non-RPP","$/kWh",1.6000000000000001E-3]
["SEN_DVA16","SEN_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017)","2017-12-31","Rate Rider",null,"$/kW",-0.8891]
["SEN_CBR17","SEN_DVA","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kW",null,{"$f":"+'[43]7. CBR Calculation'!$O$28","v":-1.7373164832984681E-2}]
["SEN_LRVA17","SEN_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$L$23","v":0}]
["SEN_GA17","SEN_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019","2019-04-30","Rate Rider","non-RPP","$/kWh",null,-2.8999999999999998E-3]
["SEN_DVA17","SEN_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$J$23","v":-0.19677136515638091}]
[null,"SEN_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,0.01]
[null,"SEN_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[]
[]
[]
[]
[]
[]
[]
["SEN_TN","SEN_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.1373000000000002,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$52","v":2.1495920504363379}]
["SEN_TC","SEN_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",1.7069000000000001,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$66","v":1.9743078621429782}]
[null,null,"STREET LIGHTING LOAD"]
["SL_F","SL_F","Service Charge",null,"Rate",null,"$",2.15,2]
["SL_V","SL_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",5.7203999999999997,5.3158000000000003]
["SL_LV","SL_LV","Low Voltage Service Rate",null,"Rate",null,"$/kW",1.702E-2,{"$f":"H206","v":1.702E-2}]
["SL_ESMF","SL_FRR","Rate Rider for 2016 Earnings Sharing - Fixed","2018-12-31","Rate Rider",null,"$",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$213,2)","v":-0.01}]
["SL_ESMV","SL_VRR","Rate Rider for 2016 Earnings Sharing - Variable","2018-12-31","Rate Rider",null,"$/kW",null,{"$f":"ROUND(+'[42]Rate Schedule'!$S$212*0-0.0343,4)","v":-3.4299999999999997E-2}]
["SL_GA16","SL_GA","Rate Rider for Disposition of Global Adjustment Account (2017) - Applicable only for Non-RPP Customers"," December 31, 2017","Rate Rider","non-RPP","$/kWh",1.6000000000000001E-3]
["SL_DVA16","SL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2017)","2017-12-31","Rate Rider",null,"$/kW",-0.90269999999999995]
["SL_CBR17","SL_DVA","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kW",null,{"$f":"+'[43]7. CBR Calculation'!$O$29","v":-1.7258079480060168E-2}]
["SL_LRVA17","SL_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[45]8. Calculation of Def-Var RR'!$L$24","v":0.76136237725995137}]
["SL_GA17","SL_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019","2019-04-30","Rate Rider","non-RPP","$/kWh",null,-2.8999999999999998E-3]
["SL_DVA17","SL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"+'[43]8. Calculation of Def-Var RR'!$J$24","v":-0.19546788923692912}]
[null,"SL_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,-0.1]
[null,"SL_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[]
[]
[]
[]
[]
[]
[]
["SL_TN","SL_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.0247999999999999,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$53","v":2.036445282114038}]
["SL_TC","SL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",1.6641999999999999,{"$f":"+'[44]15. RTSR-Rates to Forecast'!$K$67","v":1.9249192420558441}]
[null,null,"STANDBY POWER"]
[]
[null,null,"GS>50 Standby Charge",null,"Rate",null,"$/kW",2.5526,{"$f":"+I77","v":2.5568}]
[null,null,"Large Use Standby Charge",null,"Rate",null,"$/kW",1.4040999999999999,{"$f":"+I106","v":1.3996}]
[null,null,"Large Use with Dedicated Assets Standby Charge",null,"Rate",null,"$/kW",0.33040000000000003,{"$f":"+I131","v":0.33100000000000002}]
[]
[]
[null,null,"MICROFIT "]
[null,null,"Service Charge",null,"Rate",null,"$",5.4,{"$f":"'16. Rev2Cost-GDPIPI'!I28","v":5.4}]

{"sheet":"20. Bill Impacts","index":24,"n_rows":856,"n_cols":22,"rows_kept":856,"cut":false,"hidden":false,"merged":[[757,5,758,5],[757,12,758,12],[757,13,758,13],[842,4,842,5],[848,4,848,5],[787,4,787,5],[793,4,793,5],[803,5,803,10],[804,5,804,7],[810,6,810,8],[810,9,810,11],[810,12,810,13],[811,5,812,5],[811,12,812,12],[811,13,812,13],[708,5,709,5],[708,12,709,12],[708,13,709,13],[739,4,739,5],[745,4,745,5],[749,5,749,10],[750,5,750,7],[756,6,756,8],[756,9,756,11],[756,12,756,13],[10,4,10,10],[1,4,8,10],[36,4,38,5],[61,5,61,10],[62,5,62,7],[36,6,38,6],[36,7,36,12],[36,13,36,14],[37,7,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[36,15,36,16],[36,17,36,18],[37,15,37,16],[37,17,37,18],[110,4,110,5],[114,5,114,10],[115,5,115,7],[121,6,121,8],[121,9,121,11],[121,12,121,13],[68,12,68,13],[69,5,70,5],[69,12,70,12],[69,13,70,13],[100,4,100,5],[105,4,105,5],[68,6,68,8],[68,9,68,11],[174,12,174,13],[175,5,176,5],[175,12,176,12],[175,13,176,13],[122,5,123,5],[122,12,123,12],[122,13,123,13],[153,4,153,5],[158,4,158,5],[163,4,163,5],[205,4,205,5],[210,4,210,5],[216,4,216,5],[220,5,220,10],[221,5,221,7],[227,6,227,8],[227,9,227,11],[167,5,167,10],[168,5,168,7],[174,6,174,8],[174,9,174,11],[269,4,269,5],[273,5,273,10],[274,5,274,7],[280,6,280,8],[280,9,280,11],[280,12,280,13],[227,12,227,13],[228,5,229,5],[228,12,229,12],[228,13,229,13],[258,4,258,5],[263,4,263,5],[388,12,388,13],[389,5,390,5],[389,12,390,12],[389,13,390,13],[281,5,282,5],[281,12,282,12],[281,13,282,13],[312,4,312,5],[317,4,317,5],[323,4,323,5],[327,5,327,10],[328,5,328,7],[334,6,334,8],[334,9,334,11],[334,12,334,13],[335,5,336,5],[335,12,336,12],[335,13,336,13],[366,4,366,5],[371,4,371,5],[377,4,377,5],[420,4,420,5],[425,4,425,5],[431,4,431,5],[435,5,435,10],[436,5,436,7],[442,6,442,8],[442,9,442,11],[381,5,381,10],[382,5,382,7],[388,6,388,8],[388,9,388,11],[484,4,484,5],[488,5,488,10],[489,5,489,7],[495,6,495,8],[495,9,495,11],[495,12,495,13],[442,12,442,13],[443,5,444,5],[443,12,444,12],[443,13,444,13],[473,4,473,5],[478,4,478,5],[549,12,549,13],[550,5,551,5],[550,12,551,12],[550,13,551,13],[496,5,497,5],[496,12,497,12],[496,13,497,13],[527,4,527,5],[532,4,532,5],[538,4,538,5],[581,4,581,5],[587,4,587,5],[593,4,593,5],[597,5,597,10],[598,5,598,7],[604,6,604,8],[604,9,604,11],[542,5,542,10],[543,5,543,7],[549,6,549,8],[549,9,549,11],[854,4,854,5],[799,4,799,5],[647,4,647,5],[604,12,604,13],[605,5,606,5],[605,12,606,12],[605,13,606,13],[635,4,635,5],[641,4,641,5],[651,5,651,10],[652,5,652,7],[658,6,658,8],[658,9,658,11],[658,12,658,13],[659,5,660,5],[659,12,660,12],[659,13,660,13],[690,4,690,5],[696,4,696,5],[700,5,700,10],[701,5,701,7],[707,6,707,8],[707,9,707,11],[707,12,707,13]]}
["Back to Index"]
[null,null,null,null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"The bill comparisons below must be provided for typical customers and consumption levels. Bill impacts must be provided for residential customers consuming 750 kWh per month and general service customers consuming 2,000 kWh per month and having a monthly demand of less than 50 kW. Include bill comparisons for Non-RPP (retailer) as well. To assess the combined effects of the shift to fixed rates and other bill impacts associated with changes in the cost of distribution service, applicants are to include a total bill impact for a residential customer at the distributor’s 10th consumption percentile (In other words, 10% of a distributor’s residential customers consume at or less than this level of consumption on a monthly basis). Refer to page 9 of the Filing Requirements For Electricity Distribution Rate Applications issued July 14, 2016.\n\nFor certain classes where one or more customers have unique consumption and demand patterns and which may be significantly impacted by the proposed rate changes, the distributor must show a typical comparison, and provide an explanation.\n\nNote:  \n1. For those classes that are not eligible for the RPP price, the weighted average price including Class B GA through end of February 2017 of $0.1058/kWh (IESO's Monthly Market Report for February 2017, page 22) has been used to represent the cost of power. For those classes on a retailer contract, applicants should enter the contract price (plus GA) for a more accurate estimate. Changes to the cost of power can be made directly on the bill impact table for the specific class.\n2. Please enter the applicable billing determinant (e.g. number of connections or devices) to be applied to the monthly service charge for unmetered rate classes in column N. If the monthly service charge is applied on a per customer basis, enter the number “1”. Distributors should provide the number of connections or devices reflective of a typical customer in each class."]
[]
[null,null,null,null,"Table 1"]
[null,null,null,null,"RATE CLASSES / CATEGORIES \n(eg: Residential TOU, Residential Retailer)",null,"Units","RPP?\nNon-RPP Retailer?\nNon-RPP\nOther?","Current \nLoss Factor ","Proposed Loss Factor","Consumption (kWh)","Demand kW\n(if applicable)","RTSR\n","Billing Determinant Applied to Fixed Charge for Unmetered Classes (e.g. # of devices/connections)."]
[null,1,{"$f":"IF(ISERROR(VLOOKUP(E15, E$15:V$33, 18, FALSE)),\"\", VLOOKUP(E15, E$15:V$33, 18, FALSE))","v":1},null,{"$f":"RATES!C14","v":"RESIDENTIAL"},null,"kWh","RPP",{"$f":"LLF","v":1.0379},{"$f":"IF(ISBLANK(I15),\"\", I15)","v":1.0379},750,null,"N/A",null,null,null,null,null,null,{"$f":"SUM(I15:L15)","v":752.07579999999996},78,1]
[null,2,2,null,{"$f":"RATES!C43","v":"GENERAL SERVICE LESS THAN 50 KW"},null,"kWh","RPP",{"$f":"LLF","v":1.0379},{"$f":"IF(ISBLANK(I16),\"\", I16)","v":1.0379},2000,null,"N/A",null,null,null,null,null,null,2002.0758000000001,{"$f":"U15+68","v":146},2]
[null,3,3,null,{"$f":"RATES!C75","v":"GENERAL SERVICE GREATER THAN 50 KW"},null,"kW","Non-RPP (Other)",{"$f":"LLF","v":1.0379},1.0379,110000,250,"DEMAND",null,null,null,null,null,null,110252.07580000001,{"$f":"U16+68","v":214},3]
[null,4,4,null,{"$f":"RATES!C104","v":"LARGE USE"},null,"kW","Non-RPP (Other)",1.006,1.006,2555000,5000,"DEMAND",null,null,null,null,null,null,2560002.0120000001,282,4]
[null,5,5,null,{"$f":"RATES!C129","v":"LARGE USE WITH DEDICATED ASSETS"},null,"kW","Non-RPP (Other)",1.006,1.006,10220000,20000,"DEMAND",null,null,null,null,null,null,10240002.012,350,5]
[null,6,6,null,{"$f":"RATES!C154","v":"UNMETERED SCATTERED LOAD"},null,"kWh","RPP",{"$f":"LLF","v":1.0379},1.0379,250,null,"N/A",null,null,null,null,null,null,{"$f":"SUM(I20:L20)","v":252.07579999999999},418,6]
[null,7,7,null,{"$f":"RATES!C180","v":"SENTINEL LIGHTING LOAD"},null,"kW","Non-RPP (Other)",{"$f":"LLF","v":1.0379},1.0379,97008,216,"DEMAND",721,null,null,null,null,null,97226.075800000006,486,7]
[null,8,8,null,{"$f":"RATES!C203","v":"STREET LIGHTING LOAD"},null,"kW","Non-RPP (Other)",{"$f":"LLF","v":1.0379},1.0379,1782038,4973.63,"DEMAND",36000,null,null,null,null,null,1787013.7057999999,554,8]
[null,9,9,null,{"$f":"RATES!C226","v":"STANDBY POWER"},null,"kW","Non-RPP (Other)",{"$f":"I15","v":1.0379},1.0379,0,0,"DEMAND",null,null,null,null,null,null,2.0758000000000001,622,9]
[null,10,1,null,{"$f":"E15","v":"RESIDENTIAL"},"(10th Consumption percentile)","kWh","RPP",{"$f":"LLF","v":1.0379},1.0379,220,null,"N/A",null,null,null,null,null,null,222.07579999999999,690,10]
[null,11,1,null,{"$f":"E15","v":"RESIDENTIAL"},"(Retailer)","kWh","Non-RPP (Retailer)",1.0379,1.0379,{"$f":"K15","v":750},null,"N/A",null,null,null,null,null,null,752.07579999999996,758,11]
[null,12,2,null,{"$f":"E16","v":"GENERAL SERVICE LESS THAN 50 KW"},"(Retailer)","kWh","Non-RPP (Retailer)",1.0379,1.0379,{"$f":"K16","v":2000},null,"N/A",null,null,null,null,null,null,2002.0758000000001,826]
[null,13,6,null,{"$f":"E20","v":"UNMETERED SCATTERED LOAD"},null,"kWh","RPP",{"$f":"I15","v":1.0379},1.0379,500,null,"N/A",null,null,null,null,null,null,502.07580000000002,894]
[null,14,{"$f":"IF(ISERROR(VLOOKUP(E28, E$15:V$33, 18, FALSE)),\"\", VLOOKUP(E28, E$15:V$33, 18, FALSE))","v":7},null,{"$f":"E21","v":"SENTINEL LIGHTING LOAD"},null,"kW","Non-RPP (Other)",{"$f":"I15","v":1.0379},1.0379,134.55000000000001,0.3,"DEMAND",1,null,null,null,null,null,136.92580000000001,962]
[null,15,8,null,{"$f":"E22","v":"STREET LIGHTING LOAD"},null,"kW","Non-RPP (Other)",{"$f":"I15","v":1.0379},1.0379,49.5,0.14000000000000001,"DEMAND",1,null,null,null,null,null,51.715800000000002,1030]
[null,16,0,null,"Add additional scenarios if required",null,null,null,null,"",null,null,null,null,null,null,null,null,null,0,1098]
[null,17,0,null,"Add additional scenarios if required",null,null,null,null,"",null,null,null,null,null,null,null,null,null,0,1166]
[null,18,0,null,"Add additional scenarios if required",null,null,null,null,"",null,null,null,null,null,null,null,null,null,0,1234]
[null,19,0,null,"Add additional scenarios if required",null,null,null,null,{"$f":"IF(ISBLANK(I33),\"\", I33)","v":""},null,null,null,null,null,null,null,null,null,0,1302]
[]
[]
[null,null,null,null,"Table 2"]
[null,null,null,null,"RATE CLASSES / CATEGORIES \n(eg: Residential TOU, Residential Retailer)",null,"Units","Sub-Total",null,null,null,null,null,"Total",null,"Total (Before Tax)",null,"Total"]
[null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"A + B + C",null,"A + B + C",null,"A + B + C"]
[null,null,null,null,null,null,null,"$","%","$","%","$","%","$","%","$","%","$","%"]
[null,{"$f":"H15","v":"RPP"},{"$f":"B15","v":1},null,{"$f":"IF(ISBLANK(E15), \"\", IF(E15 = \"Add additional scenarios if required\", \"\", IF(O15=\"INTERVAL\", E15 & \" - \" & H15 & \" - Interval Customers\", E15 & \" - \" &H15)))","v":"RESIDENTIAL - RPP"},null,{"$f":"G15","v":"kWh"},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=\"ST_A\"), $M$72:$M$1079)), \"\")","v":-1.3482311944731116},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=\"ST_A\"), $N$72:$N$1079)), \"\")","v":-4.7801141445598709E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=\"ST_B\"), $M$72:$M$1079)), \"\")","v":0.14766136295715526},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=\"ST_B\"), $N$72:$N$1079)), \"\")","v":5.055961331434526E-3},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=\"ST_C\"), $M$72:$M$1079)), \"\")","v":0.90029997270826811},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=\"ST_C\"), $N$72:$N$1079)), \"\")","v":2.2758726930122503E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=$B40&\"_TOTAL\"), $M$72:$M$1079)), \"\")","v":0.94531497134367726},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=$B40&\"_TOTAL\"), $N$72:$N$1079)), \"\")","v":8.6182543104412652E-3},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=$B40&\"_BT\"), $M$72:$M$1079)), \"\")","v":0.90029997270826811},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=$B40&\"_BT\"), $N$72:$N$1079)), \"\")","v":8.6182543104413051E-3},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=$B40&\"_NET\"), $M$72:$M$1079)), \"\")","v":1.0173389691603436},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1079=$B15), --($A$72:$A$1079=$E15), --($B$72:$B$1079=$B40&\"_NET\"), $N$72:$N$1079)), \"\")","v":8.6182543104413104E-3}]
[null,{"$f":"H16","v":"RPP"},{"$f":"B16","v":2},null,{"$f":"IF(ISBLANK(E16), \"\", IF(E16 = \"Add additional scenarios if required\", \"\", IF(O16=\"INTERVAL\", E16 & \" - \" & H16 & \" - Interval Customers\", E16 & \" - \" &H16)))","v":"GENERAL SERVICE LESS THAN 50 KW - RPP"},null,{"$f":"G16","v":"kWh"},-2.137783016709065,-3.2773003475533725E-2,1.6720514467414489,2.4901087446196967E-2,{"$f":"IF(LEN($G41)>1, (SUMPRODUCT(--($C$72:$C$1079=$B16), --($A$72:$A$1079=$E16), --($B$72:$B$1079=\"ST_C\"), $M$72:$M$1079)), \"\")","v":3.4732219006681504},3.7899822499486806E-2,3.6468829957016169,1.2479786949649452E-2,3.473221900668193,1.2479786949649404E-2,3.9247407477550524,1.2479786949649387E-2]
[null,"Non-RPP (Other)",3,null,"GENERAL SERVICE GREATER THAN 50 KW - Non-RPP (Other)",null,"kW",7.3144792595659283,7.1675797133410046E-3,-310.48202153998977,-0.32000455714936193,-223.70127871706836,-0.1043581178405263,-252.78244495028775,-1.445828852633226E-2,-223.70127871706973,-1.4458288526332319E-2,-252.78244495028866,-1.4458288526332312E-2]
[null,"Non-RPP (Other)",4,null,"LARGE USE - Non-RPP (Other)",null,"kW",830.26790360902669,2.694011372227367E-2,6997.9564299253288,0.29994086995932168,8991.8621568642484,0.17908465777146618,10160.804237256583,2.5630150677109345E-2,8991.8621568642557,2.5630150677109411E-2,10160.804237256605,2.5630150677109401E-2]
[null,"Non-RPP (Other)",5,null,"LARGE USE WITH DEDICATED ASSETS - Non-RPP (Other)",null,"kW",58.472347107601308,4.7895490212905055E-3,22954.270353586013,-1.5894900142913932,30929.893522777391,0.3323125067985957,34950.779680738429,2.3873765346783322E-2,30929.893522777362,2.3873765346783316E-2,34950.779680738429,2.3873765346783322E-2]
[null,"RPP",6,null,"UNMETERED SCATTERED LOAD - RPP",null,"kWh",-0.17999999999999972,-1.5293118096856391E-2,0.29701765298646166,2.4879046687108847E-2,0.52637805862066145,3.4970253358929296E-2,0.55269696155168901,1.3635282427719626E-2,0.5263780586206579,1.3635282427719669E-2,0.59480720624134342,1.3635282427719669E-2]
[null,"Non-RPP (Other)",7,null,"SENTINEL LIGHTING LOAD - Non-RPP (Other)",null,"kW",-1.2268000000003667,-1.704753009248086E-4,-291.97241847770329,-4.0759560049683237E-2,-231.55723736057098,-2.8967705721899575E-2,-261.65967821744562,-1.1725606650576483E-2,-231.55723736057189,-1.1725606650576511E-2,-261.65967821744653,-1.1725606650576523E-2]
[null,"Non-RPP (Other)",8,null,"STREET LIGHTING LOAD - Non-RPP (Other)",null,"kW",-3796.301446588579,-3.5864526149503764E-2,-8383.7969053784618,-8.0383589413466933E-2,-7029.1565370314056,-5.7312987577661546E-2,-7942.9468868455151,-2.0761134510475013E-2,-7029.1565370314056,-2.0761134510474944E-2,-7942.946886845486,-2.0761134510474937E-2]
[null,"Non-RPP (Other)",9,null,"STANDBY POWER - Non-RPP (Other)",null,"kW",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RPP",10,null,"RESIDENTIAL - RPP",null,"kWh",0.64331884962122032,2.6903598595735212E-2,1.0821139998007645,4.3973626579820756E-2,1.3028879919944245,4.7128997492055312E-2,1.3680323915941415,2.7803328613221587E-2,0,0,0,0]
[null,"Non-RPP (Retailer)",11,null,"RESIDENTIAL - Non-RPP (Retailer)",null,"kWh",-1.3482311944731116,-4.7801141445598709E-2,-3.2273386370428447,-0.10382004110201577,-2.4747000272917319,-5.9719185111776645E-2,-2.7964110308396641,-1.9949246007801891E-2,-2.4747000272917319,-1.9949246007801843E-2,-2.796411030839657,-1.9949246007801839E-2]
[null,"Non-RPP (Retailer)",12,null,"GENERAL SERVICE LESS THAN 50 KW - Non-RPP (Retailer)",null,"kWh",-6.0452831852616313,-0.15771675411587874,-11.056236365447589,-0.24535402625089009,-9.0492000727779498,-0.12452367304896052,-10.225596082239008,-2.9479473119666824E-2,{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1079=$B26), --($A$72:$A$1079=$E26), --($B$72:$B$1079=$B51&\"_TOTAL\"), $M$72:$M$1079)), \"\")","v":-10.225596082239008},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1079=$B26), --($A$72:$A$1079=$E26), --($B$72:$B$1079=$B51&\"_TOTAL\"), $N$72:$N$1079)), \"\")","v":-2.9479473119666824E-2},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1079=$B26), --($A$72:$A$1079=$E26), --($B$72:$B$1079=$B51&\"_TOTAL\"), $M$72:$M$1079)), \"\")","v":-10.225596082239008},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1079=$B26), --($A$72:$A$1079=$E26), --($B$72:$B$1079=$B51&\"_TOTAL\"), $N$72:$N$1079)), \"\")","v":-2.9479473119666824E-2}]
[null,"RPP",13,null,"UNMETERED SCATTERED LOAD - RPP",null,"kWh",-0.40882079631540691,-1.5615767620909354E-2,0.5884409086381055,2.2233060811056811E-2,1.0901999818055188,3.2671073749616482E-2,1.1447099808958114,1.3589640393397218E-2,1.1447099808958114,1.3589640393397218E-2,1.1447099808958114,1.3589640393397218E-2]
[null,"Non-RPP (Other)",14,null,"SENTINEL LIGHTING LOAD - Non-RPP (Other)",null,"kW",-1.6899999999999693E-3,-1.6921456406723419E-4,-0.40467835899680971,-3.8606404500789379E-2,-0.32076838522301365,-2.7568277925468745E-2,-0.36246827530200676,-1.170787782809465E-2,-0.36246827530200676,-1.170787782809465E-2,-0.36246827530200676,-1.170787782809465E-2]
[null,"Non-RPP (Other)",15,null,"STREET LIGHTING LOAD - Non-RPP (Other)",null,"kW",15.701887674367697,5.5034519229159674E-2,49.632852222876721,0.20530916632553278,63.62586563485479,0.14753032388029663,0,0,0,0,0,0]
[null,0,16,null,{"$f":"IF(ISBLANK(E30), \"\", IF(E30 = \"Add additional scenarios if required\", \"\", IF(O30=\"YES\", E30 & \" - \" & J30 & \" - Interval Customers\", E30 & \" - \" &J30)))","v":""},null,{"$f":"IF(ISBLANK(I30), \"\", I30)","v":""},"","","","","","","","","","","",""]
[null,0,17,null,"",null,{"$f":"IF(ISBLANK(I31), \"\", I31)","v":""},"","","","","","","","","","","",""]
[null,0,18,null,"",null,{"$f":"IF(ISBLANK(I32), \"\", I32)","v":""},"","","","","","","","","","","",""]
[null,0,19,null,"",null,{"$f":"IF(ISBLANK(I33), \"\", I33)","v":""},"","","","","","","","","","","",""]
[null,0,0,null,"",null,{"$f":"IF(ISBLANK(I34), \"\", I34)","v":""},"","","","","","","","","","","",""]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E15","v":"RESIDENTIAL"},null,null,null,null,null,{"$f":"IF(O14=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H15","v":"RPP"}]
[null,null,null,null,"Consumption",{"$f":"K15","v":750},"kWh"]
[null,null,null,null,"Demand",{"$f":"L15","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I15","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J15","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F62","v":"RESIDENTIAL"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D72,RATES!H:H),\"\")","v":21.34},1,{"$f":"H72*G72","v":21.34},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D72,RATES!I:I),\"\")","v":23.67},1,{"$f":"K72*J72","v":23.67},{"$f":"L72-I72","v":2.3300000000000018},{"$f":"IF(ISERROR(M72/I72), \"\", M72/I72)","v":0.10918462980318659}]
[{"$f":"A72","v":"RESIDENTIAL"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D73,RATES!H:H),\"\")","v":8.0999999999999996E-3},{"$f":"IF($F65>0, $F65, $F64)","v":750},{"$f":"H73*G73","v":6.0749999999999993},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D73,RATES!I:I),\"\")","v":4.0000000000000001E-3},{"$f":"IF($F65>0, $F65, $F64)","v":750},{"$f":"K73*J73","v":3},-3.0749999999999993,{"$f":"IF(ISERROR(M73/I73), \"\", M73/I73)","v":-0.50617283950617276}]
[{"$f":"A73","v":"RESIDENTIAL"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D74,RATES!H:H),\"\")","v":0.79},1,0.79,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D74,RATES!I:I),\"\")","v":-7.0000000000000007E-2},1,{"$f":"K74*J74","v":-7.0000000000000007E-2},-0.8600000000000001,-1.0886075949367089]
[{"$f":"A74","v":"RESIDENTIAL"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D75,RATES!H:H),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D75,RATES!I:I),\"\")","v":3.4235840736918192E-4},{"$f":"IF($F65>0, $F65, $F64)","v":750},0.25676880552688641,0.25676880552688641,""]
["RESIDENTIAL","ST_A",{"$f":"B15","v":1},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I72:I75)","v":28.204999999999998},null,null,{"$f":"SUM(L72:L75)","v":26.856768805526887},-1.3482311944731116,{"$f":"IF((I76)=0,\"\",(M76/I76))","v":-4.7801141445598709E-2}]
["RESIDENTIAL",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F64*12>=150000), 0, IF(F63=\"RPP\",(G91*0.65+G92*0.17+G93*0.18),IF(F63=\"Non-RPP (Retailer)\",G94,G95)))","v":8.2160000000000011E-2},{"$f":"IF(G77=0, 0, $F64*F66-F64)","v":28.425000000000068},{"$f":"H77*G77","v":2.3353980000000059},{"$f":"IF((F64*12>=150000), 0, IF(F63=\"RPP\",(J91*0.65+J92*0.17+J93*0.18),IF(F63=\"Non-RPP (Retailer)\",J94,J95)))","v":8.2160000000000011E-2},{"$f":"IF(G77=0, 0, $F64*F66-F64)","v":28.425000000000068},{"$f":"K77*J77","v":2.3353980000000059},{"$f":"L77-I77","v":0},{"$f":"IF(ISERROR(M77/I77), \"\", M77/I77)","v":0}]
["RESIDENTIAL",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D78,RATES!H:H),\"\")","v":-2.5999999999999999E-3},{"$f":"IF($F65>0, $F65, $F64)","v":750},-1.95,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D78,RATES!I:I),\"\")","v":-6.0547659009297782E-4},{"$f":"IF($F65>0, $F65, $F64)","v":750},-0.45410744256973334,1.4958925574302666,-0.76712438842577779]
["RESIDENTIAL",null,null,"R_GA","GA Rate Riders"]
["RESIDENTIAL",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D80,RATES!H:H),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F65>0, $F65, $F64)","v":750},4.4999999999999998E-2,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D80,RATES!I:I),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F65>0, $F65, $F64)","v":750},4.4999999999999998E-2,0,0]
["RESIDENTIAL",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,1,{"$f":"H81*G81","v":0.56999999999999995},0.56999999999999995,1,{"$f":"K81*J81","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M81/I81), \"\", M81/I81)","v":0}]
["RESIDENTIAL","ST_B",{"$f":"B15","v":1},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I76:I81)","v":29.205398000000006},null,null,{"$f":"SUM(L76:L81)","v":29.353059362957161},0.14766136295715526,{"$f":"IF((I82)=0,\"\",(M82/I82))","v":5.055961331434526E-3}]
["RESIDENTIAL",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D83,RATES!H:H),\"\")","v":7.4000000000000003E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":778.42500000000007},{"$f":"H83*G83","v":5.7603450000000009},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D83,RATES!I:I),\"\")","v":7.4425597040001842E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":778.42500000000007},{"$f":"K83*J83","v":5.7934745375863441},3.3129537586343183E-2,{"$f":"IF(ISERROR(M83/I83), \"\", M83/I83)","v":5.751311351376207E-3}]
["RESIDENTIAL",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D84,RATES!H:H),\"\")","v":5.8999999999999999E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":778.42500000000007},{"$f":"H84*G84","v":4.5927075000000004},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D84,RATES!I:I),\"\")","v":6.8243139315473864E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":778.42500000000007},{"$f":"K84*J84","v":5.3122165721647745},0.71950907216477411,{"$f":"IF(ISERROR(M84/I84), \"\", M84/I84)","v":0.15666337822837054}]
["RESIDENTIAL","ST_C",{"$f":"B15","v":1},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I82:I84)","v":39.558450500000006},null,null,{"$f":"SUM(L82:L84)","v":40.458750472708275},0.90029997270826811,{"$f":"IF((I85)=0,\"\",(M85/I85))","v":2.2758726930122503E-2}]
["RESIDENTIAL",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F64*F66","v":778.42500000000007},{"$f":"H86*G86","v":2.80233},3.5999999999999999E-3,{"$f":"F64*F66","v":778.42500000000007},{"$f":"K86*J86","v":2.80233},0,{"$f":"IF(ISERROR(M86/I86), \"\", M86/I86)","v":0}]
["RESIDENTIAL",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F64*F66","v":778.42500000000007},0.2335275,2.9999999999999997E-4,{"$f":"F64*F66","v":778.42500000000007},0.2335275,0,0]
["RESIDENTIAL",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["RESIDENTIAL",null,null,null,"Debt Retirement Charge (DRC)"]
["RESIDENTIAL"]
["RESIDENTIAL","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F64*12>=150000),0.65*F64*F66,0.65*F64)","v":487.5},31.6875,6.5000000000000002E-2,{"$f":"IF(AND(F64*12>=150000),0.65*F64*F67,0.65*F64)","v":487.5},31.6875,0,0]
["RESIDENTIAL","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F64*12>=150000),0.17*F64*F66,0.17*F64)","v":127.50000000000001},12.112500000000001,9.5000000000000001E-2,{"$f":"IF(AND(F64*12>=150000),0.17*F64*F67,0.17*F64)","v":127.50000000000001},12.112500000000001,0,0]
["RESIDENTIAL","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F64*12>=150000),0.18*F64*F66,0.18*F64)","v":135},17.82,0.13200000000000001,{"$f":"IF(AND(F64*12>=150000),0.18*F64*F67,0.18*F64)","v":135},17.82,0,0]
["RESIDENTIAL","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F64*12>=150000),F64*F66,F64)","v":750},{"$f":"H94*G94","v":79.575000000000003},{"$f":"G94","v":0.1061},{"$f":"IF(AND(F64*12>=150000),F64*F67,F64)","v":750},{"$f":"K94*J94","v":79.575000000000003},0,0]
["RESIDENTIAL","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G94","v":0.1061},{"$f":"IF(AND(F64*12>=150000),F64*F66,F64)","v":750},{"$f":"H95*G95","v":79.575000000000003},{"$f":"G95","v":0.1061},{"$f":"IF(AND(F64*12>=150000),F64*F67,F64)","v":750},{"$f":"K95*J95","v":79.575000000000003},0,0]
["RESIDENTIAL"]
["RESIDENTIAL","RPP_BT",1,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I86:I93,I85)","v":104.464308},null,null,{"$f":"SUM(L86:L93,L85)","v":105.36460797270827},{"$f":"L97-I97","v":0.90029997270826811},{"$f":"IF((I97)=0,\"\",(M97/I97))","v":8.6182543104413051E-3}]
["RESIDENTIAL","RPP",null,null,"HST",null,0.13,null,{"$f":"I97*G98","v":13.58036004},0.13,null,{"$f":"L97*J98","v":13.697399036452076},{"$f":"L98-I98","v":0.11703899645207549},{"$f":"IF((I98)=0,\"\",(M98/I98))","v":8.618254310441352E-3}]
["RESIDENTIAL","RPP_NET",1,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I97:I98)","v":118.04466804},null,null,{"$f":"SUM(L97:L98)","v":119.06200700916034},{"$f":"SUM(M97:M98)","v":1.0173389691603436},{"$f":"IF((I99)=0,\"\",(M99/I99))","v":8.6182543104413104E-3}]
[{"$f":"A98","v":"RESIDENTIAL"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I97*G100","v":-8.3571446399999996},{"$f":"G100","v":-0.08},null,{"$f":"L97*J100","v":-8.4291686378166624},{"$f":"L100-I100","v":-7.2023997816662799E-2},{"$f":"IF((I100)=0,\"\",(M100/I100))","v":8.6182543104414665E-3}]
["RESIDENTIAL","RPP_TOTAL",{"$f":"B15","v":1},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I97,I98,I100)","v":109.6875234},null,null,{"$f":"L97+L98+L100","v":110.63283837134368},{"$f":"L101-I101","v":0.94531497134367726},{"$f":"IF((I101)=0,\"\",(M101/I101))","v":8.6182543104412652E-3}]
["RESIDENTIAL","RPP"]
["RESIDENTIAL","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I94,I86:I90,I85)","v":122.419308},null,null,{"$f":"SUM(L94,L86:L90,L85)","v":123.31960797270827},{"$f":"L103-I103","v":0.90029997270826811},{"$f":"IF((I103)=0,\"\",(M103/I103))","v":7.3542318398684961E-3}]
["RESIDENTIAL","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I103*G104","v":15.914510040000001},0.13,null,{"$f":"L103*J104","v":16.031549036452077},{"$f":"L104-I104","v":0.11703899645207549},{"$f":"IF((I104)=0,\"\",(M104/I104))","v":7.354231839868536E-3}]
["RESIDENTIAL","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I103*G105","v":-9.7935446400000004},{"$f":"G105","v":-0.08},null,{"$f":"L103*J105","v":-9.8655686378166614},{"$f":"L105-I105","v":-7.2023997816661023E-2},{"$f":"IF((I105)=0,\"\",(M105/I105))","v":7.3542318398684527E-3}]
["RESIDENTIAL","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I103,I104,I105)","v":128.54027340000002},null,null,{"$f":"SUM(L103,L104,L105)","v":129.48558837134368},{"$f":"L106-I106","v":0.94531497134366305},{"$f":"IF((I106)=0,\"\",(M106/I106))","v":7.3542318398683512E-3}]
["RESIDENTIAL","Non-RPP (Retailer)"]
["RESIDENTIAL","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I95,I86:I90,I85)","v":122.419308},null,null,{"$f":"SUM(L95,L86:L90,L85)","v":123.31960797270827},{"$f":"L108-I108","v":0.90029997270826811},{"$f":"IF((I108)=0,\"\",(M108/I108))","v":7.3542318398684961E-3}]
["RESIDENTIAL","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I108*G109","v":15.914510040000001},0.13,null,{"$f":"L108*J109","v":16.031549036452077},{"$f":"L109-I109","v":0.11703899645207549},{"$f":"IF((I109)=0,\"\",(M109/I109))","v":7.354231839868536E-3}]
["RESIDENTIAL","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I108*G110","v":-9.7935446400000004},{"$f":"G110","v":-0.08},null,{"$f":"L108*J110","v":-9.8655686378166614},{"$f":"L110-I110","v":-7.2023997816661023E-2},{"$f":"IF((I110)=0,\"\",(M110/I110))","v":7.3542318398684527E-3}]
["RESIDENTIAL","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I108,I109,I110)","v":128.54027340000002},null,null,{"$f":"SUM(L108,L109,L110)","v":129.48558837134368},{"$f":"L111-I111","v":0.94531497134366305},{"$f":"IF((I111)=0,\"\",(M111/I111))","v":7.3542318398683512E-3}]
["RESIDENTIAL","Non-RPP (Other)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L78/L101","v":-4.1046351992299335E-3}]
[]
[null,null,null,null,"Customer Class:",{"$f":"E16","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,null,null,null,{"$f":"IF(O66=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H16","v":"RPP"}]
[null,null,null,null,"Consumption",{"$f":"K16","v":2000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L16","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I16","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J16","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F115","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,"GSL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D125,RATES!H:H),\"\")","v":41.42},1,{"$f":"H125*G125","v":41.42},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D125,RATES!I:I),\"\")","v":41.23},1,{"$f":"K125*J125","v":41.23},{"$f":"L125-I125","v":-0.19000000000000483},{"$f":"IF(ISERROR(M125/I125), \"\", M125/I125)","v":-4.5871559633028688E-3}]
[{"$f":"A125","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,"GSL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D126,RATES!H:H),\"\")","v":1.0699999999999999E-2},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"H126*G126","v":21.4},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D126,RATES!I:I),\"\")","v":1.0699999999999999E-2},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"K126*J126","v":21.4},0,{"$f":"IF(ISERROR(M126/I126), \"\", M126/I126)","v":0}]
[{"$f":"A126","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,"GSL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D127,RATES!H:H),\"\")","v":2.41},1,2.41,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D127,RATES!I:I),\"\")","v":-0.35},1,{"$f":"K127*J127","v":-0.35},-2.7600000000000002,-1.1452282157676348]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"GSL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D128,RATES!H:H),\"\")","v":0},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D128,RATES!I:I),\"\")","v":4.0610849164547403E-4},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0.81221698329094805,0.81221698329094805,""]
["GENERAL SERVICE LESS THAN 50 KW","ST_A",{"$f":"B16","v":2},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I125:I128)","v":65.23},null,null,{"$f":"SUM(L125:L128)","v":63.092216983290939},-2.137783016709065,{"$f":"IF((I129)=0,\"\",(M129/I129))","v":-3.2773003475533725E-2}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F117*12>=150000), 0, IF(F116=\"RPP\",(G144*0.65+G145*0.17+G146*0.18),IF(F116=\"Non-RPP (Retailer)\",G147,G148)))","v":8.2160000000000011E-2},{"$f":"IF(G130=0, 0, $F117*F119-F117)","v":75.800000000000182},{"$f":"H130*G130","v":6.2277280000000159},{"$f":"IF((F117*12>=150000), 0, IF(F116=\"RPP\",(J144*0.65+J145*0.17+J146*0.18),IF(F116=\"Non-RPP (Retailer)\",J147,J148)))","v":8.2160000000000011E-2},{"$f":"IF(G130=0, 0, $F117*F119-F117)","v":75.800000000000182},{"$f":"K130*J130","v":6.2277280000000159},{"$f":"L130-I130","v":0},{"$f":"IF(ISERROR(M130/I130), \"\", M130/I130)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"GSL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D131,RATES!H:H),\"\")","v":-2.5000000000000001E-3},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"H131*G131","v":-5},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D131,RATES!I:I),\"\")","v":-5.9508276827474084E-4},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"K131*J131","v":-1.1901655365494817},{"$f":"L131-I131","v":3.8098344634505183},{"$f":"IF(ISERROR(M131/I131), \"\", M131/I131)","v":-0.76196689269010365}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"GSL_GA","GA Rate Riders"]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"GSL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D133,RATES!H:H),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0.12000000000000001,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D133,RATES!I:I),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0.12000000000000001,0,0]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,1,{"$f":"H134*G134","v":0.56999999999999995},0.56999999999999995,1,{"$f":"K134*J134","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M134/I134), \"\", M134/I134)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW","ST_B",{"$f":"C129","v":2},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I129:I134)","v":67.147728000000015},null,null,{"$f":"SUM(L129:L134)","v":68.819779446741464},1.6720514467414489,{"$f":"IF((I135)=0,\"\",(M135/I135))","v":2.4901087446196967E-2}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"GSL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D136,RATES!H:H),\"\")","v":6.4999999999999997E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2075.8000000000002},{"$f":"H136*G136","v":13.492700000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D136,RATES!I:I),\"\")","v":6.537383520847216E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2075.8000000000002},{"$f":"K136*J136","v":13.570300712574651},7.7600712574650288E-2,{"$f":"IF(ISERROR(M136/I136), \"\", M136/I136)","v":5.7513108995716411E-3}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"GSL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D137,RATES!H:H),\"\")","v":5.3E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2075.8000000000002},{"$f":"H137*G137","v":11.001740000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D137,RATES!I:I),\"\")","v":6.1303158981366483E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2075.8000000000002},{"$f":"K137*J137","v":12.725309741352056},1.7235697413520548,{"$f":"IF(ISERROR(M137/I137), \"\", M137/I137)","v":0.15666337700691477}]
["GENERAL SERVICE LESS THAN 50 KW","ST_C",{"$f":"C129","v":2},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I135:I137)","v":91.642168000000012},null,null,{"$f":"SUM(L135:L137)","v":95.115389900668163},3.4732219006681504,{"$f":"IF((I138)=0,\"\",(M138/I138))","v":3.7899822499486806E-2}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F117*F119","v":2075.8000000000002},{"$f":"H139*G139","v":7.4728800000000009},3.5999999999999999E-3,{"$f":"F117*F119","v":2075.8000000000002},{"$f":"K139*J139","v":7.4728800000000009},0,{"$f":"IF(ISERROR(M139/I139), \"\", M139/I139)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F117*F119","v":2075.8000000000002},0.62273999999999996,2.9999999999999997E-4,{"$f":"F117*F119","v":2075.8000000000002},0.62273999999999996,0,0]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F117","v":2000},14,7.0000000000000001E-3,{"$f":"F117","v":2000},14,0,0]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F117*12>=150000),0.65*F117*F119,0.65*F117)","v":1300},{"$f":"H144*G144","v":84.5},6.5000000000000002E-2,{"$f":"IF(AND(F117*12>=150000),0.65*F117*F120,0.65*F117)","v":1300},{"$f":"K144*J144","v":84.5},{"$f":"L144-I144","v":0},{"$f":"IF(ISERROR(M144/I144), \"\", M144/I144)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F117*12>=150000),0.17*F117*F119,0.17*F117)","v":340},32.299999999999997,9.5000000000000001E-2,{"$f":"IF(AND(F117*12>=150000),0.17*F117*F120,0.17*F117)","v":340},32.299999999999997,0,0]
["GENERAL SERVICE LESS THAN 50 KW","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F117*12>=150000),0.18*F117*F119,0.18*F117)","v":360},47.52,0.13200000000000001,{"$f":"IF(AND(F117*12>=150000),0.18*F117*F120,0.18*F117)","v":360},47.52,0,0]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F117*12>=150000),F117*F119,F117)","v":2000},{"$f":"H147*G147","v":212.2},{"$f":"G147","v":0.1061},{"$f":"IF(AND(F117*12>=150000),F117*F120,F117)","v":2000},{"$f":"K147*J147","v":212.2},0,0]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G147","v":0.1061},{"$f":"IF(AND(F117*12>=150000),F117*F119,F117)","v":2000},{"$f":"H148*G148","v":212.2},{"$f":"G148","v":0.1061},{"$f":"IF(AND(F117*12>=150000),F117*F120,F117)","v":2000},{"$f":"K148*J148","v":212.2},0,0]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","RPP_BT",2,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I139:I146,I138)","v":278.30778800000002},null,null,{"$f":"SUM(L139:L146,L138)","v":281.78100990066821},{"$f":"L150-I150","v":3.473221900668193},{"$f":"IF((I150)=0,\"\",(M150/I150))","v":1.2479786949649404E-2}]
["GENERAL SERVICE LESS THAN 50 KW","RPP",null,null,"HST",null,0.13,null,{"$f":"I150*G151","v":36.180012440000006},0.13,null,{"$f":"L150*J151","v":36.631531287086865},{"$f":"L151-I151","v":0.45151884708685941},{"$f":"IF((I151)=0,\"\",(M151/I151))","v":1.2479786949649244E-2}]
["GENERAL SERVICE LESS THAN 50 KW","RPP_NET",2,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I150:I151)","v":314.48780044},null,null,{"$f":"SUM(L150:L151)","v":318.4125411877551},{"$f":"SUM(M150:M151)","v":3.9247407477550524},{"$f":"IF((I152)=0,\"\",(M152/I152))","v":1.2479786949649387E-2}]
[{"$f":"A151","v":"GENERAL SERVICE LESS THAN 50 KW"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I150*G153","v":-22.26462304},{"$f":"G153","v":-0.08},null,{"$f":"L150*J153","v":-22.542480792053457},{"$f":"L153-I153","v":-0.27785775205345686},{"$f":"IF((I153)=0,\"\",(M153/I153))","v":1.2479786949649468E-2}]
["GENERAL SERVICE LESS THAN 50 KW","RPP_TOTAL",{"$f":"C129","v":2},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I150,I151,I153)","v":292.2231774},null,null,{"$f":"L150+L151+L153","v":295.87006039570161},{"$f":"L154-I154","v":3.6468829957016169},{"$f":"IF((I154)=0,\"\",(M154/I154))","v":1.2479786949649452E-2}]
["GENERAL SERVICE LESS THAN 50 KW","RPP"]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I147,I139:I143,I138)","v":326.18778800000001},null,null,{"$f":"SUM(L147,L139:L143,L138)","v":329.66100990066815},{"$f":"L156-I156","v":3.4732219006681362},{"$f":"IF((I156)=0,\"\",(M156/I156))","v":1.0647921315399263E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I156*G157","v":42.404412440000002},0.13,null,{"$f":"L156*J157","v":42.855931287086861},{"$f":"L157-I157","v":0.45151884708685941},{"$f":"IF((I157)=0,\"\",(M157/I157))","v":1.0647921315399303E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I156*G158","v":-26.095023040000001},{"$f":"G158","v":-0.08},null,{"$f":"L156*J158","v":-26.372880792053451},{"$f":"L158-I158","v":-0.27785775205344976},{"$f":"IF((I158)=0,\"\",(M158/I158))","v":1.064792131539922E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I156,I157,I158)","v":342.4971774},null,null,{"$f":"SUM(L156,L157,L158)","v":346.14406039570156},{"$f":"L159-I159","v":3.64688299570156},{"$f":"IF((I159)=0,\"\",(M159/I159))","v":1.0647921315399314E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)"]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I148,I139:I143,I138)","v":326.18778800000001},null,null,{"$f":"SUM(L148,L139:L143,L138)","v":329.66100990066815},{"$f":"L161-I161","v":3.4732219006681362},{"$f":"IF((I161)=0,\"\",(M161/I161))","v":1.0647921315399263E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I161*G162","v":42.404412440000002},0.13,null,{"$f":"L161*J162","v":42.855931287086861},{"$f":"L162-I162","v":0.45151884708685941},{"$f":"IF((I162)=0,\"\",(M162/I162))","v":1.0647921315399303E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I161*G163","v":-26.095023040000001},{"$f":"G163","v":-0.08},null,{"$f":"L161*J163","v":-26.372880792053451},{"$f":"L163-I163","v":-0.27785775205344976},{"$f":"IF((I163)=0,\"\",(M163/I163))","v":1.064792131539922E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I161,I162,I163)","v":342.4971774},null,null,{"$f":"SUM(L161,L162,L163)","v":346.14406039570156},{"$f":"L164-I164","v":3.64688299570156},{"$f":"IF((I164)=0,\"\",(M164/I164))","v":1.0647921315399314E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E17","v":"GENERAL SERVICE GREATER THAN 50 KW"},null,null,null,null,null,{"$f":"IF(O119=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H17","v":"Non-RPP (Other)"},null,null,"Class B"]
[null,null,null,null,"Consumption",{"$f":"K17","v":110000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L17","v":250},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I17","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J17","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F168","v":"GENERAL SERVICE GREATER THAN 50 KW"},null,null,"GSG_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D178,RATES!H:H),\"\")","v":378.88},1,{"$f":"H178*G178","v":378.88},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D178,RATES!I:I),\"\")","v":379.58},1,{"$f":"K178*J178","v":379.58},{"$f":"L178-I178","v":0.69999999999998863},{"$f":"IF(ISERROR(M178/I178), \"\", M178/I178)","v":1.8475506756756457E-3}]
[{"$f":"A178","v":"GENERAL SERVICE GREATER THAN 50 KW"},null,null,"GSG_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D179,RATES!H:H),\"\")","v":2.5526},{"$f":"IF($F171>0, $F171, $F170)","v":250},{"$f":"H179*G179","v":638.15},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D179,RATES!I:I),\"\")","v":2.5568},{"$f":"IF($F171>0, $F171, $F170)","v":250},{"$f":"K179*J179","v":639.20000000000005},1.0500000000000682,{"$f":"IF(ISERROR(M179/I179), \"\", M179/I179)","v":1.6453811799734673E-3}]
[{"$f":"A179","v":"GENERAL SERVICE GREATER THAN 50 KW"},null,null,"GSG_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D180,RATES!H:H),\"\")","v":3.4649999999999999},1,3.4649999999999999,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D180,RATES!I:I),\"\")","v":-1.53},1,{"$f":"K180*J180","v":-1.53},-4.9950000000000001,-1.4415584415584417]
[{"$f":"A180","v":"GENERAL SERVICE GREATER THAN 50 KW"},null,null,"GSG_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D181,RATES!H:H),\"\")","v":0},{"$f":"IF($F171>0, $F171, $F170)","v":250},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D181,RATES!I:I),\"\")","v":4.223791703826342E-2},{"$f":"IF($F171>0, $F171, $F170)","v":250},10.559479259565855,10.559479259565855,""]
["GENERAL SERVICE GREATER THAN 50 KW","ST_A",{"$f":"B17","v":3},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I178:I181)","v":1020.495},null,null,{"$f":"SUM(L178:L181)","v":1027.8094792595659},7.3144792595659283,{"$f":"IF((I182)=0,\"\",(M182/I182))","v":7.1675797133410046E-3}]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F170*12>=150000), 0, IF(F169=\"RPP\",(G197*0.65+G198*0.17+G199*0.18),IF(F169=\"Non-RPP (Retailer)\",G200,G201)))","v":0},{"$f":"IF(G183=0, 0, $F170*F172-F170)","v":0},{"$f":"H183*G183","v":0},{"$f":"IF((F170*12>=150000), 0, IF(F169=\"RPP\",(J197*0.65+J198*0.17+J199*0.18),IF(F169=\"Non-RPP (Retailer)\",J200,J201)))","v":0},{"$f":"IF(G183=0, 0, $F170*F172-F170)","v":0},{"$f":"K183*J183","v":0},{"$f":"L183-I183","v":0},{"$f":"IF(ISERROR(M183/I183), \"\", M183/I183)","v":""}]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,"GSG_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D184,RATES!H:H),\"\")","v":-0.92670000000000008},{"$f":"IF($F171>0, $F171, $F170)","v":250},{"$f":"H184*G184","v":-231.67500000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D184,RATES!I:I),\"\")","v":-0.21788600319822315},{"$f":"IF($F171>0, $F171, $F170)","v":250},{"$f":"K184*J184","v":-54.471500799555791},{"$f":"L184-I184","v":177.20349920044421},{"$f":"IF(ISERROR(M184/I184), \"\", M184/I184)","v":-0.76487967713583338}]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,"GSG_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D185,RATES!H:H),\"\")","v":1.6000000000000001E-3},{"$f":"F170","v":110000},176,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D185,RATES!I:I),\"\")","v":-2.8999999999999998E-3},{"$f":"K195","v":110000},-319,-495,-2.8125]
[{"$f":"A185","v":"GENERAL SERVICE GREATER THAN 50 KW"},null,null,"GSG_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D186,RATES!H:H),\"\")","v":2.1690000000000001E-2},{"$f":"IF($F171>0, $F171, $F170)","v":250},5.4225000000000003,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D186,RATES!I:I),\"\")","v":2.1690000000000001E-2},{"$f":"IF($F171>0, $F171, $F170)","v":250},5.4225000000000003,0,0]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0,1,{"$f":"H187*G187","v":0},0,1,{"$f":"K187*J187","v":0},0,{"$f":"IF(ISERROR(M187/I187), \"\", M187/I187)","v":""}]
["GENERAL SERVICE GREATER THAN 50 KW","ST_B",{"$f":"C182","v":3},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I182:I187)","v":970.24249999999995},null,null,{"$f":"SUM(L182:L187)","v":659.76047846001018},-310.48202153998977,{"$f":"IF((I188)=0,\"\",(M188/I188))","v":-0.32000455714936193}]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,"GSG_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D189,RATES!H:H),\"\")","v":2.5720999999999998},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":250},{"$f":"H189*G189","v":643.02499999999998},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D189,RATES!I:I),\"\")","v":2.5868929487130066},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":250},{"$f":"K189*J189","v":646.72323717825168},3.6982371782517021,{"$f":"IF(ISERROR(M189/I189), \"\", M189/I189)","v":5.7513116570144275E-3}]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,"GSG_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D190,RATES!H:H),\"\")","v":2.1213000000000002},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":250},{"$f":"H190*G190","v":530.32500000000005},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D190,RATES!I:I),\"\")","v":2.4536300225786776},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":250},{"$f":"K190*J190","v":613.40750564466941},83.082505644669368,{"$f":"IF(ISERROR(M190/I190), \"\", M190/I190)","v":0.15666337744716799}]
["GENERAL SERVICE GREATER THAN 50 KW","ST_C",{"$f":"C182","v":3},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I188:I190)","v":2143.5924999999997},null,null,{"$f":"SUM(L188:L190)","v":1919.8912212829314},-223.70127871706836,{"$f":"IF((I191)=0,\"\",(M191/I191))","v":-0.1043581178405263}]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F170*F172","v":114169},{"$f":"H192*G192","v":411.00839999999999},3.5999999999999999E-3,{"$f":"F170*F172","v":114169},{"$f":"K192*J192","v":411.00839999999999},0,{"$f":"IF(ISERROR(M192/I192), \"\", M192/I192)","v":0}]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F170*F172","v":114169},34.250699999999995,2.9999999999999997E-4,{"$f":"F170*F172","v":114169},34.250699999999995,0,0]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,null,"Standard Supply Service Charge",null,0.25,null,0,0.25,null,0,0,""]
["GENERAL SERVICE GREATER THAN 50 KW",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F170","v":110000},770,7.0000000000000001E-3,{"$f":"F170","v":110000},770,0,0]
["GENERAL SERVICE GREATER THAN 50 KW"]
["GENERAL SERVICE GREATER THAN 50 KW","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F170*12>=150000),0.65*F170*F172,0.65*F170)","v":74209.850000000006},{"$f":"H197*G197","v":4823.6402500000004},6.5000000000000002E-2,{"$f":"IF(AND(F170*12>=150000),0.65*F170*F173,0.65*F170)","v":74209.850000000006},{"$f":"K197*J197","v":4823.6402500000004},{"$f":"L197-I197","v":0},{"$f":"IF(ISERROR(M197/I197), \"\", M197/I197)","v":0}]
["GENERAL SERVICE GREATER THAN 50 KW","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F170*12>=150000),0.17*F170*F172,0.17*F170)","v":19408.73},1843.82935,9.5000000000000001E-2,{"$f":"IF(AND(F170*12>=150000),0.17*F170*F173,0.17*F170)","v":19408.73},1843.82935,0,0]
["GENERAL SERVICE GREATER THAN 50 KW","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F170*12>=150000),0.18*F170*F172,0.18*F170)","v":20550.420000000002},2712.6554400000005,0.13200000000000001,{"$f":"IF(AND(F170*12>=150000),0.18*F170*F173,0.18*F170)","v":20550.420000000002},2712.6554400000005,0,0]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F170*12>=150000),F170*F172,F170)","v":114169},{"$f":"H200*G200","v":12113.330900000001},{"$f":"G200","v":0.1061},{"$f":"IF(AND(F170*12>=150000),F170*F173,F170)","v":114169},{"$f":"K200*J200","v":12113.330900000001},0,0]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G200","v":0.1061},{"$f":"IF(AND(F170*12>=150000),F170*F172,F170)","v":114169},{"$f":"H201*G201","v":12113.330900000001},{"$f":"G201","v":0.1061},{"$f":"IF(AND(F170*12>=150000),F170*F173,F170)","v":114169},{"$f":"K201*J201","v":12113.330900000001},0,0]
["GENERAL SERVICE GREATER THAN 50 KW"]
["GENERAL SERVICE GREATER THAN 50 KW","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I192:I199,I191)","v":12738.976640000001},null,null,{"$f":"SUM(L192:L199,L191)","v":12515.275361282933},{"$f":"L203-I203","v":-223.70127871706791},{"$f":"IF((I203)=0,\"\",(M203/I203))","v":-1.7560380636436106E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","RPP",null,null,"HST",null,0.13,null,{"$f":"I203*G204","v":1656.0669632000001},0.13,null,{"$f":"L203*J204","v":1626.9857969667814},{"$f":"L204-I204","v":-29.08116623321871},{"$f":"IF((I204)=0,\"\",(M204/I204))","v":-1.7560380636436036E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I203*G205","v":-1019.1181312000001},{"$f":"G205","v":-0.08},null,{"$f":"L203*J205","v":-1001.2220289026346},{"$f":"L205-I205","v":17.896102297365474},{"$f":"IF((I205)=0,\"\",(M205/I205))","v":-1.7560380636436147E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I203,I204,I205)","v":13375.925472000001},null,null,{"$f":"L203+L204+L205","v":13141.039129347078},{"$f":"L206-I206","v":-234.88634265292239},{"$f":"IF((I206)=0,\"\",(M206/I206))","v":-1.7560380636436189E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","RPP"]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I200,I192:I196,I191)","v":15472.182500000003},null,null,{"$f":"SUM(L200,L192:L196,L191)","v":15248.481221282933},{"$f":"L208-I208","v":-223.70127871706973},{"$f":"IF((I208)=0,\"\",(M208/I208))","v":-1.4458288526332319E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I208*G209","v":2011.3837250000004},0.13,null,{"$f":"L208*J209","v":1982.3025587667814},{"$f":"L209-I209","v":-29.081166233218937},{"$f":"IF((I209)=0,\"\",(M209/I209))","v":-1.4458288526332255E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I208*G210","v":-1237.7746000000002},{"$f":"G210","v":-0.08},null,{"$f":"L208*J210","v":-1219.8784977026346},{"$f":"L210-I210","v":17.896102297365587},{"$f":"IF((I210)=0,\"\",(M210/I210))","v":-1.4458288526332326E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I208,I209,I210)","v":16245.791625000002},null,null,{"$f":"SUM(L208,L209,L210)","v":16010.905282347079},{"$f":"L211-I211","v":-234.88634265292239},{"$f":"IF((I211)=0,\"\",(M211/I211))","v":-1.4458288526332269E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Retailer)"]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Other)_BT",3,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I201,I192:I196,I191)","v":15472.182500000003},null,null,{"$f":"SUM(L201,L192:L196,L191)","v":15248.481221282933},{"$f":"L213-I213","v":-223.70127871706973},{"$f":"IF((I213)=0,\"\",(M213/I213))","v":-1.4458288526332319E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I213*G214","v":2011.3837250000004},0.13,null,{"$f":"L213*J214","v":1982.3025587667814},{"$f":"L214-I214","v":-29.081166233218937},{"$f":"IF((I214)=0,\"\",(M214/I214))","v":-1.4458288526332255E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Other)_NET",3,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I213:I214)","v":17483.566225000002},null,null,{"$f":"SUM(L213:L214)","v":17230.783780049715},{"$f":"SUM(M213:M214)","v":-252.78244495028866},{"$f":"IF((I215)=0,\"\",(M215/I215))","v":-1.4458288526332312E-2}]
[{"$f":"A214","v":"GENERAL SERVICE GREATER THAN 50 KW"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I213*G216","v":0},{"$f":"G216","v":0},null,{"$f":"L213*J216","v":0},{"$f":"L216-I216","v":0},{"$f":"IF((I216)=0,\"\",(M216/I216))","v":""}]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Other)_TOTAL",{"$f":"C182","v":3},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I213,I214,I216)","v":17483.566225000002},null,null,{"$f":"SUM(L213,L214,L216)","v":17230.783780049715},{"$f":"L217-I217","v":-252.78244495028775},{"$f":"IF((I217)=0,\"\",(M217/I217))","v":-1.445828852633226E-2}]
["GENERAL SERVICE GREATER THAN 50 KW","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E18","v":"LARGE USE"},null,null,null,null,null,{"$f":"IF(O172=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H18","v":"Non-RPP (Other)"},null,null,"Class A"]
[null,null,null,null,"Consumption",{"$f":"K18","v":2555000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L18","v":5000},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I18","v":1.006}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J18","v":1.006}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F221","v":"LARGE USE"},null,null,"LU_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D231,RATES!H:H),\"\")","v":23798.52},1,{"$f":"H231*G231","v":23798.52},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D231,RATES!I:I),\"\")","v":23722.43},1,{"$f":"K231*J231","v":23722.43},{"$f":"L231-I231","v":-76.090000000000146},{"$f":"IF(ISERROR(M231/I231), \"\", M231/I231)","v":-3.1972576445930311E-3}]
[{"$f":"A231","v":"LARGE USE"},null,null,"LU_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D232,RATES!H:H),\"\")","v":1.4040999999999999},{"$f":"IF($F224>0, $F224, $F223)","v":5000},{"$f":"H232*G232","v":7020.4999999999991},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D232,RATES!I:I),\"\")","v":1.3996},{"$f":"IF($F224>0, $F224, $F223)","v":5000},{"$f":"K232*J232","v":6998},-22.499999999999091,{"$f":"IF(ISERROR(M232/I232), \"\", M232/I232)","v":-3.2048999359018723E-3}]
[{"$f":"A232","v":"LARGE USE"},null,null,"LU_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D233,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D233,RATES!I:I),\"\")","v":-198.01},1,{"$f":"K233*J233","v":-198.01},-198.01,""]
[{"$f":"A233","v":"LARGE USE"},null,null,"LU_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D234,RATES!H:H),\"\")","v":0},{"$f":"IF($F224>0, $F224, $F223)","v":5000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D234,RATES!I:I),\"\")","v":0.22537358072180497},{"$f":"IF($F224>0, $F224, $F223)","v":5000},1126.8679036090248,1126.8679036090248,""]
["LARGE USE","ST_A",{"$f":"B18","v":4},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I231:I234)","v":30819.02},null,null,{"$f":"SUM(L231:L234)","v":31649.287903609027},830.26790360902669,{"$f":"IF((I235)=0,\"\",(M235/I235))","v":2.694011372227367E-2}]
["LARGE USE",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F223*12>=150000), 0, IF(F222=\"RPP\",(G250*0.65+G251*0.17+G252*0.18),IF(F222=\"Non-RPP (Retailer)\",G253,G254)))","v":0},{"$f":"IF(G236=0, 0, $F223*F225-F223)","v":0},{"$f":"H236*G236","v":0},{"$f":"IF((F223*12>=150000), 0, IF(F222=\"RPP\",(J250*0.65+J251*0.17+J252*0.18),IF(F222=\"Non-RPP (Retailer)\",J253,J254)))","v":0},{"$f":"IF(G236=0, 0, $F223*F225-F223)","v":0},{"$f":"K236*J236","v":0},{"$f":"L236-I236","v":0},{"$f":"IF(ISERROR(M236/I236), \"\", M236/I236)","v":""}]
["LARGE USE",null,null,"LU_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D237,RATES!H:H),\"\")-RATES!H113","v":-1.5225},{"$f":"IF($F224>0, $F224, $F223)","v":5000},{"$f":"H237*G237","v":-7612.5},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D237,RATES!I:I),\"\")-RATES!I114","v":-0.28896229473673973},{"$f":"IF($F224>0, $F224, $F223)","v":5000},{"$f":"K237*J237","v":-1444.8114736836988},{"$f":"L237-I237","v":6167.6885263163012},{"$f":"IF(ISERROR(M237/I237), \"\", M237/I237)","v":-0.8102053893354747}]
["LARGE USE",null,null,"LU_GA","GA Rate Riders",null,0,{"$f":"F223","v":2555000},{"$f":"H238*G238","v":0},0,{"$f":"K248","v":2555000},0,0,""]
["LARGE USE",null,null,"LU_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D239,RATES!H:H),\"\")","v":2.4920000000000001E-2},{"$f":"IF($F224>0, $F224, $F223)","v":5000},124.60000000000001,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D239,RATES!I:I),\"\")","v":2.4920000000000001E-2},{"$f":"IF($F224>0, $F224, $F223)","v":5000},124.60000000000001,0,0]
["LARGE USE",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0,1,{"$f":"H240*G240","v":0},0,1,{"$f":"K240*J240","v":0},0,{"$f":"IF(ISERROR(M240/I240), \"\", M240/I240)","v":""}]
["LARGE USE","ST_B",{"$f":"C235","v":4},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I235:I240)","v":23331.119999999999},null,null,{"$f":"SUM(L235:L240)","v":30329.076429925328},6997.9564299253288,{"$f":"IF((I241)=0,\"\",(M241/I241))","v":0.29994086995932168}]
["LARGE USE",null,null,"LU_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D242,RATES!H:H),\"\")","v":2.9382000000000001},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":5000},{"$f":"H242*G242","v":14691},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D242,RATES!I:I),\"\")","v":2.9550984920611532},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":5000},{"$f":"K242*J242","v":14775.492460305766},84.492460305766144,{"$f":"IF(ISERROR(M242/I242), \"\", M242/I242)","v":5.751307624107695E-3}]
["LARGE USE",null,null,"LU_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D243,RATES!H:H),\"\")","v":2.4376000000000002},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":5000},{"$f":"H243*G243","v":12188.000000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D243,RATES!I:I),\"\")","v":2.81948265332663},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":5000},{"$f":"K243*J243","v":14097.41326663315},1909.4132666331479,{"$f":"IF(ISERROR(M243/I243), \"\", M243/I243)","v":0.15666337927741611}]
["LARGE USE","ST_C",{"$f":"C235","v":4},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I241:I243)","v":50210.119999999995},null,null,{"$f":"SUM(L241:L243)","v":59201.982156864244},8991.8621568642484,{"$f":"IF((I244)=0,\"\",(M244/I244))","v":0.17908465777146618}]
["LARGE USE",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F223*F225","v":2570330},{"$f":"H245*G245","v":9253.1880000000001},3.5999999999999999E-3,{"$f":"F223*F225","v":2570330},{"$f":"K245*J245","v":9253.1880000000001},0,{"$f":"IF(ISERROR(M245/I245), \"\", M245/I245)","v":0}]
["LARGE USE",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F223*F225","v":2570330},771.09899999999993,2.9999999999999997E-4,{"$f":"F223*F225","v":2570330},771.09899999999993,0,0]
["LARGE USE",null,null,null,"Standard Supply Service Charge",null,0.25,null,0,0.25,null,0,0,""]
["LARGE USE",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F223","v":2555000},17885,7.0000000000000001E-3,{"$f":"F223","v":2555000},17885,0,0]
["LARGE USE"]
["LARGE USE","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F223*12>=150000),0.65*F223*F225,0.65*F223)","v":1670714.5},{"$f":"H250*G250","v":108596.4425},6.5000000000000002E-2,{"$f":"IF(AND(F223*12>=150000),0.65*F223*F226,0.65*F223)","v":1670714.5},{"$f":"K250*J250","v":108596.4425},{"$f":"L250-I250","v":0},{"$f":"IF(ISERROR(M250/I250), \"\", M250/I250)","v":0}]
["LARGE USE","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F223*12>=150000),0.17*F223*F225,0.17*F223)","v":436956.10000000003},41510.829500000007,9.5000000000000001E-2,{"$f":"IF(AND(F223*12>=150000),0.17*F223*F226,0.17*F223)","v":436956.10000000003},41510.829500000007,0,0]
["LARGE USE","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F223*12>=150000),0.18*F223*F225,0.18*F223)","v":462659.4},61071.040800000002,0.13200000000000001,{"$f":"IF(AND(F223*12>=150000),0.18*F223*F226,0.18*F223)","v":462659.4},61071.040800000002,0,0]
["LARGE USE","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F223*12>=150000),F223*F225,F223)","v":2570330},{"$f":"H253*G253","v":272712.01299999998},{"$f":"G253","v":0.1061},{"$f":"IF(AND(F223*12>=150000),F223*F226,F223)","v":2570330},{"$f":"K253*J253","v":272712.01299999998},0,0]
["LARGE USE","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G253","v":0.1061},{"$f":"IF(AND(F223*12>=150000),F223*F225,F223)","v":2570330},{"$f":"H254*G254","v":272712.01299999998},{"$f":"G254","v":0.1061},{"$f":"IF(AND(F223*12>=150000),F223*F226,F223)","v":2570330},{"$f":"K254*J254","v":272712.01299999998},0,0]
["LARGE USE"]
["LARGE USE","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I245:I252,I244)","v":289297.71980000002},null,null,{"$f":"SUM(L245:L252,L244)","v":298289.58195686428},{"$f":"L256-I256","v":8991.8621568642557},{"$f":"IF((I256)=0,\"\",(M256/I256))","v":3.1081690388298232E-2}]
["LARGE USE","RPP",null,null,"HST",null,0.13,null,{"$f":"I256*G257","v":37608.703574000006},0.13,null,{"$f":"L256*J257","v":38777.645654392356},{"$f":"L257-I257","v":1168.9420803923495},{"$f":"IF((I257)=0,\"\",(M257/I257))","v":3.1081690388298128E-2}]
["LARGE USE","RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I256*G258","v":-23143.817584},{"$f":"G258","v":-0.08},null,{"$f":"L256*J258","v":-23863.166556549142},{"$f":"L258-I258","v":-719.34897254914176},{"$f":"IF((I258)=0,\"\",(M258/I258))","v":3.1081690388298291E-2}]
["LARGE USE","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I256,I257,I258)","v":303762.60579},null,null,{"$f":"L256+L257+L258","v":313204.0610547075},{"$f":"L259-I259","v":9441.4552647075034},{"$f":"IF((I259)=0,\"\",(M259/I259))","v":3.108169038829835E-2}]
["LARGE USE","RPP"]
["LARGE USE","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I253,I245:I249,I244)","v":350831.42},null,null,{"$f":"SUM(L253,L245:L249,L244)","v":359823.28215686424},{"$f":"L261-I261","v":8991.8621568642557},{"$f":"IF((I261)=0,\"\",(M261/I261))","v":2.5630150677109411E-2}]
["LARGE USE","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I261*G262","v":45608.084600000002},0.13,null,{"$f":"L261*J262","v":46777.026680392351},{"$f":"L262-I262","v":1168.9420803923495},{"$f":"IF((I262)=0,\"\",(M262/I262))","v":2.5630150677109324E-2}]
["LARGE USE","Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I261*G263","v":-28066.513599999998},{"$f":"G263","v":-0.08},null,{"$f":"L261*J263","v":-28785.86257254914},{"$f":"L263-I263","v":-719.34897254914176},{"$f":"IF((I263)=0,\"\",(M263/I263))","v":2.5630150677109456E-2}]
["LARGE USE","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I261,I262,I263)","v":368372.99099999998},null,null,{"$f":"SUM(L261,L262,L263)","v":377814.44626470743},{"$f":"L264-I264","v":9441.4552647074452},{"$f":"IF((I264)=0,\"\",(M264/I264))","v":2.5630150677109349E-2}]
["LARGE USE","Non-RPP (Retailer)"]
["LARGE USE","Non-RPP (Other)_BT",4,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I254,I245:I249,I244)","v":350831.42},null,null,{"$f":"SUM(L254,L245:L249,L244)","v":359823.28215686424},{"$f":"L266-I266","v":8991.8621568642557},{"$f":"IF((I266)=0,\"\",(M266/I266))","v":2.5630150677109411E-2}]
["LARGE USE","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I266*G267","v":45608.084600000002},0.13,null,{"$f":"L266*J267","v":46777.026680392351},{"$f":"L267-I267","v":1168.9420803923495},{"$f":"IF((I267)=0,\"\",(M267/I267))","v":2.5630150677109324E-2}]
["LARGE USE","Non-RPP (Other)_NET",4,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I266:I267)","v":396439.50459999999},null,null,{"$f":"SUM(L266:L267)","v":406600.30883725657},{"$f":"SUM(M266:M267)","v":10160.804237256605},{"$f":"IF((I268)=0,\"\",(M268/I268))","v":2.5630150677109401E-2}]
[{"$f":"A267","v":"LARGE USE"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I266*G269","v":0},{"$f":"G269","v":0},null,{"$f":"L266*J269","v":0},{"$f":"L269-I269","v":0},{"$f":"IF((I269)=0,\"\",(M269/I269))","v":""}]
["LARGE USE","Non-RPP (Other)_TOTAL",{"$f":"C235","v":4},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I266,I267,I269)","v":396439.50459999999},null,null,{"$f":"SUM(L266,L267,L269)","v":406600.30883725657},{"$f":"L270-I270","v":10160.804237256583},{"$f":"IF((I270)=0,\"\",(M270/I270))","v":2.5630150677109345E-2}]
["LARGE USE","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E19","v":"LARGE USE WITH DEDICATED ASSETS"},null,null,null,null,null,{"$f":"IF(O225=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H19","v":"Non-RPP (Other)"},null,null,"Class A"]
[null,null,null,null,"Consumption",{"$f":"K19","v":10220000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L19","v":20000},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I19","v":1.006}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J19","v":1.006}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F274","v":"LARGE USE WITH DEDICATED ASSETS"},null,null,"LUDA_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D284,RATES!H:H),\"\")","v":5600.32},1,{"$f":"H284*G284","v":5600.32},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D284,RATES!I:I),\"\")","v":5610.66},1,{"$f":"K284*J284","v":5610.66},{"$f":"L284-I284","v":10.340000000000146},{"$f":"IF(ISERROR(M284/I284), \"\", M284/I284)","v":1.8463230672533259E-3}]
[{"$f":"A284","v":"LARGE USE WITH DEDICATED ASSETS"},null,null,"LUDA_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D285,RATES!H:H),\"\")","v":0.33040000000000003},{"$f":"IF($F277>0, $F277, $F276)","v":20000},{"$f":"H285*G285","v":6608.0000000000009},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D285,RATES!I:I),\"\")","v":0.33100000000000002},{"$f":"IF($F277>0, $F277, $F276)","v":20000},{"$f":"K285*J285","v":6620},11.999999999999091,{"$f":"IF(ISERROR(M285/I285), \"\", M285/I285)","v":1.8159806295398137E-3}]
[{"$f":"A285","v":"LARGE USE WITH DEDICATED ASSETS"},null,null,"LUDA_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D286,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D286,RATES!I:I),\"\")","v":-21.459999999999997},1,{"$f":"K286*J286","v":-21.459999999999997},-21.459999999999997,""]
[{"$f":"A286","v":"LARGE USE WITH DEDICATED ASSETS"},null,null,"LUDA_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D287,RATES!H:H),\"\")","v":0},{"$f":"IF($F277>0, $F277, $F276)","v":20000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D287,RATES!I:I),\"\")","v":2.8796173553799955E-3},{"$f":"IF($F277>0, $F277, $F276)","v":20000},57.592347107599913,57.592347107599913,""]
["LARGE USE WITH DEDICATED ASSETS","ST_A",{"$f":"B19","v":5},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I284:I287)","v":12208.32},null,null,{"$f":"SUM(L284:L287)","v":12266.792347107601},58.472347107601308,{"$f":"IF((I288)=0,\"\",(M288/I288))","v":4.7895490212905055E-3}]
["LARGE USE WITH DEDICATED ASSETS",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F276*12>=150000), 0, IF(F275=\"RPP\",(G303*0.65+G304*0.17+G305*0.18),IF(F275=\"Non-RPP (Retailer)\",G306,G307)))","v":0},{"$f":"IF(G289=0, 0, $F276*F278-F276)","v":0},{"$f":"H289*G289","v":0},{"$f":"IF((F276*12>=150000), 0, IF(F275=\"RPP\",(J303*0.65+J304*0.17+J305*0.18),IF(F275=\"Non-RPP (Retailer)\",J306,J307)))","v":0},{"$f":"IF(G289=0, 0, $F276*F278-F276)","v":0},{"$f":"K289*J289","v":0},{"$f":"L289-I289","v":0},{"$f":"IF(ISERROR(M289/I289), \"\", M289/I289)","v":""}]
["LARGE USE WITH DEDICATED ASSETS",null,null,"LUDA_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D290,RATES!H:H),\"\")-RATES!H138","v":-1.3573999999999999},{"$f":"IF($F277>0, $F277, $F276)","v":20000},{"$f":"H290*G290","v":-27148},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D290,RATES!I:I),\"\")-RATES!I139","v":-0.21261009967607938},{"$f":"IF($F277>0, $F277, $F276)","v":20000},{"$f":"K290*J290","v":-4252.2019935215876},{"$f":"L290-I290","v":22895.798006478413},{"$f":"IF(ISERROR(M290/I290), \"\", M290/I290)","v":-0.84336960389267768}]
["LARGE USE WITH DEDICATED ASSETS",null,null,"LUDA_GA","GA Rate Riders",null,0,{"$f":"F276","v":10220000},0,0,{"$f":"F276","v":10220000},0,0,""]
["LARGE USE WITH DEDICATED ASSETS",null,null,"LUDA_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D292,RATES!H:H),\"\")","v":2.4920000000000001E-2},{"$f":"IF($F277>0, $F277, $F276)","v":20000},498.40000000000003,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D292,RATES!I:I),\"\")","v":2.4920000000000001E-2},{"$f":"IF($F277>0, $F277, $F276)","v":20000},498.40000000000003,0,0]
["LARGE USE WITH DEDICATED ASSETS",null,null,null,"Smart Meter Entity Charge (if applicable)",null,null,1,{"$f":"H293*G293","v":0},null,1,{"$f":"K293*J293","v":0},0,{"$f":"IF(ISERROR(M293/I293), \"\", M293/I293)","v":""}]
["LARGE USE WITH DEDICATED ASSETS","ST_B",{"$f":"C288","v":5},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I288:I293)","v":-14441.28},null,null,{"$f":"SUM(L288:L293)","v":8512.990353586014},22954.270353586013,{"$f":"IF((I294)=0,\"\",(M294/I294))","v":-1.5894900142913932}]
["LARGE USE WITH DEDICATED ASSETS",null,null,"LUDA_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D295,RATES!H:H),\"\")","v":2.9382000000000001},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":20000},{"$f":"H295*G295","v":58764},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D295,RATES!I:I),\"\")","v":2.9550985078335339},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":20000},{"$f":"K295*J295","v":59101.970156670679},337.97015667067899,{"$f":"IF(ISERROR(M295/I295), \"\", M295/I295)","v":5.7513129921495983E-3}]
["LARGE USE WITH DEDICATED ASSETS",null,null,"LUDA_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D296,RATES!H:H),\"\")","v":2.4376000000000002},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":20000},{"$f":"H296*G296","v":48752.000000000007},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D296,RATES!I:I),\"\")","v":2.8194826506260351},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":20000},{"$f":"K296*J296","v":56389.653012520699},7637.6530125206918,{"$f":"IF(ISERROR(M296/I296), \"\", M296/I296)","v":0.15666337816952516}]
["LARGE USE WITH DEDICATED ASSETS","ST_C",{"$f":"C288","v":5},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I294:I296)","v":93074.72},null,null,{"$f":"SUM(L294:L296)","v":124004.61352277739},30929.893522777391,{"$f":"IF((I297)=0,\"\",(M297/I297))","v":0.3323125067985957}]
["LARGE USE WITH DEDICATED ASSETS",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F276*F278","v":10281320},{"$f":"H298*G298","v":37012.752},3.5999999999999999E-3,{"$f":"F276*F278","v":10281320},{"$f":"K298*J298","v":37012.752},0,{"$f":"IF(ISERROR(M298/I298), \"\", M298/I298)","v":0}]
["LARGE USE WITH DEDICATED ASSETS",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F276*F278","v":10281320},3084.3959999999997,2.9999999999999997E-4,{"$f":"F276*F278","v":10281320},3084.3959999999997,0,0]
["LARGE USE WITH DEDICATED ASSETS",null,null,null,"Standard Supply Service Charge",null,null,1,0,null,1,0,0,""]
["LARGE USE WITH DEDICATED ASSETS",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F276","v":10220000},71540,7.0000000000000001E-3,{"$f":"F276","v":10220000},71540,0,0]
["LARGE USE WITH DEDICATED ASSETS"]
["LARGE USE WITH DEDICATED ASSETS","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F276*12>=150000),0.65*F276*F278,0.65*F276)","v":6682858},{"$f":"H303*G303","v":434385.77},6.5000000000000002E-2,{"$f":"IF(AND(F276*12>=150000),0.65*F276*F279,0.65*F276)","v":6682858},{"$f":"K303*J303","v":434385.77},{"$f":"L303-I303","v":0},{"$f":"IF(ISERROR(M303/I303), \"\", M303/I303)","v":0}]
["LARGE USE WITH DEDICATED ASSETS","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F276*12>=150000),0.17*F276*F278,0.17*F276)","v":1747824.4000000001},166043.31800000003,9.5000000000000001E-2,{"$f":"IF(AND(F276*12>=150000),0.17*F276*F279,0.17*F276)","v":1747824.4000000001},166043.31800000003,0,0]
["LARGE USE WITH DEDICATED ASSETS","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F276*12>=150000),0.18*F276*F278,0.18*F276)","v":1850637.6},244284.16320000001,0.13200000000000001,{"$f":"IF(AND(F276*12>=150000),0.18*F276*F279,0.18*F276)","v":1850637.6},244284.16320000001,0,0]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F276*12>=150000),F276*F278,F276)","v":10281320},{"$f":"H306*G306","v":1090848.0519999999},{"$f":"G306","v":0.1061},{"$f":"IF(AND(F276*12>=150000),F276*F279,F276)","v":10281320},{"$f":"K306*J306","v":1090848.0519999999},0,0]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G306","v":0.1061},{"$f":"IF(AND(F276*12>=150000),F276*F278,F276)","v":10281320},{"$f":"H307*G307","v":1090848.0519999999},{"$f":"G307","v":0.1061},{"$f":"IF(AND(F276*12>=150000),F276*F279,F276)","v":10281320},{"$f":"K307*J307","v":1090848.0519999999},0,0]
["LARGE USE WITH DEDICATED ASSETS"]
["LARGE USE WITH DEDICATED ASSETS","RPP_BT",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I298:I305,I297)","v":1049425.1192000001},null,null,{"$f":"SUM(L298:L305,L297)","v":1080355.0127227774},{"$f":"L309-I309","v":30929.893522777362},{"$f":"IF((I309)=0,\"\",(M309/I309))","v":2.9473178178120896E-2}]
["LARGE USE WITH DEDICATED ASSETS","RPP",null,null,"HST",null,0.13,null,{"$f":"I309*G310","v":136425.26549600001},0.13,null,{"$f":"L309*J310","v":140446.15165396107},{"$f":"L310-I310","v":4020.8861579610675},{"$f":"IF((I310)=0,\"\",(M310/I310))","v":2.9473178178120972E-2}]
["LARGE USE WITH DEDICATED ASSETS","RPP_NET",null,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I309:I310)","v":1185850.384696},null,null,{"$f":"SUM(L309:L310)","v":1220801.1643767385},{"$f":"SUM(M309:M310)","v":34950.779680738429},{"$f":"IF((I311)=0,\"\",(M311/I311))","v":2.9473178178120906E-2}]
[{"$f":"A310","v":"LARGE USE WITH DEDICATED ASSETS"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I309*G312","v":-83954.009536000012},{"$f":"G312","v":-0.08},null,{"$f":"L309*J312","v":-86428.401017822194},{"$f":"L312-I312","v":-2474.391481822182},{"$f":"IF((I312)=0,\"\",(M312/I312))","v":2.9473178178120809E-2}]
["LARGE USE WITH DEDICATED ASSETS","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I309,I310,I312)","v":1101896.3751600001},null,null,{"$f":"L309+L310+L312","v":1134372.7633589164},{"$f":"L313-I313","v":32476.388198916335},{"$f":"IF((I313)=0,\"\",(M313/I313))","v":2.9473178178120993E-2}]
["LARGE USE WITH DEDICATED ASSETS","RPP"]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I306,I298:I302,I297)","v":1295559.92},null,null,{"$f":"SUM(L306,L298:L302,L297)","v":1326489.8135227773},{"$f":"L315-I315","v":30929.893522777362},{"$f":"IF((I315)=0,\"\",(M315/I315))","v":2.3873765346783316E-2}]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I315*G316","v":168422.78959999999},0.13,null,{"$f":"L315*J316","v":172443.67575796106},{"$f":"L316-I316","v":4020.8861579610675},{"$f":"IF((I316)=0,\"\",(M316/I316))","v":2.3873765346783378E-2}]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I315*G317","v":-103644.79359999999},{"$f":"G317","v":-0.08},null,{"$f":"L315*J317","v":-106119.18508182219},{"$f":"L317-I317","v":-2474.3914818221965},{"$f":"IF((I317)=0,\"\",(M317/I317))","v":2.3873765346783388E-2}]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I315,I316,I317)","v":1360337.916},null,null,{"$f":"SUM(L315,L316,L317)","v":1392814.3041989163},{"$f":"L318-I318","v":32476.388198916335},{"$f":"IF((I318)=0,\"\",(M318/I318))","v":2.3873765346783392E-2}]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Retailer)"]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Other)_BT",{"$f":"C288","v":5},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I307,I298:I302,I297)","v":1295559.92},null,null,{"$f":"SUM(L307,L298:L302,L297)","v":1326489.8135227773},{"$f":"L320-I320","v":30929.893522777362},{"$f":"IF((I320)=0,\"\",(M320/I320))","v":2.3873765346783316E-2}]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I320*G321","v":168422.78959999999},0.13,null,{"$f":"L320*J321","v":172443.67575796106},{"$f":"L321-I321","v":4020.8861579610675},{"$f":"IF((I321)=0,\"\",(M321/I321))","v":2.3873765346783378E-2}]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Other)_NET",{"$f":"C288","v":5},null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I320:I321)","v":1463982.7095999999},null,null,{"$f":"SUM(L320:L321)","v":1498933.4892807384},{"$f":"SUM(M320:M321)","v":34950.779680738429},{"$f":"IF((I322)=0,\"\",(M322/I322))","v":2.3873765346783322E-2}]
[{"$f":"A321","v":"LARGE USE WITH DEDICATED ASSETS"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I320*G323","v":0},{"$f":"G323","v":0},null,{"$f":"L320*J323","v":0},{"$f":"L323-I323","v":0},{"$f":"IF((I323)=0,\"\",(M323/I323))","v":""}]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Other)_TOTAL",{"$f":"C288","v":5},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I322:I323)","v":1463982.7095999999},null,null,{"$f":"SUM(L322:L323)","v":1498933.4892807384},{"$f":"SUM(M322:M323)","v":34950.779680738429},{"$f":"IF((I324)=0,\"\",(M324/I324))","v":2.3873765346783322E-2}]
["LARGE USE WITH DEDICATED ASSETS","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E20","v":"UNMETERED SCATTERED LOAD"},null,null,null,null,null,{"$f":"IF(O224=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H20","v":"RPP"}]
[null,null,null,null,"Consumption",{"$f":"K20","v":250},"kWh"]
[null,null,null,null,"Demand",{"$f":"L20","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I20","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J20","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F328","v":"UNMETERED SCATTERED LOAD"},null,null,"USL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D338,RATES!H:H),\"\")","v":8.4700000000000006},1,{"$f":"H338*G338","v":8.4700000000000006},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D338,RATES!I:I),\"\")","v":8.43},{"$f":"H338","v":1},{"$f":"K338*J338","v":8.43},{"$f":"L338-I338","v":-4.0000000000000924E-2},{"$f":"IF(ISERROR(M338/I338), \"\", M338/I338)","v":-4.7225501770957407E-3}]
[{"$f":"A338","v":"UNMETERED SCATTERED LOAD"},null,null,"USL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D339,RATES!H:H),\"\")","v":1.32E-2},{"$f":"IF($F331>0, $F331, $F330)","v":250},{"$f":"H339*G339","v":3.3},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D339,RATES!I:I),\"\")","v":1.3100000000000001E-2},{"$f":"IF($F331>0, $F331, $F330)","v":250},{"$f":"K339*J339","v":3.2750000000000004},-2.4999999999999467E-2,{"$f":"IF(ISERROR(M339/I339), \"\", M339/I339)","v":-7.5757575757574146E-3}]
[{"$f":"A339","v":"UNMETERED SCATTERED LOAD"},null,null,"USL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D340,RATES!H:H),\"\")","v":0},{"$f":"H338","v":1},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D340,RATES!I:I),\"\")","v":-0.09},{"$f":"K338","v":1},{"$f":"K340*J340","v":-0.09},-0.09,""]
[{"$f":"A340","v":"UNMETERED SCATTERED LOAD"},null,null,"USL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D341,RATES!H:H),\"\")","v":0},{"$f":"IF($F331>0, $F331, $F330)","v":250},{"$f":"H341*G341","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D341,RATES!I:I),\"\")","v":-1E-4},{"$f":"IF($F331>0, $F331, $F330)","v":250},-2.5000000000000001E-2,-2.5000000000000001E-2,""]
["UNMETERED SCATTERED LOAD","ST_A",{"$f":"B20","v":6},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I338:I341)","v":11.77},null,null,{"$f":"SUM(L338:L341)","v":11.59},-0.17999999999999972,{"$f":"IF((I342)=0,\"\",(M342/I342))","v":-1.5293118096856391E-2}]
["UNMETERED SCATTERED LOAD",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F330*12>=150000), 0, IF(F329=\"RPP\",(G357*0.65+G358*0.17+G359*0.18),IF(F329=\"Non-RPP (Retailer)\",G360,G361)))","v":8.2160000000000011E-2},{"$f":"IF(G343=0, 0, $F330*F332-F330)","v":9.4750000000000227},{"$f":"H343*G343","v":0.77846600000000199},{"$f":"IF((F330*12>=150000), 0, IF(F329=\"RPP\",(J357*0.65+J358*0.17+J359*0.18),IF(F329=\"Non-RPP (Retailer)\",J360,J361)))","v":8.2160000000000011E-2},{"$f":"IF(G343=0, 0, $F330*F332-F330)","v":9.4750000000000227},{"$f":"K343*J343","v":0.77846600000000199},{"$f":"L343-I343","v":0},{"$f":"IF(ISERROR(M343/I343), \"\", M343/I343)","v":0}]
["UNMETERED SCATTERED LOAD",null,null,"USL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D344,RATES!H:H),\"\")","v":-2.5000000000000001E-3},{"$f":"IF($F331>0, $F331, $F330)","v":250},{"$f":"H344*G344","v":-0.625},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D344,RATES!I:I),\"\")","v":-5.919293880541571E-4},{"$f":"IF($F331>0, $F331, $F330)","v":250},{"$f":"K344*J344","v":-0.14798234701353927},{"$f":"L344-I344","v":0.47701765298646071},{"$f":"IF(ISERROR(M344/I344), \"\", M344/I344)","v":-0.76322824477833717}]
["UNMETERED SCATTERED LOAD",null,null,"USL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D345,RATES!H:H),\"\")","v":1.6000000000000001E-3},null,0,0,null,0,0,""]
["UNMETERED SCATTERED LOAD",null,null,"USL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D346,RATES!H:H),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F331>0, $F331, $F330)","v":250},1.5000000000000001E-2,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D346,RATES!I:I),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F331>0, $F331, $F330)","v":250},1.5000000000000001E-2,0,0]
["UNMETERED SCATTERED LOAD",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0,{"$f":"H338","v":1},{"$f":"H347*G347","v":0},0,{"$f":"K338","v":1},{"$f":"K347*J347","v":0},0,{"$f":"IF(ISERROR(M347/I347), \"\", M347/I347)","v":""}]
["UNMETERED SCATTERED LOAD","ST_B",{"$f":"C342","v":6},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I342:I347)","v":11.938466000000002},null,null,{"$f":"SUM(L342:L347)","v":12.235483652986463},0.29701765298646166,{"$f":"IF((I348)=0,\"\",(M348/I348))","v":2.4879046687108847E-2}]
["UNMETERED SCATTERED LOAD",null,null,"USL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D349,RATES!H:H),\"\")","v":6.6E-3},{"$f":"IF($F331>0, $F331, $F330*$F332)","v":259.47500000000002},{"$f":"H349*G349","v":1.7125350000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D349,RATES!I:I),\"\")","v":6.6379581276943449E-3},{"$f":"IF($F331>0, $F331, $F330*$F332)","v":259.47500000000002},{"$f":"K349*J349","v":1.7223841851834902},9.8491851834900945E-3,{"$f":"IF(ISERROR(M349/I349), \"\", M349/I349)","v":5.7512314688401072E-3}]
["UNMETERED SCATTERED LOAD",null,null,"USL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D350,RATES!H:H),\"\")","v":5.4000000000000003E-3},{"$f":"IF($F331>0, $F331, $F330*$F332)","v":259.47500000000002},{"$f":"H350*G350","v":1.4011650000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D350,RATES!I:I),\"\")","v":6.2459821580141111E-3},{"$f":"IF($F331>0, $F331, $F330*$F332)","v":259.47500000000002},{"$f":"K350*J350","v":1.6206762204507117},0.21951122045071148,{"$f":"IF(ISERROR(M350/I350), \"\", M350/I350)","v":0.15666336259520575}]
["UNMETERED SCATTERED LOAD","ST_C",{"$f":"C342","v":6},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I348:I350)","v":15.052166000000003},null,null,{"$f":"SUM(L348:L350)","v":15.578544058620665},0.52637805862066145,{"$f":"IF((I351)=0,\"\",(M351/I351))","v":3.4970253358929296E-2}]
["UNMETERED SCATTERED LOAD",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F330*F332","v":259.47500000000002},{"$f":"H352*G352","v":0.93411000000000011},3.5999999999999999E-3,{"$f":"F330*F332","v":259.47500000000002},{"$f":"K352*J352","v":0.93411000000000011},0,{"$f":"IF(ISERROR(M352/I352), \"\", M352/I352)","v":0}]
["UNMETERED SCATTERED LOAD",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F330*F332","v":259.47500000000002},7.7842499999999995E-2,2.9999999999999997E-4,{"$f":"F330*F332","v":259.47500000000002},7.7842499999999995E-2,0,0]
["UNMETERED SCATTERED LOAD",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["UNMETERED SCATTERED LOAD",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F330","v":250},1.75,7.0000000000000001E-3,{"$f":"F330","v":250},1.75,0,0]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F330*12>=150000),0.65*F330*F332,0.65*F330)","v":162.5},{"$f":"H357*G357","v":10.5625},6.5000000000000002E-2,{"$f":"IF(AND(F330*12>=150000),0.65*F330*F333,0.65*F330)","v":162.5},{"$f":"K357*J357","v":10.5625},{"$f":"L357-I357","v":0},{"$f":"IF(ISERROR(M357/I357), \"\", M357/I357)","v":0}]
["UNMETERED SCATTERED LOAD","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F330*12>=150000),0.17*F330*F332,0.17*F330)","v":42.5},4.0374999999999996,9.5000000000000001E-2,{"$f":"IF(AND(F330*12>=150000),0.17*F330*F333,0.17*F330)","v":42.5},4.0374999999999996,0,0]
["UNMETERED SCATTERED LOAD","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F330*12>=150000),0.18*F330*F332,0.18*F330)","v":45},5.94,0.13200000000000001,{"$f":"IF(AND(F330*12>=150000),0.18*F330*F333,0.18*F330)","v":45},5.94,0,0]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F330*12>=150000),F330*F332,F330)","v":250},{"$f":"H360*G360","v":26.524999999999999},{"$f":"G360","v":0.1061},{"$f":"IF(AND(F330*12>=150000),F330*F333,F330)","v":250},{"$f":"K360*J360","v":26.524999999999999},0,0]
["UNMETERED SCATTERED LOAD","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G360","v":0.1061},{"$f":"IF(AND(F330*12>=150000),F330*F332,F330)","v":250},{"$f":"H361*G361","v":26.524999999999999},{"$f":"G361","v":0.1061},{"$f":"IF(AND(F330*12>=150000),F330*F333,F330)","v":250},{"$f":"K361*J361","v":26.524999999999999},0,0]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","RPP_BT",{"$f":"C342","v":6},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I352:I359,I351)","v":38.604118500000006},null,null,{"$f":"SUM(L352:L359,L351)","v":39.130496558620663},{"$f":"L363-I363","v":0.5263780586206579},{"$f":"IF((I363)=0,\"\",(M363/I363))","v":1.3635282427719669E-2}]
["UNMETERED SCATTERED LOAD","RPP",null,null,"HST",null,0.13,null,{"$f":"I363*G364","v":5.0185354050000006},0.13,null,{"$f":"L363*J364","v":5.0869645526206861},{"$f":"L364-I364","v":6.8429147620685526E-2},{"$f":"IF((I364)=0,\"\",(M364/I364))","v":1.3635282427719671E-2}]
["UNMETERED SCATTERED LOAD","RPP_NET",{"$f":"C363","v":6},null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I363:I364)","v":43.622653905000007},null,null,{"$f":"SUM(L363:L364)","v":44.217461111241349},{"$f":"SUM(M363:M364)","v":0.59480720624134342},{"$f":"IF((I365)=0,\"\",(M365/I365))","v":1.3635282427719669E-2}]
[{"$f":"A364","v":"UNMETERED SCATTERED LOAD"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I363*G366","v":-3.0883294800000005},{"$f":"G366","v":-0.08},null,{"$f":"L363*J366","v":-3.1304397246896531},{"$f":"L366-I366","v":-4.2110244689652632E-2},{"$f":"IF((I366)=0,\"\",(M366/I366))","v":1.3635282427719669E-2}]
["UNMETERED SCATTERED LOAD","RPP_TOTAL",{"$f":"C363","v":6},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I363,I364,I366)","v":40.534324425000008},null,null,{"$f":"L363+L364+L366","v":41.087021386551697},{"$f":"L367-I367","v":0.55269696155168901},{"$f":"IF((I367)=0,\"\",(M367/I367))","v":1.3635282427719626E-2}]
["UNMETERED SCATTERED LOAD","RPP"]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I360,I352:I356,I351)","v":44.589118499999998},null,null,{"$f":"SUM(L360,L352:L356,L351)","v":45.115496558620663},{"$f":"L369-I369","v":0.526378058620665},{"$f":"IF((I369)=0,\"\",(M369/I369))","v":1.1805078824795898E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I369*G370","v":5.7965854050000001},0.13,null,{"$f":"L369*J370","v":5.8650145526206865},{"$f":"L370-I370","v":6.8429147620686415E-2},{"$f":"IF((I370)=0,\"\",(M370/I370))","v":1.1805078824795891E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I369*G371","v":-3.5671294799999997},{"$f":"G371","v":-0.08},null,{"$f":"L369*J371","v":-3.6092397246896533},{"$f":"L371-I371","v":-4.211024468965352E-2},{"$f":"IF((I371)=0,\"\",(M371/I371))","v":1.1805078824795989E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I369,I370,I371)","v":46.818574425000001},null,null,{"$f":"SUM(L369,L370,L371)","v":47.371271386551697},{"$f":"L372-I372","v":0.55269696155169612},{"$f":"IF((I372)=0,\"\",(M372/I372))","v":1.1805078824795852E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)"]
["UNMETERED SCATTERED LOAD","Non-RPP (Other)_BT",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I361,I352:I356,I351)","v":44.589118499999998},null,null,{"$f":"SUM(L361,L352:L356,L351)","v":45.115496558620663},{"$f":"L374-I374","v":0.526378058620665},{"$f":"IF((I374)=0,\"\",(M374/I374))","v":1.1805078824795898E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I374*G375","v":5.7965854050000001},0.13,null,{"$f":"L374*J375","v":5.8650145526206865},{"$f":"L375-I375","v":6.8429147620686415E-2},{"$f":"IF((I375)=0,\"\",(M375/I375))","v":1.1805078824795891E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Other)_NET",null,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I374:I375)","v":50.385703905},null,null,{"$f":"SUM(L374:L375)","v":50.980511111241348},{"$f":"SUM(M374:M375)","v":0.59480720624135142},{"$f":"IF((I376)=0,\"\",(M376/I376))","v":1.1805078824795897E-2}]
[{"$f":"A375","v":"UNMETERED SCATTERED LOAD"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I374*G377","v":-3.5671294799999997},{"$f":"G377","v":-0.08},null,{"$f":"L374*J377","v":-3.6092397246896533},{"$f":"L377-I377","v":-4.211024468965352E-2},{"$f":"IF((I377)=0,\"\",(M377/I377))","v":1.1805078824795989E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I374,I375,I377)","v":46.818574425000001},null,null,{"$f":"SUM(L374,L375,L377)","v":47.371271386551697},{"$f":"L378-I378","v":0.55269696155169612},{"$f":"IF((I378)=0,\"\",(M378/I378))","v":1.1805078824795852E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E21","v":"SENTINEL LIGHTING LOAD"},null,null,null,null,null,{"$f":"IF(O278=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H21","v":"Non-RPP (Other)"},null,null,"Class  B"]
[null,null,null,null,"Consumption",{"$f":"K21","v":97008},"kWh"]
[null,null,null,null,"Demand",{"$f":"L21","v":216},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I21","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J21","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F382","v":"SENTINEL LIGHTING LOAD"},null,null,"SEN_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D392,RATES!H:H),\"\")","v":5.48},{"$f":"N21","v":721},{"$f":"H392*G392","v":3951.0800000000004},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D392,RATES!I:I),\"\")","v":5.49},{"$f":"H392","v":721},{"$f":"K392*J392","v":3958.29},{"$f":"L392-I392","v":7.2099999999995816},{"$f":"IF(ISERROR(M392/I392), \"\", M392/I392)","v":1.8248175182480691E-3}]
[{"$f":"A392","v":"SENTINEL LIGHTING LOAD"},null,null,"SEN_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D393,RATES!H:H),\"\")","v":15.0244},{"$f":"IF($F385>0, $F385, $F384)","v":216},{"$f":"H393*G393","v":3245.2703999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D393,RATES!I:I),\"\")","v":15.052099999999999},{"$f":"IF($F385>0, $F385, $F384)","v":216},{"$f":"K393*J393","v":3251.2536},5.9832000000001244,{"$f":"IF(ISERROR(M393/I393), \"\", M393/I393)","v":1.8436676339820943E-3}]
[{"$f":"A393","v":"SENTINEL LIGHTING LOAD"},null,null,"SEN_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D394,RATES!H:H),\"\")","v":0},{"$f":"H392","v":721},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D394,RATES!I:I),\"\")","v":-1.9999999999999997E-2},{"$f":"K392","v":721},{"$f":"K394*J394","v":-14.419999999999998},-14.419999999999998,""]
[{"$f":"A394","v":"SENTINEL LIGHTING LOAD"},null,null,"SEN_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D395,RATES!H:H),\"\")","v":0},{"$f":"IF($F385>0, $F385, $F384)","v":216},{"$f":"H395*G395","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D395,RATES!I:I),\"\")","v":0},{"$f":"IF($F385>0, $F385, $F384)","v":216},0,0,""]
["SENTINEL LIGHTING LOAD","ST_A",{"$f":"B21","v":7},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I392:I395)","v":7196.3504000000003},null,null,{"$f":"SUM(L392:L395)","v":7195.1235999999999},-1.2268000000003667,{"$f":"IF((I396)=0,\"\",(M396/I396))","v":-1.704753009248086E-4}]
["SENTINEL LIGHTING LOAD",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F384*12>=150000), 0, IF(F383=\"RPP\",(G411*0.65+G412*0.17+G413*0.18),IF(F383=\"Non-RPP (Retailer)\",G414,G415)))","v":0},{"$f":"IF(G397=0, 0, $F384*F386-F384)","v":0},{"$f":"H397*G397","v":0},{"$f":"IF((F384*12>=150000), 0, IF(F383=\"RPP\",(J411*0.65+J412*0.17+J413*0.18),IF(F383=\"Non-RPP (Retailer)\",J414,J415)))","v":0},{"$f":"IF(G397=0, 0, $F384*F386-F384)","v":0},{"$f":"K397*J397","v":0},{"$f":"L397-I397","v":0},{"$f":"IF(ISERROR(M397/I397), \"\", M397/I397)","v":""}]
["SENTINEL LIGHTING LOAD",null,null,"SEN_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D398,RATES!H:H),\"\")","v":-0.8891},{"$f":"IF($F385>0, $F385, $F384)","v":216},{"$f":"H398*G398","v":-192.04560000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D398,RATES!I:I),\"\")","v":-0.21414452998936559},{"$f":"IF($F385>0, $F385, $F384)","v":216},{"$f":"K398*J398","v":-46.255218477702968},{"$f":"L398-I398","v":145.79038152229703},{"$f":"IF(ISERROR(M398/I398), \"\", M398/I398)","v":-0.75914460691782071}]
["SENTINEL LIGHTING LOAD",null,null,"SEN_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D399,RATES!H:H),\"\")","v":1.6000000000000001E-3},{"$f":"F384","v":97008},155.21280000000002,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D399,RATES!I:I),\"\")","v":-2.8999999999999998E-3},{"$f":"F384","v":97008},-281.32319999999999,-436.536,-2.8124999999999996]
["SENTINEL LIGHTING LOAD",null,null,"SEN_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D400,RATES!H:H),\"\")","v":1.745E-2},{"$f":"IF($F385>0, $F385, $F384)","v":216},3.7692000000000001,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D400,RATES!I:I),\"\")","v":1.745E-2},{"$f":"IF($F385>0, $F385, $F384)","v":216},3.7692000000000001,0,0]
["SENTINEL LIGHTING LOAD",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0,{"$f":"H392","v":721},{"$f":"H401*G401","v":0},0,{"$f":"K392","v":721},{"$f":"K401*J401","v":0},0,{"$f":"IF(ISERROR(M401/I401), \"\", M401/I401)","v":""}]
["SENTINEL LIGHTING LOAD","ST_B",{"$f":"C396","v":7},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I396:I401)","v":7163.2867999999999},null,null,{"$f":"SUM(L396:L401)","v":6871.3143815222966},-291.97241847770329,{"$f":"IF((I402)=0,\"\",(M402/I402))","v":-4.0759560049683237E-2}]
["SENTINEL LIGHTING LOAD",null,null,"SEN_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D403,RATES!H:H),\"\")","v":2.1373000000000002},{"$f":"IF($F385>0, $F385, $F384*$F386)","v":216},{"$f":"H403*G403","v":461.65680000000003},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D403,RATES!I:I),\"\")","v":2.1495920504363379},{"$f":"IF($F385>0, $F385, $F384*$F386)","v":216},{"$f":"K403*J403","v":464.31188289424898},2.6550828942489488,{"$f":"IF(ISERROR(M403/I403), \"\", M403/I403)","v":5.7512049952452744E-3}]
["SENTINEL LIGHTING LOAD",null,null,"SEN_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D404,RATES!H:H),\"\")","v":1.7069000000000001},{"$f":"IF($F385>0, $F385, $F384*$F386)","v":216},{"$f":"H404*G404","v":368.69040000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D404,RATES!I:I),\"\")","v":1.9743078621429782},{"$f":"IF($F385>0, $F385, $F384*$F386)","v":216},{"$f":"K404*J404","v":426.45049822288325},57.760098222883244,{"$f":"IF(ISERROR(M404/I404), \"\", M404/I404)","v":0.15666287547189522}]
["SENTINEL LIGHTING LOAD","ST_C",{"$f":"C396","v":7},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I402:I404)","v":7993.634},null,null,{"$f":"SUM(L402:L404)","v":7762.076762639429},-231.55723736057098,{"$f":"IF((I405)=0,\"\",(M405/I405))","v":-2.8967705721899575E-2}]
["SENTINEL LIGHTING LOAD",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F384*F386","v":100684.6032},{"$f":"H406*G406","v":362.46457151999999},3.5999999999999999E-3,{"$f":"F384*F386","v":100684.6032},{"$f":"K406*J406","v":362.46457151999999},0,{"$f":"IF(ISERROR(M406/I406), \"\", M406/I406)","v":0}]
["SENTINEL LIGHTING LOAD",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F384*F386","v":100684.6032},30.205380959999996,2.9999999999999997E-4,{"$f":"F384*F386","v":100684.6032},30.205380959999996,0,0]
["SENTINEL LIGHTING LOAD",null,null,null,"Standard Supply Service Charge",null,0.25,null,0,0.25,null,0,0,""]
["SENTINEL LIGHTING LOAD",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F384","v":97008},679.05600000000004,7.0000000000000001E-3,{"$f":"F384","v":97008},679.05600000000004,0,0]
["SENTINEL LIGHTING LOAD"]
["SENTINEL LIGHTING LOAD","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F384*12>=150000),0.65*F384*F386,0.65*F384)","v":65444.992080000011},{"$f":"H411*G411","v":4253.9244852000011},6.5000000000000002E-2,{"$f":"IF(AND(F384*12>=150000),0.65*F384*F387,0.65*F384)","v":65444.992080000011},{"$f":"K411*J411","v":4253.9244852000011},{"$f":"L411-I411","v":0},{"$f":"IF(ISERROR(M411/I411), \"\", M411/I411)","v":0}]
["SENTINEL LIGHTING LOAD","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F384*12>=150000),0.17*F384*F386,0.17*F384)","v":17116.382544},1626.0563416800001,9.5000000000000001E-2,{"$f":"IF(AND(F384*12>=150000),0.17*F384*F387,0.17*F384)","v":17116.382544},1626.0563416800001,0,0]
["SENTINEL LIGHTING LOAD","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F384*12>=150000),0.18*F384*F386,0.18*F384)","v":18123.228575999998},2392.2661720319998,0.13200000000000001,{"$f":"IF(AND(F384*12>=150000),0.18*F384*F387,0.18*F384)","v":18123.228575999998},2392.2661720319998,0,0]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F384*12>=150000),F384*F386,F384)","v":100684.6032},{"$f":"H414*G414","v":10682.636399519999},{"$f":"G414","v":0.1061},{"$f":"IF(AND(F384*12>=150000),F384*F387,F384)","v":100684.6032},{"$f":"K414*J414","v":10682.636399519999},0,0]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G414","v":0.1061},{"$f":"IF(AND(F384*12>=150000),F384*F386,F384)","v":100684.6032},{"$f":"H415*G415","v":10682.636399519999},{"$f":"G415","v":0.1061},{"$f":"IF(AND(F384*12>=150000),F384*F387,F384)","v":100684.6032},{"$f":"K415*J415","v":10682.636399519999},0,0]
["SENTINEL LIGHTING LOAD"]
["SENTINEL LIGHTING LOAD","RPP_BT",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I406:I413,I405)","v":17337.606951392001},null,null,{"$f":"SUM(L406:L413,L405)","v":17106.049714031429},{"$f":"L417-I417","v":-231.55723736057189},{"$f":"IF((I417)=0,\"\",(M417/I417))","v":-1.3355778453726028E-2}]
["SENTINEL LIGHTING LOAD","RPP",null,null,"HST",null,0.13,null,{"$f":"I417*G418","v":2253.8889036809601},0.13,null,{"$f":"L417*J418","v":2223.7864628240859},{"$f":"L418-I418","v":-30.102440856874182},{"$f":"IF((I418)=0,\"\",(M418/I418))","v":-1.3355778453725955E-2}]
["SENTINEL LIGHTING LOAD","RPP_NET",null,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I417:I418)","v":19591.495855072961},null,null,{"$f":"SUM(L417:L418)","v":19329.836176855515},{"$f":"SUM(M417:M418)","v":-261.65967821744607},{"$f":"IF((I419)=0,\"\",(M419/I419))","v":-1.3355778453726019E-2}]
[{"$f":"A418","v":"SENTINEL LIGHTING LOAD"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I417*G420","v":-1387.0085561113601},{"$f":"G420","v":-0.08},null,{"$f":"L417*J420","v":-1368.4839771225143},{"$f":"L420-I420","v":18.52457898884586},{"$f":"IF((I420)=0,\"\",(M420/I420))","v":-1.3355778453726106E-2}]
["SENTINEL LIGHTING LOAD","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I417,I418,I420)","v":18204.487298961601},null,null,{"$f":"L417+L418+L420","v":17961.352199733003},{"$f":"L421-I421","v":-243.13509922859885},{"$f":"IF((I421)=0,\"\",(M421/I421))","v":-1.3355778453725937E-2}]
["SENTINEL LIGHTING LOAD","RPP"]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I414,I406:I410,I405)","v":19747.996352000002},null,null,{"$f":"SUM(L414,L406:L410,L405)","v":19516.43911463943},{"$f":"L423-I423","v":-231.55723736057189},{"$f":"IF((I423)=0,\"\",(M423/I423))","v":-1.1725606650576511E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I423*G424","v":2567.2395257600006},0.13,null,{"$f":"L423*J424","v":2537.1370849031259},{"$f":"L424-I424","v":-30.102440856874637},{"$f":"IF((I424)=0,\"\",(M424/I424))","v":-1.1725606650576622E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I423*G425","v":-1579.8397081600001},{"$f":"G425","v":-0.08},null,{"$f":"L423*J425","v":-1561.3151291711545},{"$f":"L425-I425","v":18.524578988845633},{"$f":"IF((I425)=0,\"\",(M425/I425))","v":-1.1725606650576436E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I423,I424,I425)","v":20735.396169600001},null,null,{"$f":"SUM(L423,L424,L425)","v":20492.261070371402},{"$f":"L426-I426","v":-243.13509922859885},{"$f":"IF((I426)=0,\"\",(M426/I426))","v":-1.1725606650576433E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)"]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)_BT",{"$f":"C396","v":7},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I415,I406:I410,I405)","v":19747.996352000002},null,null,{"$f":"SUM(L415,L406:L410,L405)","v":19516.43911463943},{"$f":"L428-I428","v":-231.55723736057189},{"$f":"IF((I428)=0,\"\",(M428/I428))","v":-1.1725606650576511E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I428*G429","v":2567.2395257600006},0.13,null,{"$f":"L428*J429","v":2537.1370849031259},{"$f":"L429-I429","v":-30.102440856874637},{"$f":"IF((I429)=0,\"\",(M429/I429))","v":-1.1725606650576622E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)_NET",{"$f":"C428","v":7},null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I428:I429)","v":22315.235877760002},null,null,{"$f":"SUM(L428:L429)","v":22053.576199542556},{"$f":"SUM(M428:M429)","v":-261.65967821744653},{"$f":"IF((I430)=0,\"\",(M430/I430))","v":-1.1725606650576523E-2}]
[{"$f":"A429","v":"SENTINEL LIGHTING LOAD"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I428*G431","v":0},{"$f":"G431","v":0},null,{"$f":"L428*J431","v":0},{"$f":"L431-I431","v":0},{"$f":"IF((I431)=0,\"\",(M431/I431))","v":""}]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)_TOTAL",{"$f":"C428","v":7},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I428,I429,I431)","v":22315.235877760002},null,null,{"$f":"SUM(L428,L429,L431)","v":22053.576199542556},{"$f":"L432-I432","v":-261.65967821744562},{"$f":"IF((I432)=0,\"\",(M432/I432))","v":-1.1725606650576483E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E22","v":"STREET LIGHTING LOAD"},null,null,null,null,null,{"$f":"IF(O386=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H22","v":"Non-RPP (Other)"},null,null,"Class B"]
[null,null,null,null,"Consumption",{"$f":"K22","v":1782038},"kWh"]
[null,null,null,null,"Demand",{"$f":"L22","v":4973.63},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I22","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J22","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F436","v":"STREET LIGHTING LOAD"},null,null,"SL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D446,RATES!H:H),\"\")","v":2.15},{"$f":"N22","v":36000},{"$f":"H446*G446","v":77400},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D446,RATES!I:I),\"\")","v":2},{"$f":"H446","v":36000},{"$f":"K446*J446","v":72000},{"$f":"L446-I446","v":-5400},{"$f":"IF(ISERROR(M446/I446), \"\", M446/I446)","v":-6.9767441860465115E-2}]
[{"$f":"A446","v":"STREET LIGHTING LOAD"},null,null,"SL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D447,RATES!H:H),\"\")","v":5.7203999999999997},{"$f":"IF($F439>0, $F439, $F438)","v":4973.63},{"$f":"H447*G447","v":28451.153051999998},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D447,RATES!I:I),\"\")","v":5.3158000000000003},{"$f":"IF($F439>0, $F439, $F438)","v":4973.63},{"$f":"K447*J447","v":26438.822354000004},-2012.3306979999943,{"$f":"IF(ISERROR(M447/I447), \"\", M447/I447)","v":-7.0729319627997847E-2}]
[{"$f":"A447","v":"STREET LIGHTING LOAD"},null,null,"SL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D448,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D448,RATES!I:I),\"\")","v":-0.11},1,{"$f":"K448*J448","v":-0.11},-0.11,""]
[{"$f":"A448","v":"STREET LIGHTING LOAD"},null,null,"SL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D449,RATES!H:H),\"\")","v":0},{"$f":"IF($F439>0, $F439, $F438)","v":4973.63},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D449,RATES!I:I),\"\")","v":0.72706237725995138},{"$f":"IF($F439>0, $F439, $F438)","v":4973.63},3616.1392514114123,3616.1392514114123,""]
["STREET LIGHTING LOAD","ST_A",{"$f":"B22","v":8},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I446:I449)","v":105851.15305199999},null,null,{"$f":"SUM(L446:L449)","v":102054.85160541142},-3796.301446588579,{"$f":"IF((I450)=0,\"\",(M450/I450))","v":-3.5864526149503764E-2}]
["STREET LIGHTING LOAD",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F438*12>=150000), 0, IF(F437=\"RPP\",(G465*0.65+G466*0.17+G467*0.18),IF(F437=\"Non-RPP (Retailer)\",G468,G469)))","v":0},{"$f":"IF(G451=0, 0, $F438*F440-F438)","v":0},{"$f":"H451*G451","v":0},{"$f":"IF((F438*12>=150000), 0, IF(F437=\"RPP\",(J465*0.65+J466*0.17+J467*0.18),IF(F437=\"Non-RPP (Retailer)\",J468,J469)))","v":0},{"$f":"IF(G451=0, 0, $F438*F440-F438)","v":0},{"$f":"K451*J451","v":0},{"$f":"L451-I451","v":0},{"$f":"IF(ISERROR(M451/I451), \"\", M451/I451)","v":""}]
["STREET LIGHTING LOAD",null,null,"SL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D452,RATES!H:H),\"\")","v":-0.90269999999999995},{"$f":"IF($F439>0, $F439, $F438)","v":4973.63},{"$f":"H452*G452","v":-4489.6958009999998},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D452,RATES!I:I),\"\")","v":-0.21272596871698929},{"$f":"IF($F439>0, $F439, $F438)","v":4973.63},{"$f":"K452*J452","v":-1058.0202597898794},{"$f":"L452-I452","v":3431.6755412101202},{"$f":"IF(ISERROR(M452/I452), \"\", M452/I452)","v":-0.76434477820207225}]
["STREET LIGHTING LOAD",null,null,"SL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D453,RATES!H:H),\"\")","v":1.6000000000000001E-3},{"$f":"F438","v":1782038},2851.2608,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D453,RATES!I:I),\"\")","v":-2.8999999999999998E-3},{"$f":"K463","v":1782038},-5167.9101999999993,-8019.1709999999994,-2.8124999999999996]
["STREET LIGHTING LOAD",null,null,"SL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D454,RATES!H:H),\"\")","v":1.702E-2},{"$f":"IF($F439>0, $F439, $F438)","v":4973.63},84.651182599999999,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D454,RATES!I:I),\"\")","v":1.702E-2},{"$f":"IF($F439>0, $F439, $F438)","v":4973.63},84.651182599999999,0,0]
["STREET LIGHTING LOAD",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0,{"$f":"H446","v":36000},{"$f":"H455*G455","v":0},0,{"$f":"K446","v":36000},{"$f":"K455*J455","v":0},0,{"$f":"IF(ISERROR(M455/I455), \"\", M455/I455)","v":""}]
["STREET LIGHTING LOAD","ST_B",{"$f":"C450","v":8},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I450:I455)","v":104297.36923360001},null,null,{"$f":"SUM(L450:L455)","v":95913.572328221548},-8383.7969053784618,{"$f":"IF((I456)=0,\"\",(M456/I456))","v":-8.0383589413466933E-2}]
["STREET LIGHTING LOAD",null,null,"SL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D457,RATES!H:H),\"\")","v":2.0247999999999999},{"$f":"IF($F439>0, $F439, $F438*$F440)","v":4973.63},{"$f":"H457*G457","v":10070.606024000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D457,RATES!I:I),\"\")","v":2.036445282114038},{"$f":"IF($F439>0, $F439, $F438*$F440)","v":4973.63},{"$f":"K457*J457","v":10128.525348480844},57.919324480842988,{"$f":"IF(ISERROR(M457/I457), \"\", M457/I457)","v":5.751324631587334E-3}]
["STREET LIGHTING LOAD",null,null,"SL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D458,RATES!H:H),\"\")","v":1.6641999999999999},{"$f":"IF($F439>0, $F439, $F438*$F440)","v":4973.63},{"$f":"H458*G458","v":8277.115045999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D458,RATES!I:I),\"\")","v":1.9249192420558441},{"$f":"IF($F439>0, $F439, $F438*$F440)","v":4973.63},{"$f":"K458*J458","v":9573.8360898662086},1296.7210438662096,{"$f":"IF(ISERROR(M458/I458), \"\", M458/I458)","v":0.15666340707597914}]
["STREET LIGHTING LOAD","ST_C",{"$f":"C450","v":8},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I456:I458)","v":122645.09030360001},null,null,{"$f":"SUM(L456:L458)","v":115615.9337665686},-7029.1565370314056,{"$f":"IF((I459)=0,\"\",(M459/I459))","v":-5.7312987577661546E-2}]
["STREET LIGHTING LOAD",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F438*F440","v":1849577.2402000001},{"$f":"H460*G460","v":6658.4780647200005},3.5999999999999999E-3,{"$f":"F438*F440","v":1849577.2402000001},{"$f":"K460*J460","v":6658.4780647200005},0,{"$f":"IF(ISERROR(M460/I460), \"\", M460/I460)","v":0}]
["STREET LIGHTING LOAD",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F438*F440","v":1849577.2402000001},554.87317206,2.9999999999999997E-4,{"$f":"F438*F440","v":1849577.2402000001},554.87317206,0,0]
["STREET LIGHTING LOAD",null,null,null,"Standard Supply Service Charge",null,0.25,null,0,0.25,null,0,0,""]
["STREET LIGHTING LOAD",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F438","v":1782038},12474.266,7.0000000000000001E-3,{"$f":"F438","v":1782038},12474.266,0,0]
["STREET LIGHTING LOAD"]
["STREET LIGHTING LOAD","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F438*12>=150000),0.65*F438*F440,0.65*F438)","v":1202225.2061300001},{"$f":"H465*G465","v":78144.638398450013},6.5000000000000002E-2,{"$f":"IF(AND(F438*12>=150000),0.65*F438*F441,0.65*F438)","v":1202225.2061300001},{"$f":"K465*J465","v":78144.638398450013},{"$f":"L465-I465","v":0},{"$f":"IF(ISERROR(M465/I465), \"\", M465/I465)","v":0}]
["STREET LIGHTING LOAD","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F438*12>=150000),0.17*F438*F440,0.17*F438)","v":314428.13083400001},29870.672429230002,9.5000000000000001E-2,{"$f":"IF(AND(F438*12>=150000),0.17*F438*F441,0.17*F438)","v":314428.13083400001},29870.672429230002,0,0]
["STREET LIGHTING LOAD","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F438*12>=150000),0.18*F438*F440,0.18*F438)","v":332923.90323599998},43945.955227152001,0.13200000000000001,{"$f":"IF(AND(F438*12>=150000),0.18*F438*F441,0.18*F438)","v":332923.90323599998},43945.955227152001,0,0]
["STREET LIGHTING LOAD","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F438*12>=150000),F438*F440,F438)","v":1849577.2402000001},{"$f":"H468*G468","v":196240.14518522003},{"$f":"G468","v":0.1061},{"$f":"IF(AND(F438*12>=150000),F438*F441,F438)","v":1849577.2402000001},{"$f":"K468*J468","v":196240.14518522003},0,0]
["STREET LIGHTING LOAD","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G468","v":0.1061},{"$f":"IF(AND(F438*12>=150000),F438*F440,F438)","v":1849577.2402000001},{"$f":"H469*G469","v":196240.14518522003},{"$f":"G469","v":0.1061},{"$f":"IF(AND(F438*12>=150000),F438*F441,F438)","v":1849577.2402000001},{"$f":"K469*J469","v":196240.14518522003},0,0]
["STREET LIGHTING LOAD"]
["STREET LIGHTING LOAD","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I460:I467,I459)","v":294293.97359521204},null,null,{"$f":"SUM(L460:L467,L459)","v":287264.81705818063},{"$f":"L471-I471","v":-7029.1565370314056},{"$f":"IF((I471)=0,\"\",(M471/I471))","v":-2.3884813036299853E-2}]
["STREET LIGHTING LOAD","RPP",null,null,"HST",null,0.13,null,{"$f":"I471*G472","v":38258.216567377567},0.13,null,{"$f":"L471*J472","v":37344.426217563487},{"$f":"L472-I472","v":-913.7903498140804},{"$f":"IF((I472)=0,\"\",(M472/I472))","v":-2.3884813036299791E-2}]
["STREET LIGHTING LOAD","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I471*G473","v":-23543.517887616963},{"$f":"G473","v":-0.08},null,{"$f":"L471*J473","v":-22981.185364654451},{"$f":"L473-I473","v":562.33252296251158},{"$f":"IF((I473)=0,\"\",(M473/I473))","v":-2.3884813036299819E-2}]
["STREET LIGHTING LOAD","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I471,I472,I473)","v":309008.67227497266},null,null,{"$f":"L471+L472+L473","v":301628.05791108968},{"$f":"L474-I474","v":-7380.6143638829817},{"$f":"IF((I474)=0,\"\",(M474/I474))","v":-2.3884813036299871E-2}]
["STREET LIGHTING LOAD","RPP"]
["STREET LIGHTING LOAD","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I468,I460:I464,I459)","v":338572.85272560001},null,null,{"$f":"SUM(L468,L460:L464,L459)","v":331543.6961885686},{"$f":"L476-I476","v":-7029.1565370314056},{"$f":"IF((I476)=0,\"\",(M476/I476))","v":-2.0761134510474944E-2}]
["STREET LIGHTING LOAD","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I476*G477","v":44014.470854327999},0.13,null,{"$f":"L476*J477","v":43100.680504513919},{"$f":"L477-I477","v":-913.7903498140804},{"$f":"IF((I477)=0,\"\",(M477/I477))","v":-2.0761134510474892E-2}]
["STREET LIGHTING LOAD","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I476*G478","v":-27085.828218048002},{"$f":"G478","v":-0.08},null,{"$f":"L476*J478","v":-26523.49569508549},{"$f":"L478-I478","v":562.33252296251158},{"$f":"IF((I478)=0,\"\",(M478/I478))","v":-2.0761134510474913E-2}]
["STREET LIGHTING LOAD","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I476,I477,I478)","v":355501.49536188005},null,null,{"$f":"SUM(L476,L477,L478)","v":348120.88099799701},{"$f":"L479-I479","v":-7380.6143638830399},{"$f":"IF((I479)=0,\"\",(M479/I479))","v":-2.0761134510475125E-2}]
["STREET LIGHTING LOAD","Non-RPP (Retailer)"]
["STREET LIGHTING LOAD","Non-RPP (Other)_BT",8,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I469,I460:I464,I459)","v":338572.85272560001},null,null,{"$f":"SUM(L469,L460:L464,L459)","v":331543.6961885686},{"$f":"L481-I481","v":-7029.1565370314056},{"$f":"IF((I481)=0,\"\",(M481/I481))","v":-2.0761134510474944E-2}]
["STREET LIGHTING LOAD","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I481*G482","v":44014.470854327999},0.13,null,{"$f":"L481*J482","v":43100.680504513919},{"$f":"L482-I482","v":-913.7903498140804},{"$f":"IF((I482)=0,\"\",(M482/I482))","v":-2.0761134510474892E-2}]
["STREET LIGHTING LOAD","Non-RPP (Other)_NET",8,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I481:I482)","v":382587.32357992802},null,null,{"$f":"SUM(L481:L482)","v":374644.37669308251},{"$f":"SUM(M481:M482)","v":-7942.946886845486},{"$f":"IF((I483)=0,\"\",(M483/I483))","v":-2.0761134510474937E-2}]
[{"$f":"A482","v":"STREET LIGHTING LOAD"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I481*G484","v":0},{"$f":"G484","v":0},null,{"$f":"L481*J484","v":0},{"$f":"L484-I484","v":0},{"$f":"IF((I484)=0,\"\",(M484/I484))","v":""}]
["STREET LIGHTING LOAD","Non-RPP (Other)_TOTAL",8,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I481,I482,I484)","v":382587.32357992802},null,null,{"$f":"SUM(L481,L482,L484)","v":374644.37669308251},{"$f":"L485-I485","v":-7942.9468868455151},{"$f":"IF((I485)=0,\"\",(M485/I485))","v":-2.0761134510475013E-2}]
["STREET LIGHTING LOAD","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E23","v":"STANDBY POWER"},null,null,null,null,null,{"$f":"IF(O440=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H23","v":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K23","v":0},"kWh"]
[null,null,null,null,"Demand",{"$f":"L23","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I23","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J23","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F489","v":"STANDBY POWER"},null,null,"SB_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D499,RATES!H:H),\"\")","v":0},1,{"$f":"H499*G499","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D499,RATES!I:I),\"\")","v":0},1,{"$f":"K499*J499","v":0},{"$f":"L499-I499","v":0},{"$f":"IF(ISERROR(M499/I499), \"\", M499/I499)","v":""}]
[{"$f":"A499","v":"STANDBY POWER"},null,null,"SB_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D500,RATES!H:H),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491)","v":0},{"$f":"H500*G500","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D500,RATES!I:I),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491)","v":0},{"$f":"K500*J500","v":0},0,{"$f":"IF(ISERROR(M500/I500), \"\", M500/I500)","v":""}]
[{"$f":"A500","v":"STANDBY POWER"},null,null,"SB_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D501,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D501,RATES!I:I),\"\")","v":0},1,{"$f":"K501*J501","v":0},0,""]
[{"$f":"A501","v":"STANDBY POWER"},null,null,"SB_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D502,RATES!H:H),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D502,RATES!I:I),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491)","v":0},0,0,""]
["STANDBY POWER","ST_A",{"$f":"B23","v":9},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I499:I502)","v":0},null,null,{"$f":"SUM(L499:L502)","v":0},0,{"$f":"IF((I503)=0,\"\",(M503/I503))","v":""}]
["STANDBY POWER",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F491*12>=150000), 0, IF(F490=\"RPP\",(G518*0.65+G519*0.17+G520*0.18),IF(F490=\"Non-RPP (Retailer)\",G521,G522)))","v":0.1061},{"$f":"IF(G504=0, 0, $F491*F493-F491)","v":0},{"$f":"H504*G504","v":0},{"$f":"IF((F491*12>=150000), 0, IF(F490=\"RPP\",(J518*0.65+J519*0.17+J520*0.18),IF(F490=\"Non-RPP (Retailer)\",J521,J522)))","v":0.1061},{"$f":"IF(G504=0, 0, $F491*F493-F491)","v":0},{"$f":"K504*J504","v":0},{"$f":"L504-I504","v":0},{"$f":"IF(ISERROR(M504/I504), \"\", M504/I504)","v":""}]
["STANDBY POWER",null,null,"SB_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D505,RATES!H:H),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491)","v":0},{"$f":"H505*G505","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D505,RATES!I:I),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491)","v":0},{"$f":"K505*J505","v":0},{"$f":"L505-I505","v":0},{"$f":"IF(ISERROR(M505/I505), \"\", M505/I505)","v":""}]
["STANDBY POWER",null,null,"SB_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D506,RATES!H:H),\"\")","v":0},{"$f":"F491","v":0},0,0,{"$f":"F491","v":0},0,0,""]
["STANDBY POWER",null,null,"SB_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D507,RATES!H:H),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D507,RATES!I:I),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491)","v":0},0,0,""]
["STANDBY POWER",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,null,{"$f":"H508*G508","v":0},0.56999999999999995,null,{"$f":"K508*J508","v":0},0,{"$f":"IF(ISERROR(M508/I508), \"\", M508/I508)","v":""}]
["STANDBY POWER","ST_B",{"$f":"C503","v":9},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I503:I508)","v":0},null,null,{"$f":"SUM(L503:L508)","v":0},0,{"$f":"IF((I509)=0,\"\",(M509/I509))","v":""}]
["STANDBY POWER",null,null,"SB_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D510,RATES!H:H),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491*$F493)","v":0},{"$f":"H510*G510","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D510,RATES!I:I),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491*$F493)","v":0},{"$f":"K510*J510","v":0},0,{"$f":"IF(ISERROR(M510/I510), \"\", M510/I510)","v":""}]
["STANDBY POWER",null,null,"SB_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D511,RATES!H:H),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491*$F493)","v":0},{"$f":"H511*G511","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D511,RATES!I:I),\"\")","v":0},{"$f":"IF($F492>0, $F492, $F491*$F493)","v":0},{"$f":"K511*J511","v":0},0,{"$f":"IF(ISERROR(M511/I511), \"\", M511/I511)","v":""}]
["STANDBY POWER","ST_C",{"$f":"C503","v":9},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I509:I511)","v":0},null,null,{"$f":"SUM(L509:L511)","v":0},0,{"$f":"IF((I512)=0,\"\",(M512/I512))","v":""}]
["STANDBY POWER",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F491*F493","v":0},{"$f":"H513*G513","v":0},3.5999999999999999E-3,{"$f":"F491*F493","v":0},{"$f":"K513*J513","v":0},0,{"$f":"IF(ISERROR(M513/I513), \"\", M513/I513)","v":""}]
["STANDBY POWER",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F491*F493","v":0},0,2.9999999999999997E-4,{"$f":"F491*F493","v":0},0,0,""]
["STANDBY POWER",null,null,null,"Standard Supply Service Charge",null,0.25,null,0,0.25,null,0,0,""]
["STANDBY POWER",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F491","v":0},0,7.0000000000000001E-3,{"$f":"F491","v":0},0,0,""]
["STANDBY POWER"]
["STANDBY POWER","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F491*12>=150000),0.65*F491*F493,0.65*F491)","v":0},{"$f":"H518*G518","v":0},6.5000000000000002E-2,{"$f":"IF(AND(F491*12>=150000),0.65*F491*F494,0.65*F491)","v":0},{"$f":"K518*J518","v":0},{"$f":"L518-I518","v":0},{"$f":"IF(ISERROR(M518/I518), \"\", M518/I518)","v":""}]
["STANDBY POWER","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F491*12>=150000),0.17*F491*F493,0.17*F491)","v":0},0,9.5000000000000001E-2,{"$f":"IF(AND(F491*12>=150000),0.17*F491*F494,0.17*F491)","v":0},0,0,""]
["STANDBY POWER","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F491*12>=150000),0.18*F491*F493,0.18*F491)","v":0},0,0.13200000000000001,{"$f":"IF(AND(F491*12>=150000),0.18*F491*F494,0.18*F491)","v":0},0,0,""]
["STANDBY POWER","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F491*12>=150000),F491*F493,F491)","v":0},{"$f":"H521*G521","v":0},{"$f":"G521","v":0.1061},{"$f":"IF(AND(F491*12>=150000),F491*F494,F491)","v":0},{"$f":"K521*J521","v":0},0,""]
["STANDBY POWER","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G521","v":0.1061},{"$f":"IF(AND(F491*12>=150000),F491*F493,F491)","v":0},{"$f":"H522*G522","v":0},{"$f":"G522","v":0.1061},{"$f":"IF(AND(F491*12>=150000),F491*F494,F491)","v":0},{"$f":"K522*J522","v":0},0,""]
["STANDBY POWER"]
["STANDBY POWER","RPP_BT",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I513:I520,I512)","v":0},null,null,{"$f":"SUM(L513:L520,L512)","v":0},{"$f":"L524-I524","v":0},{"$f":"IF((I524)=0,\"\",(M524/I524))","v":""}]
["STANDBY POWER","RPP",null,null,"HST",null,0.13,null,{"$f":"I524*G525","v":0},0.13,null,{"$f":"L524*J525","v":0},{"$f":"L525-I525","v":0},{"$f":"IF((I525)=0,\"\",(M525/I525))","v":""}]
["STANDBY POWER","RPP_NET",null,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I524:I525)","v":0},null,null,{"$f":"SUM(L524:L525)","v":0},{"$f":"SUM(M524:M525)","v":0},{"$f":"IF((I526)=0,\"\",(M526/I526))","v":""}]
[{"$f":"A525","v":"STANDBY POWER"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I524*G527","v":0},{"$f":"G527","v":-0.08},null,{"$f":"L524*J527","v":0},{"$f":"L527-I527","v":0},{"$f":"IF((I527)=0,\"\",(M527/I527))","v":""}]
["STANDBY POWER","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I524,I525,I527)","v":0},null,null,{"$f":"L524+L525+L527","v":0},{"$f":"L528-I528","v":0},{"$f":"IF((I528)=0,\"\",(M528/I528))","v":""}]
["STANDBY POWER","RPP"]
["STANDBY POWER","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I521,I513:I517,I512)","v":0},null,null,{"$f":"SUM(L521,L513:L517,L512)","v":0},{"$f":"L530-I530","v":0},{"$f":"IF((I530)=0,\"\",(M530/I530))","v":""}]
["STANDBY POWER","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I530*G531","v":0},0.13,null,{"$f":"L530*J531","v":0},{"$f":"L531-I531","v":0},{"$f":"IF((I531)=0,\"\",(M531/I531))","v":""}]
["STANDBY POWER","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I530*G532","v":0},{"$f":"G532","v":-0.08},null,{"$f":"L530*J532","v":0},{"$f":"L532-I532","v":0},{"$f":"IF((I532)=0,\"\",(M532/I532))","v":""}]
["STANDBY POWER","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I530,I531,I532)","v":0},null,null,{"$f":"SUM(L530,L531,L532)","v":0},{"$f":"L533-I533","v":0},{"$f":"IF((I533)=0,\"\",(M533/I533))","v":""}]
["STANDBY POWER","Non-RPP (Retailer)"]
["STANDBY POWER","Non-RPP (Other)_BT",{"$f":"C503","v":9},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I522,I513:I517,I512)","v":0},null,null,{"$f":"SUM(L522,L513:L517,L512)","v":0},{"$f":"L535-I535","v":0},{"$f":"IF((I535)=0,\"\",(M535/I535))","v":""}]
["STANDBY POWER","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I535*G536","v":0},0.13,null,{"$f":"L535*J536","v":0},{"$f":"L536-I536","v":0},{"$f":"IF((I536)=0,\"\",(M536/I536))","v":""}]
["STANDBY POWER","Non-RPP (Other)_NET",{"$f":"C535","v":9},null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I535:I536)","v":0},null,null,{"$f":"SUM(L535:L536)","v":0},{"$f":"SUM(M535:M536)","v":0},{"$f":"IF((I537)=0,\"\",(M537/I537))","v":""}]
[{"$f":"A536","v":"STANDBY POWER"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I535*G538","v":0},{"$f":"G538","v":0},null,{"$f":"L535*J538","v":0},{"$f":"L538-I538","v":0},{"$f":"IF((I538)=0,\"\",(M538/I538))","v":""}]
["STANDBY POWER","Non-RPP (Other)_TOTAL",{"$f":"C535","v":9},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I535,I536,I538)","v":0},null,null,{"$f":"SUM(L535,L536,L538)","v":0},{"$f":"L539-I539","v":0},{"$f":"IF((I539)=0,\"\",(M539/I539))","v":""}]
["STANDBY POWER","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E24","v":"RESIDENTIAL"},null,null,null,null,null,{"$f":"IF(O493=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H24","v":"RPP"}]
[null,null,null,null,"Consumption",{"$f":"K24","v":220},"kWh","10% Consumption Percentile"]
[null,null,null,null,"Demand",{"$f":"L24","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I24","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J24","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F543","v":"RESIDENTIAL"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D553,RATES!H:H),\"\")","v":21.34},1,{"$f":"H553*G553","v":21.34},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D553,RATES!I:I),\"\")","v":23.67},1,{"$f":"K553*J553","v":23.67},{"$f":"L553-I553","v":2.3300000000000018},{"$f":"IF(ISERROR(M553/I553), \"\", M553/I553)","v":0.10918462980318659}]
[{"$f":"A553","v":"RESIDENTIAL"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D554,RATES!H:H),\"\")","v":8.0999999999999996E-3},{"$f":"IF($F546>0, $F546, $F545)","v":220},{"$f":"H554*G554","v":1.7819999999999998},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D554,RATES!I:I),\"\")","v":4.0000000000000001E-3},{"$f":"IF($F546>0, $F546, $F545)","v":220},{"$f":"K554*J554","v":0.88},-0.9019999999999998,{"$f":"IF(ISERROR(M554/I554), \"\", M554/I554)","v":-0.50617283950617276}]
[{"$f":"A554","v":"RESIDENTIAL"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D555,RATES!H:H),\"\")","v":0.79},1,0.79,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D555,RATES!I:I),\"\")","v":-7.0000000000000007E-2},1,{"$f":"K555*J555","v":-7.0000000000000007E-2},-0.8600000000000001,-1.0886075949367089]
[{"$f":"A555","v":"RESIDENTIAL"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D556,RATES!H:H),\"\")","v":0},{"$f":"IF($F546>0, $F546, $F545)","v":220},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D556,RATES!I:I),\"\")","v":3.4235840736918192E-4},{"$f":"IF($F546>0, $F546, $F545)","v":220},7.5318849621220027E-2,7.5318849621220027E-2,""]
["RESIDENTIAL","ST_A",{"$f":"B24","v":10},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I553:I556)","v":23.911999999999999},null,null,{"$f":"SUM(L553:L556)","v":24.555318849621219},0.64331884962122032,{"$f":"IF((I557)=0,\"\",(M557/I557))","v":2.6903598595735212E-2}]
["RESIDENTIAL",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F545*12>=150000), 0, IF(F544=\"RPP\",(G572*0.65+G573*0.17+G574*0.18),IF(F544=\"Non-RPP (Retailer)\",G575,G576)))","v":8.2160000000000011E-2},{"$f":"IF(G558=0, 0, $F545*F547-F545)","v":8.3380000000000223},{"$f":"H558*G558","v":0.68505008000000189},{"$f":"IF((F545*12>=150000), 0, IF(F544=\"RPP\",(J572*0.65+J573*0.17+J574*0.18),IF(F544=\"Non-RPP (Retailer)\",J575,J576)))","v":8.2160000000000011E-2},{"$f":"IF(G558=0, 0, $F545*F547-F545)","v":8.3380000000000223},{"$f":"K558*J558","v":0.68505008000000189},{"$f":"L558-I558","v":0},{"$f":"IF(ISERROR(M558/I558), \"\", M558/I558)","v":0}]
["RESIDENTIAL",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D559,RATES!H:H),\"\")","v":-2.5999999999999999E-3},{"$f":"IF($F546>0, $F546, $F545)","v":220},{"$f":"H559*G559","v":-0.57199999999999995},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D559,RATES!I:I),\"\")","v":-6.0547659009297782E-4},{"$f":"IF($F546>0, $F546, $F545)","v":220},{"$f":"K559*J559","v":-0.13320484982045511},{"$f":"L559-I559","v":0.43879515017954485},{"$f":"IF(ISERROR(M559/I559), \"\", M559/I559)","v":-0.76712438842577779}]
["RESIDENTIAL",null,null,"R_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D560,RATES!H:H),\"\")","v":1.6000000000000001E-3},null,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D560,RATES!I:I),\"\")","v":-2.8999999999999998E-3},null,0,0,""]
["RESIDENTIAL",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D561,RATES!H:H),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F546>0, $F546, $F545)","v":220},1.32E-2,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D561,RATES!I:I),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F546>0, $F546, $F545)","v":220},1.32E-2,0,0]
["RESIDENTIAL",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,1,{"$f":"H562*G562","v":0.56999999999999995},0.56999999999999995,1,{"$f":"K562*J562","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M562/I562), \"\", M562/I562)","v":0}]
["RESIDENTIAL","ST_B",{"$f":"C557","v":10},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I557:I562)","v":24.608250080000005},null,null,{"$f":"SUM(L557:L562)","v":25.690364079800769},1.0821139998007645,{"$f":"IF((I563)=0,\"\",(M563/I563))","v":4.3973626579820756E-2}]
["RESIDENTIAL",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D564,RATES!H:H),\"\")","v":7.4000000000000003E-3},{"$f":"IF($F546>0, $F546, $F545*$F547)","v":228.33800000000002},{"$f":"H564*G564","v":1.6897012000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D564,RATES!I:I),\"\")","v":7.4425597040001842E-3},{"$f":"IF($F546>0, $F546, $F545*$F547)","v":228.33800000000002},{"$f":"K564*J564","v":1.6994191976919941},9.7179976919938849E-3,{"$f":"IF(ISERROR(M564/I564), \"\", M564/I564)","v":5.7513113513761385E-3}]
["RESIDENTIAL",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D565,RATES!H:H),\"\")","v":5.8999999999999999E-3},{"$f":"IF($F546>0, $F546, $F545*$F547)","v":228.33800000000002},{"$f":"H565*G565","v":1.3471942000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D565,RATES!I:I),\"\")","v":6.8243139315473864E-3},{"$f":"IF($F546>0, $F546, $F545*$F547)","v":228.33800000000002},{"$f":"K565*J565","v":1.5582501945016674},0.21105599450166723,{"$f":"IF(ISERROR(M565/I565), \"\", M565/I565)","v":0.15666337822837065}]
["RESIDENTIAL","ST_C",{"$f":"C557","v":10},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I563:I565)","v":27.645145480000007},null,null,{"$f":"SUM(L563:L565)","v":28.948033471994432},1.3028879919944245,{"$f":"IF((I566)=0,\"\",(M566/I566))","v":4.7128997492055312E-2}]
["RESIDENTIAL",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F545*F547","v":228.33800000000002},{"$f":"H567*G567","v":0.8220168000000001},3.5999999999999999E-3,{"$f":"F545*F547","v":228.33800000000002},{"$f":"K567*J567","v":0.8220168000000001},0,{"$f":"IF(ISERROR(M567/I567), \"\", M567/I567)","v":0}]
["RESIDENTIAL",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F545*F547","v":228.33800000000002},6.8501400000000004E-2,2.9999999999999997E-4,{"$f":"F545*F547","v":228.33800000000002},6.8501400000000004E-2,0,0]
["RESIDENTIAL",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["RESIDENTIAL",null,null,null,"Debt Retirement Charge (DRC)",null,null,null,0,null,null,0,0,""]
["RESIDENTIAL"]
["RESIDENTIAL","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F545*12>=150000),0.65*F545*F547,0.65*F545)","v":143},{"$f":"H572*G572","v":9.2949999999999999},6.5000000000000002E-2,{"$f":"IF(AND(F545*12>=150000),0.65*F545*F548,0.65*F545)","v":143},{"$f":"K572*J572","v":9.2949999999999999},{"$f":"L572-I572","v":0},{"$f":"IF(ISERROR(M572/I572), \"\", M572/I572)","v":0}]
["RESIDENTIAL","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F545*12>=150000),0.17*F545*F547,0.17*F545)","v":37.400000000000006},3.5530000000000004,9.5000000000000001E-2,{"$f":"IF(AND(F545*12>=150000),0.17*F545*F548,0.17*F545)","v":37.400000000000006},3.5530000000000004,0,0]
["RESIDENTIAL","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F545*12>=150000),0.18*F545*F547,0.18*F545)","v":39.6},5.2272000000000007,0.13200000000000001,{"$f":"IF(AND(F545*12>=150000),0.18*F545*F548,0.18*F545)","v":39.6},5.2272000000000007,0,0]
["RESIDENTIAL","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F545*12>=150000),F545*F547,F545)","v":220},{"$f":"H575*G575","v":23.341999999999999},{"$f":"G575","v":0.1061},{"$f":"IF(AND(F545*12>=150000),F545*F548,F545)","v":220},{"$f":"K575*J575","v":23.341999999999999},0,0]
["RESIDENTIAL","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G575","v":0.1061},{"$f":"IF(AND(F545*12>=150000),F545*F547,F545)","v":220},{"$f":"H576*G576","v":23.341999999999999},{"$f":"G576","v":0.1061},{"$f":"IF(AND(F545*12>=150000),F545*F548,F545)","v":220},{"$f":"K576*J576","v":23.341999999999999},0,0]
["RESIDENTIAL"]
["RESIDENTIAL","RPP",{"$f":"C557","v":10},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I567:I574,I566)","v":46.860863680000008},null,null,{"$f":"SUM(L567:L574,L566)","v":48.163751671994433},{"$f":"L578-I578","v":1.3028879919944245},{"$f":"IF((I578)=0,\"\",(M578/I578))","v":2.7803328613221674E-2}]
["RESIDENTIAL","RPP",null,null,"HST",null,0.13,null,{"$f":"I578*G579","v":6.0919122784000015},0.13,null,{"$f":"L578*J579","v":6.2612877173592763},{"$f":"L579-I579","v":0.16937543895927476},{"$f":"IF((I579)=0,\"\",(M579/I579))","v":2.7803328613221601E-2}]
["RESIDENTIAL","RPP",{"$f":"C578","v":10},null,"Total  Bill on TOU (before 8% Provincial  Rebate)",null,null,null,{"$f":"SUM(I578:I579)","v":52.952775958400011},null,null,{"$f":"SUM(L579)","v":6.2612877173592763},{"$f":"SUM(M578:M579)","v":1.4722634309536993},{"$f":"IF((I580)=0,\"\",(M580/I580))","v":2.7803328613221663E-2}]
[{"$f":"A579","v":"RESIDENTIAL"},"RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I578*G581","v":-3.7488690944000007},{"$f":"G581","v":-0.08},null,{"$f":"L578*J581","v":-3.8531001337595545},{"$f":"L581-I581","v":-0.1042310393595538},{"$f":"IF((I581)=0,\"\",(M581/I581))","v":2.7803328613221632E-2}]
["RESIDENTIAL","RPP_TOTAL",{"$f":"C578","v":10},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I578,I579,I581)","v":49.203906864000011},null,null,{"$f":"L578+L579+L581","v":50.571939255594152},{"$f":"L582-I582","v":1.3680323915941415},{"$f":"IF((I582)=0,\"\",(M582/I582))","v":2.7803328613221587E-2}]
["RESIDENTIAL","RPP"]
["RESIDENTIAL","Non-RPP (Retailer)_BT",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I575,I567:I571,I566)","v":52.127663680000005},null,null,{"$f":"SUM(L575,L567:L571,L566)","v":53.430551671994429},{"$f":"L584-I584","v":1.3028879919944245},{"$f":"IF((I584)=0,\"\",(M584/I584))","v":2.4994175837086439E-2}]
["RESIDENTIAL","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I584*G585","v":6.7765962784000005},0.13,null,{"$f":"L584*J585","v":6.9459717173592761},{"$f":"L585-I585","v":0.16937543895927565},{"$f":"IF((I585)=0,\"\",(M585/I585))","v":2.4994175837086508E-2}]
["RESIDENTIAL","Non-RPP (Retailer)_NET",null,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I584:I585)","v":58.904259958400004},null,null,{"$f":"SUM(L584:L585)","v":60.376523389353707},{"$f":"SUM(M584:M585)","v":1.4722634309537002},{"$f":"IF((I586)=0,\"\",(M586/I586))","v":2.4994175837086449E-2}]
[{"$f":"A585","v":"RESIDENTIAL"},"Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I584*G587","v":-4.1702130944000002},{"$f":"G587","v":-0.08},null,{"$f":"L584*J587","v":-4.2744441337595545},{"$f":"L587-I587","v":-0.10423103935955425},{"$f":"IF((I587)=0,\"\",(M587/I587))","v":2.4994175837086508E-2}]
["RESIDENTIAL","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I584,I585,I587)","v":54.734046864000007},null,null,{"$f":"SUM(L584,L585,L587)","v":56.102079255594155},{"$f":"L588-I588","v":1.3680323915941486},{"$f":"IF((I588)=0,\"\",(M588/I588))","v":2.4994175837086491E-2}]
["RESIDENTIAL","Non-RPP (Retailer)"]
["RESIDENTIAL","Non-RPP (Other)_BT",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I576,I567:I571,I566)","v":52.127663680000005},null,null,{"$f":"SUM(L576,L567:L571,L566)","v":53.430551671994429},{"$f":"L590-I590","v":1.3028879919944245},{"$f":"IF((I590)=0,\"\",(M590/I590))","v":2.4994175837086439E-2}]
["RESIDENTIAL","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I590*G591","v":6.7765962784000005},0.13,null,{"$f":"L590*J591","v":6.9459717173592761},{"$f":"L591-I591","v":0.16937543895927565},{"$f":"IF((I591)=0,\"\",(M591/I591))","v":2.4994175837086508E-2}]
["RESIDENTIAL","Non-RPP (Other)_NET",null,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I590:I591)","v":58.904259958400004},null,null,{"$f":"SUM(L590:L591)","v":60.376523389353707},{"$f":"SUM(M590:M591)","v":1.4722634309537002},{"$f":"IF((I592)=0,\"\",(M592/I592))","v":2.4994175837086449E-2}]
["RESIDENTIAL","Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I590*G593","v":-4.1702130944000002},{"$f":"G593","v":-0.08},null,{"$f":"L590*J593","v":-4.2744441337595545},{"$f":"L593-I593","v":-0.10423103935955425},{"$f":"IF((I593)=0,\"\",(M593/I593))","v":2.4994175837086508E-2}]
["RESIDENTIAL","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I590,I591,I593)","v":54.734046864000007},null,null,{"$f":"SUM(L590,L591,L593)","v":56.102079255594155},{"$f":"L594-I594","v":1.3680323915941486},{"$f":"IF((I594)=0,\"\",(M594/I594))","v":2.4994175837086491E-2}]
["RESIDENTIAL","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E25","v":"RESIDENTIAL"},null,null,null,null,null,{"$f":"IF(O547=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H25","v":"Non-RPP (Retailer)"}]
[null,null,null,null,"Consumption",{"$f":"K25","v":750},"kWh"]
[null,null,null,null,"Demand",{"$f":"L25","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I25","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J25","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F598","v":"RESIDENTIAL"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D608,RATES!H:H),\"\")","v":21.34},1,{"$f":"H608*G608","v":21.34},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D608,RATES!I:I),\"\")","v":23.67},1,{"$f":"K608*J608","v":23.67},{"$f":"L608-I608","v":2.3300000000000018},{"$f":"IF(ISERROR(M608/I608), \"\", M608/I608)","v":0.10918462980318659}]
[{"$f":"A608","v":"RESIDENTIAL"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D609,RATES!H:H),\"\")","v":8.0999999999999996E-3},{"$f":"IF($F601>0, $F601, $F600)","v":750},{"$f":"H609*G609","v":6.0749999999999993},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D609,RATES!I:I),\"\")","v":4.0000000000000001E-3},{"$f":"IF($F601>0, $F601, $F600)","v":750},{"$f":"K609*J609","v":3},-3.0749999999999993,{"$f":"IF(ISERROR(M609/I609), \"\", M609/I609)","v":-0.50617283950617276}]
[{"$f":"A609","v":"RESIDENTIAL"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D610,RATES!H:H),\"\")","v":0.79},1,0.79,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D610,RATES!I:I),\"\")","v":-7.0000000000000007E-2},1,{"$f":"K610*J610","v":-7.0000000000000007E-2},-0.8600000000000001,-1.0886075949367089]
[{"$f":"A610","v":"RESIDENTIAL"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D611,RATES!H:H),\"\")","v":0},{"$f":"IF($F601>0, $F601, $F600)","v":750},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D611,RATES!I:I),\"\")","v":3.4235840736918192E-4},{"$f":"IF($F601>0, $F601, $F600)","v":750},0.25676880552688641,0.25676880552688641,""]
["RESIDENTIAL","ST_A",{"$f":"B25","v":11},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I608:I611)","v":28.204999999999998},null,null,{"$f":"SUM(L608:L611)","v":26.856768805526887},-1.3482311944731116,{"$f":"IF((I612)=0,\"\",(M612/I612))","v":-4.7801141445598709E-2}]
["RESIDENTIAL",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F600*12>=150000), 0, IF(F599=\"RPP\",(G627*0.65+G628*0.17+G629*0.18),IF(F599=\"Non-RPP (Retailer)\",G630,G631)))","v":0.1061},{"$f":"IF(G613=0, 0, $F600*F602-F600)","v":28.425000000000068},{"$f":"H613*G613","v":3.0158925000000072},{"$f":"IF((F600*12>=150000), 0, IF(F599=\"RPP\",(J627*0.65+J628*0.17+J629*0.18),IF(F599=\"Non-RPP (Retailer)\",J630,J631)))","v":0.1061},{"$f":"IF(G613=0, 0, $F600*F602-F600)","v":28.425000000000068},{"$f":"K613*J613","v":3.0158925000000072},{"$f":"L613-I613","v":0},{"$f":"IF(ISERROR(M613/I613), \"\", M613/I613)","v":0}]
["RESIDENTIAL",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D614,RATES!H:H),\"\")","v":-2.5999999999999999E-3},{"$f":"IF($F601>0, $F601, $F600)","v":750},{"$f":"H614*G614","v":-1.95},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D614,RATES!I:I),\"\")","v":-6.0547659009297782E-4},{"$f":"IF($F601>0, $F601, $F600)","v":750},{"$f":"K614*J614","v":-0.45410744256973334},{"$f":"L614-I614","v":1.4958925574302666},{"$f":"IF(ISERROR(M614/I614), \"\", M614/I614)","v":-0.76712438842577779}]
["RESIDENTIAL",null,null,"R_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D615,RATES!H:H),\"\")","v":1.6000000000000001E-3},{"$f":"IF($F601>0, $F601, $F600)","v":750},1.2,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D615,RATES!I:I),\"\")","v":-2.8999999999999998E-3},{"$f":"IF($F601>0, $F601, $F600)","v":750},-2.1749999999999998,-3.375,-2.8125]
["RESIDENTIAL",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D616,RATES!H:H),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F601>0, $F601, $F600)","v":750},4.4999999999999998E-2,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D616,RATES!I:I),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F601>0, $F601, $F600)","v":750},4.4999999999999998E-2,0,0]
["RESIDENTIAL",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,1,{"$f":"H617*G617","v":0.56999999999999995},0.56999999999999995,1,{"$f":"K617*J617","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M617/I617), \"\", M617/I617)","v":0}]
["RESIDENTIAL","ST_B",{"$f":"C612","v":11},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I612:I617)","v":31.085892500000007},null,null,{"$f":"SUM(L612:L617)","v":27.858553862957162},-3.2273386370428447,{"$f":"IF((I618)=0,\"\",(M618/I618))","v":-0.10382004110201577}]
["RESIDENTIAL",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D619,RATES!H:H),\"\")","v":7.4000000000000003E-3},{"$f":"IF($F601>0, $F601, $F600*$F602)","v":778.42500000000007},{"$f":"H619*G619","v":5.7603450000000009},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D619,RATES!I:I),\"\")","v":7.4425597040001842E-3},{"$f":"IF($F601>0, $F601, $F600*$F602)","v":778.42500000000007},{"$f":"K619*J619","v":5.7934745375863441},3.3129537586343183E-2,{"$f":"IF(ISERROR(M619/I619), \"\", M619/I619)","v":5.751311351376207E-3}]
["RESIDENTIAL",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D620,RATES!H:H),\"\")","v":5.8999999999999999E-3},{"$f":"IF($F601>0, $F601, $F600*$F602)","v":778.42500000000007},{"$f":"H620*G620","v":4.5927075000000004},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D620,RATES!I:I),\"\")","v":6.8243139315473864E-3},{"$f":"IF($F601>0, $F601, $F600*$F602)","v":778.42500000000007},{"$f":"K620*J620","v":5.3122165721647745},0.71950907216477411,{"$f":"IF(ISERROR(M620/I620), \"\", M620/I620)","v":0.15666337822837054}]
["RESIDENTIAL","ST_C",{"$f":"C612","v":11},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I618:I620)","v":41.438945000000011},null,null,{"$f":"SUM(L618:L620)","v":38.964244972708279},-2.4747000272917319,{"$f":"IF((I621)=0,\"\",(M621/I621))","v":-5.9719185111776645E-2}]
["RESIDENTIAL",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F600*F602","v":778.42500000000007},{"$f":"H622*G622","v":2.80233},3.5999999999999999E-3,{"$f":"F600*F602","v":778.42500000000007},{"$f":"K622*J622","v":2.80233},0,{"$f":"IF(ISERROR(M622/I622), \"\", M622/I622)","v":0}]
["RESIDENTIAL",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F600*F602","v":778.42500000000007},0.2335275,2.9999999999999997E-4,{"$f":"F600*F602","v":778.42500000000007},0.2335275,0,0]
["RESIDENTIAL",null,null,null,"Standard Supply Service Charge",null,0.25,null,0,0.25,null,0,0]
["RESIDENTIAL",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,null,0,7.0000000000000001E-3,null,0,0,""]
["RESIDENTIAL"]
["RESIDENTIAL","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F600*12>=150000),0.65*F600*F602,0.65*F600)","v":487.5},{"$f":"H627*G627","v":31.6875},6.5000000000000002E-2,{"$f":"IF(AND(F600*12>=150000),0.65*F600*F603,0.65*F600)","v":487.5},{"$f":"K627*J627","v":31.6875},{"$f":"L627-I627","v":0},{"$f":"IF(ISERROR(M627/I627), \"\", M627/I627)","v":0}]
["RESIDENTIAL","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F600*12>=150000),0.17*F600*F602,0.17*F600)","v":127.50000000000001},12.112500000000001,9.5000000000000001E-2,{"$f":"IF(AND(F600*12>=150000),0.17*F600*F603,0.17*F600)","v":127.50000000000001},12.112500000000001,0,0]
["RESIDENTIAL","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F600*12>=150000),0.18*F600*F602,0.18*F600)","v":135},17.82,0.13200000000000001,{"$f":"IF(AND(F600*12>=150000),0.18*F600*F603,0.18*F600)","v":135},17.82,0,0]
["RESIDENTIAL","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F600*12>=150000),F600*F602,F600)","v":750},{"$f":"H630*G630","v":79.575000000000003},{"$f":"G630","v":0.1061},{"$f":"IF(AND(F600*12>=150000),F600*F603,F600)","v":750},{"$f":"K630*J630","v":79.575000000000003},0,0]
["RESIDENTIAL","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G630","v":0.1061},{"$f":"IF(AND(F600*12>=150000),F600*F602,F600)","v":750},{"$f":"H631*G631","v":79.575000000000003},{"$f":"G631","v":0.1061},{"$f":"IF(AND(F600*12>=150000),F600*F603,F600)","v":750},{"$f":"K631*J631","v":79.575000000000003},0,0]
["RESIDENTIAL"]
["RESIDENTIAL","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I622:I629,I621)","v":106.09480250000001},null,null,{"$f":"SUM(L622:L629,L621)","v":103.62010247270828},{"$f":"L633-I633","v":-2.4747000272917319},{"$f":"IF((I633)=0,\"\",(M633/I633))","v":-2.3325365324015111E-2}]
["RESIDENTIAL","RPP",null,null,"HST",null,0.13,null,{"$f":"I633*G634","v":13.792324325000003},0.13,null,{"$f":"L633*J634","v":13.470613321452078},{"$f":"L634-I634","v":-0.32171100354792515},{"$f":"IF((I634)=0,\"\",(M634/I634))","v":-2.3325365324015107E-2}]
["RESIDENTIAL","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I633*G635","v":-8.4875842000000006},{"$f":"G635","v":-0.08},null,{"$f":"L633*J635","v":-8.289608197816662},{"$f":"L635-I635","v":0.19797600218333855},{"$f":"IF((I635)=0,\"\",(M635/I635))","v":-2.3325365324015111E-2}]
["RESIDENTIAL","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I633,I634,I635)","v":111.39954262500002},null,null,{"$f":"L633+L634+L635","v":108.8011075963437},{"$f":"L636-I636","v":-2.5984350286563256},{"$f":"IF((I636)=0,\"\",(M636/I636))","v":-2.3325365324015173E-2}]
["RESIDENTIAL","RPP"]
["RESIDENTIAL","Non-RPP (Retailer)_BT",{"$f":"C612","v":11},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I630,I622:I626,I621)","v":124.0498025},null,null,{"$f":"SUM(L630,L622:L626,L621)","v":121.57510247270827},{"$f":"L638-I638","v":-2.4747000272917319},{"$f":"IF((I638)=0,\"\",(M638/I638))","v":-1.9949246007801843E-2}]
["RESIDENTIAL","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I638*G639","v":16.126474325},0.13,null,{"$f":"L638*J639","v":15.804763321452075},{"$f":"L639-I639","v":-0.32171100354792515},{"$f":"IF((I639)=0,\"\",(M639/I639))","v":-1.9949246007801843E-2}]
["RESIDENTIAL","Non-RPP (Retailer)_NET",{"$f":"C638","v":11},null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I638:I639)","v":140.176276825},null,null,{"$f":"SUM(L638:L639)","v":137.37986579416034},{"$f":"SUM(M638:M639)","v":-2.796411030839657},{"$f":"IF((I640)=0,\"\",(M640/I640))","v":-1.9949246007801839E-2}]
[{"$f":"A639","v":"RESIDENTIAL"},"Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I638*G641","v":0},{"$f":"G641","v":0},null,{"$f":"L638*J641","v":0},{"$f":"L641-I641","v":0},{"$f":"IF((I641)=0,\"\",(M641/I641))","v":""}]
["RESIDENTIAL","Non-RPP (Retailer)_TOTAL",{"$f":"C638","v":11},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I638,I639,I641)","v":140.176276825},null,null,{"$f":"SUM(L638,L639,L641)","v":137.37986579416034},{"$f":"L642-I642","v":-2.7964110308396641},{"$f":"IF((I642)=0,\"\",(M642/I642))","v":-1.9949246007801891E-2}]
["RESIDENTIAL","Non-RPP (Retailer)"]
["RESIDENTIAL","Non-RPP (Other)_BT",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I631,I622:I626,I621)","v":124.0498025},null,null,{"$f":"SUM(L631,L622:L626,L621)","v":121.57510247270827},{"$f":"L644-I644","v":-2.4747000272917319},{"$f":"IF((I644)=0,\"\",(M644/I644))","v":-1.9949246007801843E-2}]
["RESIDENTIAL","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I644*G645","v":16.126474325},0.13,null,{"$f":"L644*J645","v":15.804763321452075},{"$f":"L645-I645","v":-0.32171100354792515},{"$f":"IF((I645)=0,\"\",(M645/I645))","v":-1.9949246007801843E-2}]
["RESIDENTIAL","Non-RPP (Other)_NET",null,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I644:I645)","v":140.176276825},null,null,{"$f":"SUM(L644:L645)","v":137.37986579416034},{"$f":"SUM(M644:M645)","v":-2.796411030839657},{"$f":"IF((I646)=0,\"\",(M646/I646))","v":-1.9949246007801839E-2}]
[{"$f":"A645","v":"RESIDENTIAL"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I644*G647","v":-9.9239841999999996},{"$f":"G647","v":-0.08},null,{"$f":"L644*J647","v":-9.726008197816661},{"$f":"L647-I647","v":0.19797600218333855},{"$f":"IF((I647)=0,\"\",(M647/I647))","v":-1.9949246007801843E-2}]
["RESIDENTIAL","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I644,I645,I647)","v":130.252292625},null,null,{"$f":"SUM(L644,L645,L647)","v":127.65385759634367},{"$f":"L648-I648","v":-2.5984350286563256},{"$f":"IF((I648)=0,\"\",(M648/I648))","v":-1.9949246007801898E-2}]
["RESIDENTIAL","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E26","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,null,null,null,{"$f":"IF(O602=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H26","v":"Non-RPP (Retailer)"}]
[null,null,null,null,"Consumption",{"$f":"K26","v":2000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L26","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I26","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J26","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F652","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D662,RATES!H:H),\"\")","v":21.34},1,{"$f":"H662*G662","v":21.34},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D662,RATES!I:I),\"\")","v":23.67},1,{"$f":"K662*J662","v":23.67},{"$f":"L662-I662","v":2.3300000000000018},{"$f":"IF(ISERROR(M662/I662), \"\", M662/I662)","v":0.10918462980318659}]
[{"$f":"A662","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D663,RATES!H:H),\"\")","v":8.0999999999999996E-3},{"$f":"IF($F655>0, $F655, $F654)","v":2000},{"$f":"H663*G663","v":16.2},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D663,RATES!I:I),\"\")","v":4.0000000000000001E-3},{"$f":"IF($F655>0, $F655, $F654)","v":2000},{"$f":"K663*J663","v":8},-8.1999999999999993,{"$f":"IF(ISERROR(M663/I663), \"\", M663/I663)","v":-0.50617283950617287}]
[{"$f":"A663","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D664,RATES!H:H),\"\")","v":0.79},1,0.79,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D664,RATES!I:I),\"\")","v":-7.0000000000000007E-2},1,{"$f":"K664*J664","v":-7.0000000000000007E-2},-0.8600000000000001,-1.0886075949367089]
[{"$f":"A664","v":"GENERAL SERVICE LESS THAN 50 KW"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D665,RATES!H:H),\"\")","v":0},{"$f":"IF($F655>0, $F655, $F654)","v":2000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D665,RATES!I:I),\"\")","v":3.4235840736918192E-4},{"$f":"IF($F655>0, $F655, $F654)","v":2000},0.68471681473836388,0.68471681473836388,""]
["GENERAL SERVICE LESS THAN 50 KW","ST_A",{"$f":"B26","v":12},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I662:I665)","v":38.33},null,null,{"$f":"SUM(L662:L665)","v":32.284716814738367},-6.0452831852616313,{"$f":"IF((I666)=0,\"\",(M666/I666))","v":-0.15771675411587874}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F654*12>=150000), 0, IF(F653=\"RPP\",(G681*0.65+G682*0.17+G683*0.18),IF(F653=\"Non-RPP (Retailer)\",G684,G685)))","v":0.1061},{"$f":"IF(G667=0, 0, $F654*F656-F654)","v":75.800000000000182},{"$f":"H667*G667","v":8.0423800000000192},{"$f":"IF((F654*12>=150000), 0, IF(F653=\"RPP\",(J681*0.65+J682*0.17+J683*0.18),IF(F653=\"Non-RPP (Retailer)\",J684,J685)))","v":0.1061},{"$f":"IF(G667=0, 0, $F654*F656-F654)","v":75.800000000000182},{"$f":"K667*J667","v":8.0423800000000192},{"$f":"L667-I667","v":0},{"$f":"IF(ISERROR(M667/I667), \"\", M667/I667)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D668,RATES!H:H),\"\")","v":-2.5999999999999999E-3},{"$f":"IF($F655>0, $F655, $F654)","v":2000},{"$f":"H668*G668","v":-5.2},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D668,RATES!I:I),\"\")","v":-6.0547659009297782E-4},{"$f":"IF($F655>0, $F655, $F654)","v":2000},{"$f":"K668*J668","v":-1.2109531801859557},{"$f":"L668-I668","v":3.9890468198140443},{"$f":"IF(ISERROR(M668/I668), \"\", M668/I668)","v":-0.76712438842577768}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"R_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D669,RATES!H:H),\"\")","v":1.6000000000000001E-3},{"$f":"F654","v":2000},3.2,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D669,RATES!I:I),\"\")","v":-2.8999999999999998E-3},{"$f":"F654","v":2000},-5.8,-9,-2.8125]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D670,RATES!H:H),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F655>0, $F655, $F654)","v":2000},0.12000000000000001,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D670,RATES!I:I),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F655>0, $F655, $F654)","v":2000},0.12000000000000001,0,0]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,1,{"$f":"H671*G671","v":0.56999999999999995},0.56999999999999995,1,{"$f":"K671*J671","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M671/I671), \"\", M671/I671)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW","ST_B",{"$f":"C666","v":12},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I666:I671)","v":45.062380000000019},null,null,{"$f":"SUM(L666:L671)","v":34.00614363455243},-11.056236365447589,{"$f":"IF((I672)=0,\"\",(M672/I672))","v":-0.24535402625089009}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D673,RATES!H:H),\"\")","v":7.4000000000000003E-3},{"$f":"IF($F655>0, $F655, $F654*$F656)","v":2075.8000000000002},{"$f":"H673*G673","v":15.360920000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D673,RATES!I:I),\"\")","v":7.4425597040001842E-3},{"$f":"IF($F655>0, $F655, $F654*$F656)","v":2075.8000000000002},{"$f":"K673*J673","v":15.449265433563584},8.8345433563581821E-2,{"$f":"IF(ISERROR(M673/I673), \"\", M673/I673)","v":5.751311351376207E-3}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D674,RATES!H:H),\"\")","v":5.8999999999999999E-3},{"$f":"IF($F655>0, $F655, $F654*$F656)","v":2075.8000000000002},{"$f":"H674*G674","v":12.24722},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D674,RATES!I:I),\"\")","v":6.8243139315473864E-3},{"$f":"IF($F655>0, $F655, $F654*$F656)","v":2075.8000000000002},{"$f":"K674*J674","v":14.165910859106067},1.9186908591060661,{"$f":"IF(ISERROR(M674/I674), \"\", M674/I674)","v":0.15666337822837068}]
["GENERAL SERVICE LESS THAN 50 KW","ST_C",{"$f":"C666","v":12},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I672:I674)","v":72.670520000000025},null,null,{"$f":"SUM(L672:L674)","v":63.621319927222075},-9.0492000727779498,{"$f":"IF((I675)=0,\"\",(M675/I675))","v":-0.12452367304896052}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F654*F656","v":2075.8000000000002},{"$f":"H676*G676","v":7.4728800000000009},3.5999999999999999E-3,{"$f":"F654*F656","v":2075.8000000000002},{"$f":"K676*J676","v":7.4728800000000009},0,{"$f":"IF(ISERROR(M676/I676), \"\", M676/I676)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F654*F656","v":2075.8000000000002},0.62273999999999996,2.9999999999999997E-4,{"$f":"F654*F656","v":2075.8000000000002},0.62273999999999996,0,0]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Standard Supply Service Charge",null,0.25,null,0,0.25,null,{"$f":"K678*J678","v":0},{"$f":"L678-I678","v":0},{"$f":"IF(ISERROR(M678/I678), \"\", M678/I678)","v":""}]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F654","v":2000},14,7.0000000000000001E-3,{"$f":"F654","v":2000},{"$f":"K679*J679","v":14},{"$f":"L679-I679","v":0},0]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F654*12>=150000),0.65*F654*F656,0.65*F654)","v":1300},{"$f":"H681*G681","v":84.5},6.5000000000000002E-2,{"$f":"IF(AND(F654*12>=150000),0.65*F654*F657,0.65*F654)","v":1300},{"$f":"K681*J681","v":84.5},{"$f":"L681-I681","v":0},{"$f":"IF(ISERROR(M681/I681), \"\", M681/I681)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F654*12>=150000),0.17*F654*F656,0.17*F654)","v":340},32.299999999999997,9.5000000000000001E-2,{"$f":"IF(AND(F654*12>=150000),0.17*F654*F657,0.17*F654)","v":340},32.299999999999997,0,0]
["GENERAL SERVICE LESS THAN 50 KW","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F654*12>=150000),0.18*F654*F656,0.18*F654)","v":360},47.52,0.13200000000000001,{"$f":"IF(AND(F654*12>=150000),0.18*F654*F657,0.18*F654)","v":360},47.52,0,0]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F654*12>=150000),F654*F656,F654)","v":2000},{"$f":"H684*G684","v":212.2},{"$f":"G684","v":0.1061},{"$f":"IF(AND(F654*12>=150000),F654*F657,F654)","v":2000},{"$f":"K684*J684","v":212.2},0,0]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G684","v":0.1061},{"$f":"IF(AND(F654*12>=150000),F654*F656,F654)","v":2000},{"$f":"H685*G685","v":212.2},{"$f":"G685","v":0.1061},{"$f":"IF(AND(F654*12>=150000),F654*F657,F654)","v":2000},{"$f":"K685*J685","v":212.2},0,0]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","RPP_BT",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I676:I683,I675)","v":259.08614000000006},null,null,{"$f":"SUM(L676:L683,L675)","v":250.03693992722208},{"$f":"L687-I687","v":-9.0492000727779782},{"$f":"IF((I687)=0,\"\",(M687/I687))","v":-3.4927380031899727E-2}]
["GENERAL SERVICE LESS THAN 50 KW","RPP",null,null,"HST",null,0.13,null,{"$f":"I687*G688","v":33.681198200000011},0.13,null,{"$f":"L687*J688","v":32.504802190538868},{"$f":"L688-I688","v":-1.1763960094611434},{"$f":"IF((I688)=0,\"\",(M688/I688))","v":-3.4927380031899907E-2}]
["GENERAL SERVICE LESS THAN 50 KW","RPP_NET",null,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I687:I688)","v":292.76733820000004},null,null,{"$f":"SUM(L687:L688)","v":282.54174211776092},{"$f":"SUM(M687:M688)","v":-10.225596082239122},{"$f":"IF((I689)=0,\"\",(M689/I689))","v":-3.4927380031899748E-2}]
[{"$f":"A688","v":"GENERAL SERVICE LESS THAN 50 KW"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I687*G690","v":-20.726891200000004},{"$f":"G690","v":-0.08},null,{"$f":"L687*J690","v":-20.002955194177765},{"$f":"L690-I690","v":0.72393600582223883},{"$f":"IF((I690)=0,\"\",(M690/I690))","v":-3.4927380031899755E-2}]
["GENERAL SERVICE LESS THAN 50 KW","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I687,I688,I690)","v":272.04044700000003},null,null,{"$f":"L687+L688+L690","v":262.53878692358313},{"$f":"L691-I691","v":-9.501660076416897},{"$f":"IF((I691)=0,\"\",(M691/I691))","v":-3.4927380031899803E-2}]
["GENERAL SERVICE LESS THAN 50 KW","RPP"]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)_BT",{"$f":"C666","v":12},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I684,I676:I680,I675)","v":306.96614},null,null,{"$f":"SUM(L684,L676:L680,L675)","v":297.91693992722207},{"$f":"L693-I693","v":-9.0492000727779214},{"$f":"IF((I693)=0,\"\",(M693/I693))","v":-2.9479473119666949E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I693*G694","v":39.9055982},0.13,null,{"$f":"L693*J694","v":38.729202190538871},{"$f":"L694-I694","v":-1.1763960094611292},{"$f":"IF((I694)=0,\"\",(M694/I694))","v":-2.9479473119666935E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)_NET",{"$f":"C693","v":12},null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I693:I694)","v":346.87173819999998},null,null,{"$f":"SUM(L693:L694)","v":336.64614211776097},{"$f":"SUM(M693:M694)","v":-10.225596082239051},{"$f":"IF((I695)=0,\"\",(M695/I695))","v":-2.9479473119666949E-2}]
[{"$f":"A694","v":"GENERAL SERVICE LESS THAN 50 KW"},"Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I693*G696","v":0},{"$f":"G696","v":0},null,{"$f":"L693*J696","v":0},{"$f":"L696-I696","v":0},{"$f":"IF((I696)=0,\"\",(M696/I696))","v":""}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)_TOTAL",{"$f":"C693","v":12},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I693,I694,I696)","v":346.87173819999998},null,null,{"$f":"SUM(L693,L694,L696)","v":336.64614211776097},{"$f":"L697-I697","v":-10.225596082239008},{"$f":"IF((I697)=0,\"\",(M697/I697))","v":-2.9479473119666824E-2}]
["GENERAL SERVICE LESS THAN 50 KW","Non-RPP (Retailer)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E27","v":"UNMETERED SCATTERED LOAD"},null,null,null,null,null,{"$f":"IF(O651=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H27","v":"RPP"}]
[null,null,null,null,"Consumption",{"$f":"K27","v":500},"kWh"]
[null,null,null,null,"Demand",{"$f":"L27","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I27","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J27","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F701","v":"UNMETERED SCATTERED LOAD"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D711,RATES!H:H),\"\")","v":21.34},1,{"$f":"H711*G711","v":21.34},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D711,RATES!I:I),\"\")","v":23.67},1,{"$f":"K711*J711","v":23.67},{"$f":"L711-I711","v":2.3300000000000018},{"$f":"IF(ISERROR(M711/I711), \"\", M711/I711)","v":0.10918462980318659}]
[{"$f":"A711","v":"UNMETERED SCATTERED LOAD"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D712,RATES!H:H),\"\")","v":8.0999999999999996E-3},{"$f":"IF($F704>0, $F704, $F703)","v":500},{"$f":"H712*G712","v":4.05},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D712,RATES!I:I),\"\")","v":4.0000000000000001E-3},{"$f":"IF($F704>0, $F704, $F703)","v":500},{"$f":"K712*J712","v":2},-2.0499999999999998,{"$f":"IF(ISERROR(M712/I712), \"\", M712/I712)","v":-0.50617283950617287}]
[{"$f":"A712","v":"UNMETERED SCATTERED LOAD"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D713,RATES!H:H),\"\")","v":0.79},1,0.79,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D713,RATES!I:I),\"\")","v":-7.0000000000000007E-2},1,{"$f":"K713*J713","v":-7.0000000000000007E-2},-0.8600000000000001,-1.0886075949367089]
[{"$f":"A713","v":"UNMETERED SCATTERED LOAD"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D714,RATES!H:H),\"\")","v":0},{"$f":"IF($F704>0, $F704, $F703)","v":500},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D714,RATES!I:I),\"\")","v":3.4235840736918192E-4},{"$f":"IF($F704>0, $F704, $F703)","v":500},0.17117920368459097,0.17117920368459097,""]
["UNMETERED SCATTERED LOAD","ST_A",{"$f":"B27","v":13},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I711:I714)","v":26.18},null,null,{"$f":"SUM(L711:L714)","v":25.771179203684593},-0.40882079631540691,{"$f":"IF((I715)=0,\"\",(M715/I715))","v":-1.5615767620909354E-2}]
["UNMETERED SCATTERED LOAD",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F703*12>=150000), 0, IF(F702=\"RPP\",(G730*0.65+G731*0.17+G732*0.18),IF(F702=\"Non-RPP (Retailer)\",G733,G734)))","v":8.2160000000000011E-2},{"$f":"IF(G716=0, 0, $F703*F705-F703)","v":18.950000000000045},{"$f":"H716*G716","v":1.556932000000004},{"$f":"IF((F703*12>=150000), 0, IF(F702=\"RPP\",(J730*0.65+J731*0.17+J732*0.18),IF(F702=\"Non-RPP (Retailer)\",J733,J734)))","v":8.2160000000000011E-2},{"$f":"IF(G716=0, 0, $F703*F705-F703)","v":18.950000000000045},{"$f":"K716*J716","v":1.556932000000004},{"$f":"L716-I716","v":0},{"$f":"IF(ISERROR(M716/I716), \"\", M716/I716)","v":0}]
["UNMETERED SCATTERED LOAD",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D717,RATES!H:H),\"\")","v":-2.5999999999999999E-3},{"$f":"IF($F704>0, $F704, $F703)","v":500},{"$f":"H717*G717","v":-1.3},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D717,RATES!I:I),\"\")","v":-6.0547659009297782E-4},{"$f":"IF($F704>0, $F704, $F703)","v":500},{"$f":"K717*J717","v":-0.30273829504648891},{"$f":"L717-I717","v":0.99726170495351107},{"$f":"IF(ISERROR(M717/I717), \"\", M717/I717)","v":-0.76712438842577768}]
["UNMETERED SCATTERED LOAD",null,null,"R_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D718,RATES!H:H),\"\")","v":1.6000000000000001E-3},null,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D718,RATES!I:I),\"\")","v":-2.8999999999999998E-3},null,0,0,""]
["UNMETERED SCATTERED LOAD",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D719,RATES!H:H),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F704>0, $F704, $F703)","v":500},3.0000000000000002E-2,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D719,RATES!I:I),\"\")","v":6.0000000000000002E-5},{"$f":"IF($F704>0, $F704, $F703)","v":500},3.0000000000000002E-2,0,0]
["UNMETERED SCATTERED LOAD",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,null,{"$f":"H720*G720","v":0},0.56999999999999995,null,{"$f":"K720*J720","v":0},0,{"$f":"IF(ISERROR(M720/I720), \"\", M720/I720)","v":""}]
["UNMETERED SCATTERED LOAD","ST_B",{"$f":"C715","v":13},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I715:I720)","v":26.466932000000003},null,null,{"$f":"SUM(L715:L720)","v":27.055372908638109},0.5884409086381055,{"$f":"IF((I721)=0,\"\",(M721/I721))","v":2.2233060811056811E-2}]
["UNMETERED SCATTERED LOAD",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D722,RATES!H:H),\"\")","v":7.4000000000000003E-3},{"$f":"IF($F704>0, $F704, $F703*$F705)","v":518.95000000000005},{"$f":"H722*G722","v":3.8402300000000005},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D722,RATES!I:I),\"\")","v":7.4425597040001842E-3},{"$f":"IF($F704>0, $F704, $F703*$F705)","v":518.95000000000005},{"$f":"K722*J722","v":3.8623163583908959},2.2086358390895455E-2,{"$f":"IF(ISERROR(M722/I722), \"\", M722/I722)","v":5.751311351376207E-3}]
["UNMETERED SCATTERED LOAD",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D723,RATES!H:H),\"\")","v":5.8999999999999999E-3},{"$f":"IF($F704>0, $F704, $F703*$F705)","v":518.95000000000005},{"$f":"H723*G723","v":3.0618050000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D723,RATES!I:I),\"\")","v":6.8243139315473864E-3},{"$f":"IF($F704>0, $F704, $F703*$F705)","v":518.95000000000005},{"$f":"K723*J723","v":3.5414777147765166},0.47967271477651652,{"$f":"IF(ISERROR(M723/I723), \"\", M723/I723)","v":0.15666337822837068}]
["UNMETERED SCATTERED LOAD","ST_C",{"$f":"C715","v":13},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I721:I723)","v":33.368967000000005},null,null,{"$f":"SUM(L721:L723)","v":34.459166981805524},1.0901999818055188,{"$f":"IF((I724)=0,\"\",(M724/I724))","v":3.2671073749616482E-2}]
["UNMETERED SCATTERED LOAD",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F703*F705","v":518.95000000000005},{"$f":"H725*G725","v":1.8682200000000002},3.5999999999999999E-3,{"$f":"F703*F705","v":518.95000000000005},{"$f":"K725*J725","v":1.8682200000000002},0,{"$f":"IF(ISERROR(M725/I725), \"\", M725/I725)","v":0}]
["UNMETERED SCATTERED LOAD",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F703*F705","v":518.95000000000005},0.15568499999999999,2.9999999999999997E-4,{"$f":"F703*F705","v":518.95000000000005},0.15568499999999999,0,0]
["UNMETERED SCATTERED LOAD",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,{"$f":"G727","v":0.25},{"$f":"H727","v":1},{"$f":"K727*J727","v":0.25},{"$f":"L727-I727","v":0},{"$f":"IF(ISERROR(M727/I727), \"\", M727/I727)","v":0}]
["UNMETERED SCATTERED LOAD",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F703","v":500},3.5,{"$f":"G728","v":7.0000000000000001E-3},{"$f":"F703","v":500},3.5,0,0]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F703*12>=150000),0.65*F703*F705,0.65*F703)","v":325},{"$f":"H730*G730","v":21.125},6.5000000000000002E-2,{"$f":"IF(AND(F703*12>=150000),0.65*F703*F706,0.65*F703)","v":325},{"$f":"K730*J730","v":21.125},{"$f":"L730-I730","v":0},{"$f":"IF(ISERROR(M730/I730), \"\", M730/I730)","v":0}]
["UNMETERED SCATTERED LOAD","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F703*12>=150000),0.17*F703*F705,0.17*F703)","v":85},8.0749999999999993,9.5000000000000001E-2,{"$f":"IF(AND(F703*12>=150000),0.17*F703*F706,0.17*F703)","v":85},8.0749999999999993,0,0]
["UNMETERED SCATTERED LOAD","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F703*12>=150000),0.18*F703*F705,0.18*F703)","v":90},11.88,0.13200000000000001,{"$f":"IF(AND(F703*12>=150000),0.18*F703*F706,0.18*F703)","v":90},11.88,0,0]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F703*12>=150000),F703*F705,F703)","v":500},{"$f":"H733*G733","v":53.05},{"$f":"G733","v":0.1061},{"$f":"IF(AND(F703*12>=150000),F703*F706,F703)","v":500},{"$f":"K733*J733","v":53.05},0,0]
["UNMETERED SCATTERED LOAD","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G733","v":0.1061},{"$f":"IF(AND(F703*12>=150000),F703*F705,F703)","v":500},{"$f":"H734*G734","v":53.05},{"$f":"G734","v":0.1061},{"$f":"IF(AND(F703*12>=150000),F703*F706,F703)","v":500},{"$f":"K734*J734","v":53.05},0,0]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","RPP",{"$f":"C715","v":13},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I725:I732,I724)","v":80.22287200000001},null,null,{"$f":"SUM(L725:L732,L724)","v":81.313071981805535},{"$f":"L736-I736","v":1.0901999818055259},{"$f":"IF((I736)=0,\"\",(M736/I736))","v":1.3589640393397107E-2}]
["UNMETERED SCATTERED LOAD","RPP",null,null,"HST",null,0.13,null,{"$f":"I736*G737","v":10.428973360000002},0.13,null,{"$f":"L736*J737","v":10.570699357634719},{"$f":"L737-I737","v":0.14172599763471716},{"$f":"IF((I737)=0,\"\",(M737/I737))","v":1.358964039339699E-2}]
["UNMETERED SCATTERED LOAD","RPP",{"$f":"C736","v":13},null,"Total Bill on TOU (before 8% Provinicial Rebate)",null,null,null,{"$f":"SUM(I736:I737)","v":90.65184536000001},null,null,{"$f":"SUM(L736:L737)","v":91.883771339440258},{"$f":"SUM(M736:M737)","v":1.2319259794402431},{"$f":"IF((I738)=0,\"\",(M738/I738))","v":1.3589640393397094E-2}]
[{"$f":"A737","v":"UNMETERED SCATTERED LOAD"},"RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I736*G739","v":-6.4178297600000009},{"$f":"G739","v":-0.08},null,{"$f":"L736*J739","v":-6.5050457585444432},{"$f":"L739-I739","v":-8.7215998544442286E-2},{"$f":"IF((I739)=0,\"\",(M739/I739))","v":1.358964039339714E-2}]
["UNMETERED SCATTERED LOAD","RPP_TOTAL",{"$f":"C736","v":13},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I736,I737,I739)","v":84.234015600000006},null,null,{"$f":"L736+L737+L739","v":85.378725580895818},{"$f":"L740-I740","v":1.1447099808958114},{"$f":"IF((I740)=0,\"\",(M740/I740))","v":1.3589640393397218E-2}]
["UNMETERED SCATTERED LOAD","RPP"]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)_BT",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I733,I725:I729,I724)","v":92.192871999999994},null,null,{"$f":"SUM(L733,L725:L729,L724)","v":93.28307198180552},{"$f":"L742-I742","v":1.0901999818055259},{"$f":"IF((I742)=0,\"\",(M742/I742))","v":1.1825209022727115E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I742*G743","v":11.985073359999999},0.13,null,{"$f":"L742*J743","v":12.126799357634718},{"$f":"L743-I743","v":0.14172599763471894},{"$f":"IF((I743)=0,\"\",(M743/I743))","v":1.1825209022727162E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)_NET",null,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I742:I743)","v":104.17794536},null,null,{"$f":"SUM(L742:L743)","v":105.40987133944024},{"$f":"SUM(M742:M743)","v":1.2319259794402448},{"$f":"IF((I744)=0,\"\",(M744/I744))","v":1.182520902272712E-2}]
[{"$f":"A743","v":"UNMETERED SCATTERED LOAD"},"Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I742*G745","v":-7.3754297599999994},{"$f":"G745","v":-0.08},null,{"$f":"L742*J745","v":-7.4626457585444417},{"$f":"L745-I745","v":-8.7215998544442286E-2},{"$f":"IF((I745)=0,\"\",(M745/I745))","v":1.1825209022727145E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I742,I743,I745)","v":96.802515599999992},null,null,{"$f":"SUM(L742,L743,L745)","v":97.947225580895804},{"$f":"L746-I746","v":1.1447099808958114},{"$f":"IF((I746)=0,\"\",(M746/I746))","v":1.182520902272721E-2}]
["UNMETERED SCATTERED LOAD","Non-RPP (Retailer)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E28","v":"SENTINEL LIGHTING LOAD"},null,null,null,null,null,{"$f":"IF(O700=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H28","v":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K28","v":134.55000000000001},"kWh"]
[null,null,null,null,"Demand",{"$f":"L28","v":0.3},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I28","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J28","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F750","v":"SENTINEL LIGHTING LOAD"},null,null,"SEN_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D760,RATES!H:H),\"\")","v":5.48},1,{"$f":"H760*G760","v":5.48},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D760,RATES!I:I),\"\")","v":5.49},1,{"$f":"K760*J760","v":5.49},{"$f":"L760-I760","v":9.9999999999997868E-3},{"$f":"IF(ISERROR(M760/I760), \"\", M760/I760)","v":1.8248175182481361E-3}]
[{"$f":"A760","v":"SENTINEL LIGHTING LOAD"},null,null,"SEN_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D761,RATES!H:H),\"\")","v":15.0244},{"$f":"IF($F753>0, $F753, $F752)","v":0.3},{"$f":"H761*G761","v":4.50732},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D761,RATES!I:I),\"\")","v":15.052099999999999},{"$f":"IF($F753>0, $F753, $F752)","v":0.3},{"$f":"K761*J761","v":4.5156299999999998},8.3099999999998175E-3,{"$f":"IF(ISERROR(M761/I761), \"\", M761/I761)","v":1.8436676339820153E-3}]
[{"$f":"A761","v":"SENTINEL LIGHTING LOAD"},null,null,"SEN_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D762,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D762,RATES!I:I),\"\")","v":-1.9999999999999997E-2},1,{"$f":"K762*J762","v":-1.9999999999999997E-2},-1.9999999999999997E-2,""]
[{"$f":"A762","v":"SENTINEL LIGHTING LOAD"},null,null,"SEN_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D763,RATES!H:H),\"\")","v":0},{"$f":"IF($F753>0, $F753, $F752)","v":0.3},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D763,RATES!I:I),\"\")","v":0},{"$f":"IF($F753>0, $F753, $F752)","v":0.3},0,0,""]
["SENTINEL LIGHTING LOAD","ST_A",{"$f":"B28","v":14},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I760:I763)","v":9.9873200000000004},null,null,{"$f":"SUM(L760:L763)","v":9.9856300000000005},-1.6899999999999693E-3,{"$f":"IF((I764)=0,\"\",(M764/I764))","v":-1.6921456406723419E-4}]
["SENTINEL LIGHTING LOAD",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F752*12>=150000), 0, IF(F751=\"RPP\",(G779*0.65+G780*0.17+G781*0.18),IF(F751=\"Non-RPP (Retailer)\",G782,G783)))","v":0.1061},{"$f":"IF(G765=0, 0, $F752*F754-F752)","v":5.0994450000000029},{"$f":"H765*G765","v":0.54105111450000032},{"$f":"IF((F752*12>=150000), 0, IF(F751=\"RPP\",(J779*0.65+J780*0.17+J781*0.18),IF(F751=\"Non-RPP (Retailer)\",J782,J783)))","v":0.1061},{"$f":"IF(G765=0, 0, $F752*F754-F752)","v":5.0994450000000029},{"$f":"K765*J765","v":0.54105111450000032},{"$f":"L765-I765","v":0},{"$f":"IF(ISERROR(M765/I765), \"\", M765/I765)","v":0}]
["SENTINEL LIGHTING LOAD",null,null,"SEN_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D766,RATES!H:H),\"\")","v":-0.8891},{"$f":"IF($F753>0, $F753, $F752)","v":0.3},{"$f":"H766*G766","v":-0.26672999999999997},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D766,RATES!I:I),\"\")","v":-0.21414452998936559},{"$f":"IF($F753>0, $F753, $F752)","v":0.3},{"$f":"K766*J766","v":-6.4243358996809677E-2},{"$f":"L766-I766","v":0.2024866410031903},{"$f":"IF(ISERROR(M766/I766), \"\", M766/I766)","v":-0.75914460691782071}]
["SENTINEL LIGHTING LOAD",null,null,"SEN_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D767,RATES!H:H),\"\")","v":1.6000000000000001E-3},{"$f":"F752","v":134.55000000000001},0.21528000000000003,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D767,RATES!I:I),\"\")","v":-2.8999999999999998E-3},{"$f":"F752","v":134.55000000000001},-0.39019500000000001,-0.60547499999999999,-2.8124999999999996]
["SENTINEL LIGHTING LOAD",null,null,"SEN_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D768,RATES!H:H),\"\")","v":1.745E-2},{"$f":"IF($F753>0, $F753, $F752)","v":0.3},5.2350000000000001E-3,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D768,RATES!I:I),\"\")","v":1.745E-2},{"$f":"IF($F753>0, $F753, $F752)","v":0.3},5.2350000000000001E-3,0,0]
["SENTINEL LIGHTING LOAD",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,null,{"$f":"H769*G769","v":0},0.56999999999999995,null,{"$f":"K769*J769","v":0},0,{"$f":"IF(ISERROR(M769/I769), \"\", M769/I769)","v":""}]
["SENTINEL LIGHTING LOAD","ST_B",{"$f":"C764","v":14},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I764:I769)","v":10.4821561145},null,null,{"$f":"SUM(L764:L769)","v":10.077477755503191},-0.40467835899680971,{"$f":"IF((I770)=0,\"\",(M770/I770))","v":-3.8606404500789379E-2}]
["SENTINEL LIGHTING LOAD",null,null,"SEN_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D771,RATES!H:H),\"\")","v":2.1373000000000002},{"$f":"IF($F753>0, $F753, $F752*$F754)","v":0.3},{"$f":"H771*G771","v":0.64119000000000004},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D771,RATES!I:I),\"\")","v":2.1495920504363379},{"$f":"IF($F753>0, $F753, $F752*$F754)","v":0.3},{"$f":"K771*J771","v":0.64487761513090136},3.6876151309013228E-3,{"$f":"IF(ISERROR(M771/I771), \"\", M771/I771)","v":5.7512049952452822E-3}]
["SENTINEL LIGHTING LOAD",null,null,"SEN_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D772,RATES!H:H),\"\")","v":1.7069000000000001},{"$f":"IF($F753>0, $F753, $F752*$F754)","v":0.3},{"$f":"H772*G772","v":0.51207000000000003},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D772,RATES!I:I),\"\")","v":1.9743078621429782},{"$f":"IF($F753>0, $F753, $F752*$F754)","v":0.3},{"$f":"K772*J772","v":0.59229235864289342},8.0222358642893399E-2,{"$f":"IF(ISERROR(M772/I772), \"\", M772/I772)","v":0.15666287547189525}]
["SENTINEL LIGHTING LOAD","ST_C",{"$f":"C764","v":14},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I770:I772)","v":11.6354161145},null,null,{"$f":"SUM(L770:L772)","v":11.314647729276986},-0.32076838522301365,{"$f":"IF((I773)=0,\"\",(M773/I773))","v":-2.7568277925468745E-2}]
["SENTINEL LIGHTING LOAD",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F752*F754","v":139.64944500000001},{"$f":"H774*G774","v":0.50273800200000007},3.5999999999999999E-3,{"$f":"F752*F754","v":139.64944500000001},{"$f":"K774*J774","v":0.50273800200000007},0,{"$f":"IF(ISERROR(M774/I774), \"\", M774/I774)","v":0}]
["SENTINEL LIGHTING LOAD",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F752*F754","v":139.64944500000001},4.1894833499999999E-2,2.9999999999999997E-4,{"$f":"F752*F754","v":139.64944500000001},4.1894833499999999E-2,0,0]
["SENTINEL LIGHTING LOAD",null,null,null,"Standard Supply Service Charge"]
["SENTINEL LIGHTING LOAD",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F752","v":134.55000000000001},{"$f":"H777*G777","v":0.94185000000000008},7.0000000000000001E-3,{"$f":"F752","v":134.55000000000001},{"$f":"K777*J777","v":0.94185000000000008},{"$f":"L777-I777","v":0},{"$f":"IF(ISERROR(M777/I777), \"\", M777/I777)","v":0}]
["SENTINEL LIGHTING LOAD"]
["SENTINEL LIGHTING LOAD","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F752*12>=150000),0.65*F752*F754,0.65*F752)","v":87.45750000000001},5.6847375000000007,6.5000000000000002E-2,{"$f":"IF(AND(F752*12>=150000),0.65*F752*F755,0.65*F752)","v":87.45750000000001},{"$f":"K779*J779","v":5.6847375000000007},0,0]
["SENTINEL LIGHTING LOAD","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F752*12>=150000),0.17*F752*F754,0.17*F752)","v":22.873500000000003},2.1729825000000003,9.5000000000000001E-2,{"$f":"IF(AND(F752*12>=150000),0.17*F752*F755,0.17*F752)","v":22.873500000000003},2.1729825000000003,0,0]
["SENTINEL LIGHTING LOAD","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F752*12>=150000),0.18*F752*F754,0.18*F752)","v":24.219000000000001},3.1969080000000005,0.13200000000000001,{"$f":"IF(AND(F752*12>=150000),0.18*F752*F755,0.18*F752)","v":24.219000000000001},3.1969080000000005,0,0]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F752*12>=150000),F752*F754,F752)","v":134.55000000000001},{"$f":"H782*G782","v":14.275755000000002},{"$f":"G782","v":0.1061},{"$f":"IF(AND(F752*12>=150000),F752*F755,F752)","v":134.55000000000001},{"$f":"K782*J782","v":14.275755000000002},0,0]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G782","v":0.1061},{"$f":"IF(AND(F752*12>=150000),F752*F754,F752)","v":134.55000000000001},{"$f":"H783*G783","v":14.275755000000002},{"$f":"G783","v":0.1061},{"$f":"IF(AND(F752*12>=150000),F752*F755,F752)","v":134.55000000000001},{"$f":"K783*J783","v":14.275755000000002},0,0]
["SENTINEL LIGHTING LOAD"]
["SENTINEL LIGHTING LOAD","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I774:I781,I773)","v":24.176526950000003},null,null,{"$f":"SUM(L774:L781,L773)","v":23.855758564776988},{"$f":"L785-I785","v":-0.32076838522301543},{"$f":"IF((I785)=0,\"\",(M785/I785))","v":-1.3267761158846489E-2}]
["SENTINEL LIGHTING LOAD","RPP",null,null,"HST",null,0.13,null,{"$f":"I785*G786","v":3.1429485035000004},0.13,null,{"$f":"L785*J786","v":3.1012486134210087},{"$f":"L786-I786","v":-4.1699890078991775E-2},{"$f":"IF((I786)=0,\"\",(M786/I786))","v":-1.3267761158846416E-2}]
["SENTINEL LIGHTING LOAD","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I785*G787","v":-1.9341221560000004},{"$f":"G787","v":-0.08},null,{"$f":"L785*J787","v":-1.9084606851821591},{"$f":"L787-I787","v":2.5661470817841314E-2},{"$f":"IF((I787)=0,\"\",(M787/I787))","v":-1.3267761158846531E-2}]
["SENTINEL LIGHTING LOAD","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I785,I786,I787)","v":25.385353297500004},null,null,{"$f":"L785+L786+L787","v":25.048546493015838},{"$f":"L788-I788","v":-0.33680680448416567},{"$f":"IF((I788)=0,\"\",(M788/I788))","v":-1.3267761158846468E-2}]
["SENTINEL LIGHTING LOAD","RPP"]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)_BT",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I782,I774:I778,I773)","v":27.397653950000002},null,null,{"$f":"SUM(L782,L774:L778,L773)","v":27.076885564776987},{"$f":"L790-I790","v":-0.32076838522301543},{"$f":"IF((I790)=0,\"\",(M790/I790))","v":-1.1707877828094671E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I790*G791","v":3.5616950135000005},0.13,null,{"$f":"L790*J791","v":3.5199951234210083},{"$f":"L791-I791","v":-4.1699890078992219E-2},{"$f":"IF((I791)=0,\"\",(M791/I791))","v":-1.170787782809473E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)_NET",null,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I790:I791)","v":30.959348963500002},null,null,{"$f":"SUM(L790:L791)","v":30.596880688197995},{"$f":"SUM(M790:M791)","v":-0.36246827530200765},{"$f":"IF((I792)=0,\"\",(M792/I792))","v":-1.1707877828094678E-2}]
[{"$f":"A791","v":"SENTINEL LIGHTING LOAD"},"Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I790*G793","v":-2.191812316},{"$f":"G793","v":-0.08},null,{"$f":"L790*J793","v":-2.1661508451821589},{"$f":"L793-I793","v":2.5661470817841092E-2},{"$f":"IF((I793)=0,\"\",(M793/I793))","v":-1.1707877828094607E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I790,I791,I793)","v":28.767536647500002},null,null,{"$f":"SUM(L790,L791,L793)","v":28.430729843015836},{"$f":"L794-I794","v":-0.33680680448416567},{"$f":"IF((I794)=0,\"\",(M794/I794))","v":-1.1707877828094654E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Retailer)"]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)_BT",{"$f":"C764","v":14},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I783,I774:I778,I773)","v":27.397653950000002},null,null,{"$f":"SUM(L783,L774:L778,L773)","v":27.076885564776987},{"$f":"L796-I796","v":-0.32076838522301543},{"$f":"IF((I796)=0,\"\",(M796/I796))","v":-1.1707877828094671E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I796*G797","v":3.5616950135000005},0.13,null,{"$f":"L796*J797","v":3.5199951234210083},{"$f":"L797-I797","v":-4.1699890078992219E-2},{"$f":"IF((I797)=0,\"\",(M797/I797))","v":-1.170787782809473E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)_NET",{"$f":"C796","v":14},null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I796:I797)","v":30.959348963500002},null,null,{"$f":"SUM(L796:L797)","v":30.596880688197995},{"$f":"SUM(M796:M797)","v":-0.36246827530200765},{"$f":"IF((I798)=0,\"\",(M798/I798))","v":-1.1707877828094678E-2}]
[{"$f":"A797","v":"SENTINEL LIGHTING LOAD"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I796*G799","v":0},{"$f":"G799","v":0},null,{"$f":"L796*J799","v":0},{"$f":"L799-I799","v":0},{"$f":"IF((I799)=0,\"\",(M799/I799))","v":""}]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)_TOTAL",{"$f":"C796","v":14},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I796,I797,I799)","v":30.959348963500002},null,null,{"$f":"SUM(L796,L797,L799)","v":30.596880688197995},{"$f":"L800-I800","v":-0.36246827530200676},{"$f":"IF((I800)=0,\"\",(M800/I800))","v":-1.170787782809465E-2}]
["SENTINEL LIGHTING LOAD","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E29","v":"STREET LIGHTING LOAD"},null,null,null,null,null,{"$f":"IF(O749=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H29","v":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K29","v":49.5},"kWh"]
[null,null,null,null,"Demand",0,"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I29","v":1.0379}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J29","v":1.0379}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F804","v":"STREET LIGHTING LOAD"},null,null,"SL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D814,RATES!H:H),\"\")","v":2.15},1,{"$f":"H814*G814","v":2.15},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D814,RATES!I:I),\"\")","v":2},1,{"$f":"K814*J814","v":2},{"$f":"L814-I814","v":-0.14999999999999991},{"$f":"IF(ISERROR(M814/I814), \"\", M814/I814)","v":-6.9767441860465074E-2}]
[{"$f":"A814","v":"STREET LIGHTING LOAD"},null,null,"SL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D815,RATES!H:H),\"\")","v":5.7203999999999997},{"$f":"F806","v":49.5},{"$f":"H815*G815","v":283.15979999999996},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D815,RATES!I:I),\"\")","v":5.3158000000000003},{"$f":"IF($F807>0, $F807, $F806)","v":49.5},{"$f":"K815*J815","v":263.13210000000004},-20.027699999999925,{"$f":"IF(ISERROR(M815/I815), \"\", M815/I815)","v":-7.0729319627997791E-2}]
[{"$f":"A815","v":"STREET LIGHTING LOAD"},null,null,"SL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D816,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D816,RATES!I:I),\"\")","v":-0.11},1,{"$f":"K816*J816","v":-0.11},-0.11,""]
[{"$f":"A816","v":"STREET LIGHTING LOAD"},null,null,"SL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D817,RATES!H:H),\"\")","v":0},{"$f":"F806","v":49.5},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D817,RATES!I:I),\"\")","v":0.72706237725995138},{"$f":"IF($F807>0, $F807, $F806)","v":49.5},35.989587674367591,35.989587674367591,""]
["STREET LIGHTING LOAD","ST_A",{"$f":"B29","v":15},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I814:I817)","v":285.30979999999994},null,null,{"$f":"SUM(L814:L817)","v":301.01168767436764},15.701887674367697,{"$f":"IF((I818)=0,\"\",(M818/I818))","v":5.5034519229159674E-2}]
["STREET LIGHTING LOAD",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F806*12>=150000), 0, IF(F805=\"RPP\",(G833*0.65+G834*0.17+G835*0.18),IF(F805=\"Non-RPP (Retailer)\",G836,G837)))","v":0.1061},{"$f":"IF(G819=0, 0, $F806*F808-F806)","v":1.8760499999999993},{"$f":"H819*G819","v":0.19904890499999991},{"$f":"IF((F806*12>=150000), 0, IF(F805=\"RPP\",(J833*0.65+J834*0.17+J835*0.18),IF(F805=\"Non-RPP (Retailer)\",J836,J837)))","v":0.1061},{"$f":"IF(G819=0, 0, $F806*F808-F806)","v":1.8760499999999993},{"$f":"K819*J819","v":0.19904890499999991},{"$f":"L819-I819","v":0},{"$f":"IF(ISERROR(M819/I819), \"\", M819/I819)","v":0}]
["STREET LIGHTING LOAD",null,null,"SL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D820,RATES!H:H),\"\")","v":-0.90269999999999995},{"$f":"F806","v":49.5},{"$f":"H820*G820","v":-44.68365},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D820,RATES!I:I),\"\")","v":-0.21272596871698929},{"$f":"IF($F807>0, $F807, $F806)","v":49.5},{"$f":"K820*J820","v":-10.529935451490969},{"$f":"L820-I820","v":34.153714548509029},{"$f":"IF(ISERROR(M820/I820), \"\", M820/I820)","v":-0.76434477820207236}]
["STREET LIGHTING LOAD",null,null,"SL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D821,RATES!H:H),\"\")","v":1.6000000000000001E-3},{"$f":"F806","v":49.5},7.9200000000000007E-2,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D821,RATES!I:I),\"\")","v":-2.8999999999999998E-3},{"$f":"F806","v":49.5},-0.14354999999999998,-0.22275,-2.8125]
["STREET LIGHTING LOAD",null,null,"SL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D822,RATES!H:H),\"\")","v":1.702E-2},{"$f":"F806","v":49.5},0.84249000000000007,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D822,RATES!I:I),\"\")","v":1.702E-2},{"$f":"IF($F807>0, $F807, $F806)","v":49.5},0.84249000000000007,0,0]
["STREET LIGHTING LOAD",null,null,null,"Smart Meter Entity Charge (if applicable)",null,0.56999999999999995,null,{"$f":"H823*G823","v":0},0.56999999999999995,null,{"$f":"K823*J823","v":0},0,{"$f":"IF(ISERROR(M823/I823), \"\", M823/I823)","v":""}]
["STREET LIGHTING LOAD","ST_B",{"$f":"C818","v":15},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I818:I823)","v":241.74688890499991},null,null,{"$f":"SUM(L818:L823)","v":291.37974112787663},49.632852222876721,{"$f":"IF((I824)=0,\"\",(M824/I824))","v":0.20530916632553278}]
["STREET LIGHTING LOAD",null,null,"SL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D825,RATES!H:H),\"\")","v":2.0247999999999999},{"$f":"IF($F807>0, $F807, $F806*$F808)","v":51.376049999999999},{"$f":"H825*G825","v":104.02622604},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D825,RATES!I:I),\"\")","v":2.036445282114038},{"$f":"IF($F807>0, $F807, $F806*$F808)","v":51.376049999999999},{"$f":"K825*J825","v":104.62451463615491},0.59828859615491581,{"$f":"IF(ISERROR(M825/I825), \"\", M825/I825)","v":5.7513246315872577E-3}]
["STREET LIGHTING LOAD",null,null,"SL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D826,RATES!H:H),\"\")","v":1.6641999999999999},{"$f":"H825","v":51.376049999999999},{"$f":"H826*G826","v":85.50002241},{"$f":"IFERROR(SUMIF(RATES!B:B,'20. Bill Impacts'!D826,RATES!I:I),\"\")","v":1.9249192420558441},{"$f":"IF($F807>0, $F807, $F806*$F808)","v":51.376049999999999},{"$f":"K826*J826","v":98.894747225823153},13.394724815823153,{"$f":"IF(ISERROR(M826/I826), \"\", M826/I826)","v":0.15666340707597895}]
["STREET LIGHTING LOAD","ST_C",{"$f":"C818","v":15},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I824:I826)","v":431.2731373549999},null,null,{"$f":"SUM(L824:L826)","v":494.89900298985469},63.62586563485479,{"$f":"IF((I827)=0,\"\",(M827/I827))","v":0.14753032388029663}]
["STREET LIGHTING LOAD",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F806*F808","v":51.376049999999999},{"$f":"H828*G828","v":0.18495377999999998},3.5999999999999999E-3,{"$f":"F806*F808","v":51.376049999999999},{"$f":"K828*J828","v":0.18495377999999998},0,{"$f":"IF(ISERROR(M828/I828), \"\", M828/I828)","v":0}]
["STREET LIGHTING LOAD",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F806*F808","v":51.376049999999999},1.5412814999999998E-2,2.9999999999999997E-4,{"$f":"F806*F808","v":51.376049999999999},1.5412814999999998E-2,0,0]
["STREET LIGHTING LOAD",null,null,null,"Standard Supply Service Charge",null,0.25,null,0,0.25,null,{"$f":"K830*J830","v":0},{"$f":"L830-I830","v":0},{"$f":"IF(ISERROR(M830/I830), \"\", M830/I830)","v":""}]
["STREET LIGHTING LOAD",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F806","v":49.5},{"$f":"H831*G831","v":0.34650000000000003},7.0000000000000001E-3,{"$f":"F806","v":49.5},{"$f":"K831*J831","v":0.34650000000000003},{"$f":"L831-I831","v":0},{"$f":"IF(ISERROR(M831/I831), \"\", M831/I831)","v":0}]
["STREET LIGHTING LOAD"]
["STREET LIGHTING LOAD","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F806*12>=150000),0.65*F806*F808,0.65*F806)","v":32.175000000000004},2.0913750000000002,6.5000000000000002E-2,{"$f":"IF(AND(F806*12>=150000),0.65*F806*F809,0.65*F806)","v":32.175000000000004},{"$f":"K833*J833","v":2.0913750000000002},0,0]
["STREET LIGHTING LOAD","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F806*12>=150000),0.17*F806*F808,0.17*F806)","v":8.4150000000000009},0.79942500000000005,9.5000000000000001E-2,{"$f":"IF(AND(F806*12>=150000),0.17*F806*F809,0.17*F806)","v":8.4150000000000009},0.79942500000000005,0,0]
["STREET LIGHTING LOAD","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F806*12>=150000),0.18*F806*F808,0.18*F806)","v":8.91},1.1761200000000001,0.13200000000000001,{"$f":"IF(AND(F806*12>=150000),0.18*F806*F809,0.18*F806)","v":8.91},1.1761200000000001,0,0]
["STREET LIGHTING LOAD","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F806*12>=150000),F806*F808,F806)","v":49.5},{"$f":"H836*G836","v":5.2519499999999999},{"$f":"G836","v":0.1061},{"$f":"IF(AND(F806*12>=150000),F806*F809,F806)","v":49.5},{"$f":"K836*J836","v":5.2519499999999999},0,0]
["STREET LIGHTING LOAD","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G836","v":0.1061},{"$f":"IF(AND(F806*12>=150000),F806*F808,F806)","v":49.5},{"$f":"H837*G837","v":5.2519499999999999},{"$f":"G837","v":0.1061},{"$f":"IF(AND(F806*12>=150000),F806*F809,F806)","v":49.5},{"$f":"K837*J837","v":5.2519499999999999},0,0]
["STREET LIGHTING LOAD"]
["STREET LIGHTING LOAD","RPP_BT",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I828:I835,I827)","v":435.88692394999993},null,null,{"$f":"SUM(L828:L835,L827)","v":499.51278958485472},{"$f":"L839-I839","v":63.62586563485479},{"$f":"IF((I839)=0,\"\",(M839/I839))","v":0.14596874129253126}]
["STREET LIGHTING LOAD","RPP",null,null,"HST",null,0.13,null,{"$f":"I839*G840","v":56.665300113499995},0.13,null,{"$f":"L839*J840","v":64.93666264603111},{"$f":"L840-I840","v":8.2713625325311142},{"$f":"IF((I840)=0,\"\",(M840/I840))","v":0.1459687412925311}]
["STREET LIGHTING LOAD","RPP_NET",null,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I839:I840)","v":492.55222406349992},null,null,{"$f":"SUM(L839:L840)","v":564.44945223088587},{"$f":"SUM(M839:M840)","v":71.897228167385904},{"$f":"IF((I841)=0,\"\",(M841/I841))","v":0.14596874129253123}]
[{"$f":"A840","v":"STREET LIGHTING LOAD"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I839*G842","v":-34.870953915999998},{"$f":"G842","v":-0.08},null,{"$f":"L839*J842","v":-39.96102316678838},{"$f":"L842-I842","v":-5.0900692507883818},{"$f":"IF((I842)=0,\"\",(M842/I842))","v":0.14596874129253121}]
["STREET LIGHTING LOAD","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I839,I840,I842)","v":457.6812701474999},null,null,{"$f":"L839+L840+L842","v":524.48842906409755},{"$f":"L843-I843","v":66.807158916597643},{"$f":"IF((I843)=0,\"\",(M843/I843))","v":0.14596874129253151}]
["STREET LIGHTING LOAD","RPP"]
["STREET LIGHTING LOAD","Non-RPP (Retailer)_BT",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I836,I828:I832,I827)","v":437.07195394999991},null,null,{"$f":"SUM(L836,L828:L832,L827)","v":500.6978195848547},{"$f":"L845-I845","v":63.62586563485479},{"$f":"IF((I845)=0,\"\",(M845/I845))","v":0.14557297730920857}]
["STREET LIGHTING LOAD","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I845*G846","v":56.819354013499989},0.13,null,{"$f":"L845*J846","v":65.090716546031118},{"$f":"L846-I846","v":8.2713625325311284},{"$f":"IF((I846)=0,\"\",(M846/I846))","v":0.14557297730920868}]
["STREET LIGHTING LOAD","Non-RPP (Retailer)_NET",null,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I845:I846)","v":493.89130796349991},null,null,{"$f":"SUM(L845:L846)","v":565.78853613088586},{"$f":"SUM(M845:M846)","v":71.897228167385919},{"$f":"IF((I847)=0,\"\",(M847/I847))","v":0.14557297730920857}]
[{"$f":"A846","v":"STREET LIGHTING LOAD"},"Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I845*G848","v":-34.965756315999997},{"$f":"G848","v":-0.08},null,{"$f":"L845*J848","v":-40.055825566788378},{"$f":"L848-I848","v":-5.0900692507883818},{"$f":"IF((I848)=0,\"\",(M848/I848))","v":0.14557297730920851}]
["STREET LIGHTING LOAD","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I845,I846,I848)","v":458.9255516474999},null,null,{"$f":"SUM(L845,L846,L848)","v":525.73271056409749},{"$f":"L849-I849","v":66.807158916597587},{"$f":"IF((I849)=0,\"\",(M849/I849))","v":0.14557297730920871}]
["STREET LIGHTING LOAD","Non-RPP (Retailer)"]
["STREET LIGHTING LOAD","Non-RPP (Other)_BT",{"$f":"C818","v":15},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I838,I829:I833,I828)","v":2.6382415950000002},null,null,{"$f":"SUM(L838,L829:L833,L828)","v":2.6382415950000002},{"$f":"L851-I851","v":0},{"$f":"IF((I851)=0,\"\",(M851/I851))","v":0}]
["STREET LIGHTING LOAD","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I851*G852","v":0.34297140735000003},0.13,null,{"$f":"L851*J852","v":0.34297140735000003},{"$f":"L852-I852","v":0},{"$f":"IF((I852)=0,\"\",(M852/I852))","v":0}]
["STREET LIGHTING LOAD","Non-RPP (Other)_NET",{"$f":"C851","v":15},null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I851:I852)","v":2.9812130023500001},null,null,{"$f":"SUM(L851:L852)","v":2.9812130023500001},{"$f":"SUM(M851:M852)","v":0},{"$f":"IF((I853)=0,\"\",(M853/I853))","v":0}]
[{"$f":"A852","v":"STREET LIGHTING LOAD"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I851*G854","v":0},{"$f":"G854","v":0},null,{"$f":"L851*J854","v":0},{"$f":"L854-I854","v":0},{"$f":"IF((I854)=0,\"\",(M854/I854))","v":""}]
["STREET LIGHTING LOAD","Non-RPP (Other)_TOTAL",{"$f":"C851","v":15},null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I851,I852,I854)","v":2.9812130023500001},null,null,{"$f":"SUM(L851,L852,L854)","v":2.9812130023500001},{"$f":"L855-I855","v":0},{"$f":"IF((I855)=0,\"\",(M855/I855))","v":0}]
["STREET LIGHTING LOAD","Non-RPP (Other)"]

{"sheet":"Final Tariff Schedule","index":25,"n_rows":471,"n_cols":4,"rows_kept":471,"cut":false,"hidden":false,"merged":[[27,1,27,3],[1,1,8,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[15,1,15,3],[16,1,16,3],[20,1,20,3],[21,1,21,3],[23,1,23,4],[25,1,25,3],[29,1,29,3],[31,1,31,3],[56,1,56,3],[60,1,60,3],[61,1,61,3],[294,1,294,3],[62,1,62,3],[55,1,55,3],[58,1,58,3],[218,1,218,3],[172,1,172,3],[176,1,176,3],[178,1,178,3],[180,1,180,3],[182,1,182,3],[210,1,210,3],[214,1,214,3],[216,1,216,3],[345,1,345,3],[220,1,220,3],[248,1,248,3],[252,1,252,3],[254,1,254,3],[256,1,256,3],[258,1,258,3],[322,1,322,3],[326,1,326,3],[328,1,328,3],[330,1,330,3],[296,1,296,3],[332,1,332,3],[286,1,286,3],[290,1,290,3],[292,1,292,3],[466,1,466,3],[426,1,426,3],[428,1,428,3],[456,1,456,3],[460,1,460,3],[462,1,462,3],[464,1,465,3],[424,1,424,3],[349,1,349,3],[351,1,351,3],[353,1,353,3],[355,1,355,3],[381,1,381,3],[385,1,385,3],[387,1,387,3],[389,1,389,3],[391,1,392,3],[418,1,418,3],[422,1,422,3]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Alectra - Horizon"]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective Date January 1, 2018"]
[null,"Implementation Date May 1, 2018"]
[]
[null,"This schedule supersedes and replaces all previously "]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,null,"EB-2017-0024"]
[]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"This classification includes accounts taking electricity at 750 volts or less where the electricity is used exclusively in a separately metered living accommodation.  Customers shall be residing in single-dwelling units that consist of a detached house or one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning.  Separately metered dwellings within a town house complex or apartment building also qualify as residential customers.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,{"$f":"RATES!C15","v":"Service Charge"},{"$f":"RATES!G15","v":"$"},{"$f":"RATES!I15","v":23.67}]
[null,{"$f":"RATES!C16","v":"Distribution Volumetric Rate"},{"$f":"RATES!G16","v":"$/kWh"},{"$f":"RATES!I16","v":4.0000000000000001E-3}]
[null,{"$f":"RATES!C17","v":"Low Voltage Service Rate"},{"$f":"RATES!G17","v":"$/kWh"},{"$f":"RATES!I17","v":6.0000000000000002E-5}]
[null,{"$f":"RATES!C19","v":"Rate Rider for 2016 Earnings Sharing - Fixed"},{"$f":"RATES!G19","v":"$"},{"$f":"RATES!I19","v":-0.16}]
[null,{"$f":"RATES!C21","v":"Rate Rider for Smart Metering Entity Charge"},{"$f":"RATES!G21","v":"$"},{"$f":"RATES!I21","v":0.56999999999999995}]
[null,{"$f":"RATES!C25","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers"},{"$f":"RATES!G25","v":"$/kWh"},{"$f":"RATES!I25","v":-4.8022178426240039E-5}]
[null,{"$f":"RATES!C26","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019"},{"$f":"RATES!G26","v":"$/kWh"},{"$f":"RATES!I26","v":3.4235840736918192E-4}]
[null,{"$f":"RATES!C27","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019"},{"$f":"RATES!G27","v":"$/kWh"},{"$f":"RATES!I27","v":-2.8999999999999998E-3}]
[null,{"$f":"RATES!C28","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019"},{"$f":"RATES!G28","v":"$/kWh"},{"$f":"RATES!I28","v":-5.5745441166673779E-4}]
[null,{"$f":"+RATES!C29","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G29","v":"$"},{"$f":"+RATES!I29","v":0.09}]
[null,"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"RATES!I40","v":7.4425597040001842E-3}]
[null,"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"RATES!I41","v":6.8243139315473864E-3}]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS"]
[null,"In addition to the charges specified on page 1 of this tariff of rates and charges, the following credits are to be applied to eligible residential customers."]
[]
[null,"APPLICATION"]
[]
[null,"The application of the charges are in accordance with the Distribution System Code (Section 9) and subsection 79.2(4) of the Ontario Energy Board Act, 1998."]
[null,"The application of these charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,"In this class:\n\n“Aboriginal person” includes a person who is a First Nations person, a Métis person or an Inuit person;\n“account-holder” means a consumer who has an account with a distributor that falls within a residential-rate classification as specified in a rate order made by the Ontario Energy Board under section 78 of the Act, and who lives at the service address to which the account relates for at least six months in a year;\n“electricity-intensive medical device” means an oxygen concentrator, a mechanical ventilator, or such other device as may be specified by the Ontario Energy Board;\n“household” means the account-holder and any other people living at the accountholder’s service address for at least six months in a year, including people other than the account-holder’s spouse, children or other relatives;\n“household income” means the combined annual after-tax income of all members of a household aged 16 or over;"]
[]
[null,"The application of these credits shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"In this class:"]
[null,"Indigenous person includes a person who is a First Nations person, a Métis person or an Inuit person;"]
[null,"account-holder means a consumer who has an account with a distributor that falls within a residential-rate classification as specified in a rate order made by the Board under section 78 of the Act, and who lives at the service address to which the account relates for at least six months in a year;"]
[null,"electricity-intensive medical device means an oxygen concentrator, a mechanical ventilator or a kidney dialysis machine;  "]
[null,"household means the account-holder and any other people living at the accountholder's service address for at least six months in a year, including people other than the account-holder's spouse, children or other relatives; "]
[null,"household income means the combined annual after-tax income of all members of a household aged 18 or over."]
[]
[null,"MONTHLY RATES AND CHARGES"]
[]
[null,"Class A "]
[null,"(a) account-holders with a household income of more than $39,000 and no more than $48,000 living in a household of three persons;"]
[null,"(b) account-holders with a household income of more than $48,000 and no more than $52,000 living in a household of five persons;"]
[null,"(c) if the applications are processed pursuant to an agreement with the Minister of Community and Social Services under section 79.2.1 of the Act, account-holders living in any size household where the household income exceeds the maximum amount specified for that household size in any other part of this Schedule;"]
[null,"but does not include account-holders in Class E."]
[null,"OESP Credit ","$",-35]
[]
[null,"Class B "]
[null,"(a) account-holders with a household income of between $28,000 and $39,000 living in a household of two persons;"]
[null,"(b) account-holders with a household income of between $39,000 and $48,000 living in a household of four persons; "]
[null,"(c) account-holders with a household income of between $48,000 and $52,000 living in a household of six persons;"]
[null,"(d) if the applications are processed pursuant to an agreement with the Minister of Community and Social Services under section 79.2.1 of the Act, account-holders living in any size household where the household income exceeds the maximum amount specified for that household size in any other part of this Schedule;"]
[null,"but does not include account-holders in Class G."]
[null,"OESP Credit ","$",-40]
[]
[null,"Class C "]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of two or less persons;"]
[null,"(b) account-holders with a household income of between $28,000 and $39,000 living in a household of three persons;"]
[null,"(c) account-holders with a household income of between $39,000 and $48,000 living in a household of five persons; "]
[null,"(d) account-holders with a household income of between $48,000 and $52,000 living in a household of seven or more persons;"]
[null,"but does not include account-holders in Class I."]
[null,"OESP Credit ","$",-45]
[]
[null,"Class D "]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of three persons;"]
[null,"(b) account-holders with a household income of between $28,000 and $39,000 living in a household of four persons;"]
[null,"(c) account-holders with a household income of between $39,000 and $48,000 living in a household of six persons; "]
[null,"but does not include account-holders in Class J."]
[null,"OESP Credit ","$",-51]
[]
[null,"Class E "]
[null,"(a) account-holders with a household income and household size described under Class A who also meet any of the following requirements:"]
[null,"The dwelling to which the account relates is heated primarily by electricity."]
[null,"The account-holder or any member of the account holder's family living within the household is an Indigenous person."]
[null,"The account-holder or any member of the account-holder's household regularly uses, for medical purposes, an electricity-intensive medical device\n at the dwelling to which the account relates."]
[null,"OESP Credit ","$",-52]
[]
[null,"Class F "]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of four persons;"]
[null,"(b) account-holders with a household income of more than $28,000 and no more than $39,000 living in a household of five persons;"]
[null,"(c) account-holders with a household income of more than $39,000 and no more than $48,000 living in a household of seven or more persons;"]
[null,"but does not include account-holders in Class K."]
[null,"OESP Credit ","$",-57]
[]
[null,"Class G "]
[null,"(a) account-holders with a household income and household size described under Class B who also meet any of the following requirements:"]
[null,"The dwelling to which the account relates is heated primarily by electricity."]
[null,"The account-holder or any member of the account holder's family living within the household is an Indigenous person."]
[null,"The account-holder or any member of the account-holder's household regularly uses, for medical purposes, an electricity-intensive medical device  at the dwelling to which the account relates."]
[null,"OESP Credit ","$",-60]
[]
[null,"Class H "]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of five persons;"]
[null,"(b) account-holders with a household income of between $28,000 and $39,000 living in a household of six persons;"]
[null,"but does not include account-holders in Class L."]
[null,"OESP Credit ","$",-63]
[]
[null,"Class I "]
[null,"(a) account-holders with a household income and household size described under Class C who also meet any of the following requirements:"]
[null,"The dwelling to which the account relates is heated primarily by electricity."]
[null,"The account-holder or any member of the account holder's family living within the household is an Indigenous person."]
[null,"The account-holder or any member of the account-holder's household regularly uses, for medical purposes, an electricity-intensive medical device\n at the dwelling to which the account relates."]
[null,"OESP Credit ","$",-68]
[]
[null,"Class J "]
[null,"(a) account-holders with a household income of $28,000 or less living in a household of six or more persons, other than account-holders\n who also meet the requirements of Class M,"]
[null,"(b) account-holders with a household income of more than $28,000 and no more than $39,000 living in a household of seven or more persons, other than account-holders \nwho also meet the requirements of Class M, and "]
[null,"(c) account-holders with a household income and household size described under Class D who also meet any of the following requirements:"]
[null,"The dwelling to which the account relates is heated primarily by electricity."]
[null,"The account-holder or any member of the account holder's family living within the household is an Indigenous person."]
[null,"The account-holder or any member of the account-holder's household regularly uses, for medical purposes, an electricity-intensive medical device  at the dwelling to which the account relates."]
[null,"OESP Credit ","$",-75]
[]
[null,"Class K"]
[null,"(a) account-holders with a household income and household size described under Class F who also meet any of the following requirements:"]
[null,"The dwelling to which the account relates is heated primarily by electricity."]
[null,"The account-holder or any member of the account holder's family living within the household is an Indigenous person."]
[null,"The account-holder or any member of the account-holder's household regularly uses, for medical purposes, an electricity-intensive medical device\n at the dwelling to which the account relates."]
[null,"OESP Credit ","$",-83]
[]
[null,"Class L"]
[null,"(a) account-holders with a household income and household size described under Class H who also meet any of the following requirements:"]
[null,"The dwelling to which the account relates is heated primarily by electricity."]
[null,"The account-holder or any member of the account holder's family living within the household is an Indigenous person."]
[null,"The account-holder or any member of the account-holder's household regularly uses, for medical purposes, an electricity-intensive medical device\n at the dwelling to which the account relates."]
[null,"OESP Credit ","$",-90]
[]
[null,"Class M"]
[null,"(a) account-holders with a household income and household size described under subparagraph (a) or (b) of the description of Class J\n who also meet any of the following requirements:"]
[null,"The dwelling to which the account relates is heated primarily by electricity."]
[null,"The account-holder or any member of the account holder's family living within the household is an Indigenous person."]
[null,"The account-holder or any member of the account-holder's household regularly uses, for medical purposes, an electricity-intensive medical device  at the dwelling to which the account relates."]
[null,"OESP Credit ","$",-113]
[]
[]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"]
[]
[null,"This classification includes non-residential accounts taking electricity at 750 volts or less where monthly average peak demand is less than, or is forecast to be less than, 50 kW.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,{"$f":"RATES!C44","v":"Service Charge"},{"$f":"RATES!G44","v":"$"},{"$f":"RATES!I44","v":41.23}]
[null,{"$f":"RATES!C45","v":"Distribution Volumetric Rate"},{"$f":"RATES!G45","v":"$/kWh"},{"$f":"RATES!I45","v":1.0699999999999999E-2}]
[null,{"$f":"RATES!C46","v":"Low Voltage Service Rate"},{"$f":"RATES!G46","v":"$/kWh"},{"$f":"RATES!I46","v":6.0000000000000002E-5}]
[null,{"$f":"RATES!C48","v":"Rate Rider for 2016 Earnings Sharing - Fixed"},{"$f":"RATES!G48","v":"$"},{"$f":"RATES!I48","v":-0.25}]
[null,{"$f":"RATES!C49","v":"Rate Rider for 2016 Earnings Sharing - Variable"},{"$f":"RATES!G49","v":"$/kWh"},{"$f":"RATES!I49","v":-1E-4}]
[null,{"$f":"RATES!C50","v":"Rate Rider for Smart Metering Entity Charge"},{"$f":"RATES!G50","v":"$"},{"$f":"RATES!I50","v":0.56999999999999995}]
[null,{"$f":"RATES!C54","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers"},{"$f":"RATES!G54","v":"$/kWh"},{"$f":"RATES!I54","v":-4.8022178426240046E-5}]
[null,{"$f":"RATES!C55","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019"},{"$f":"RATES!G55","v":"$/kWh"},{"$f":"RATES!I55","v":5.0610849164547402E-4}]
[null,{"$f":"RATES!C56","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019"},{"$f":"RATES!G56","v":"$/kWh"},{"$f":"RATES!I56","v":-2.8999999999999998E-3}]
[null,{"$f":"RATES!C57","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019"},{"$f":"RATES!G57","v":"$/kWh"},{"$f":"RATES!I57","v":-5.4706058984850081E-4}]
[null,{"$f":"+RATES!C59","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G58","v":"$"},{"$f":"+RATES!I58","v":-0.1}]
[null,"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"RATES!I71","v":6.537383520847216E-3}]
[null,"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"RATES!I72","v":6.1303158981366483E-3}]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"]
[]
[null,"This classification includes non-residential accounts where monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 1,000 kW.  Note that for the application of the Retail Transmission Rate – Network Service Rate and the Retail Transmission Rate – Line and Transformation Connection Service Rate the following sub-classifications apply: General Service 50 to 999 kW non-interval metered, and General Service 50 to 999 kW interval metered.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,{"$f":"RATES!C76","v":"Service Charge"},{"$f":"RATES!G76","v":"$"},{"$f":"RATES!I76","v":379.58}]
[null,{"$f":"RATES!C77","v":"Distribution Volumetric Rate"},{"$f":"RATES!G77","v":"$/kW"},{"$f":"RATES!I77","v":2.5568}]
[null,{"$f":"RATES!C78","v":"Low Voltage Service Rate"},{"$f":"RATES!G78","v":"$/kW"},{"$f":"RATES!I78","v":2.1690000000000001E-2}]
[null,{"$f":"RATES!C80","v":"Rate Rider for 2016 Earnings Sharing - Fixed"},{"$f":"RATES!G80","v":"$"},{"$f":"RATES!I80","v":-2.27}]
[null,{"$f":"RATES!C81","v":"Rate Rider for 2016 Earnings Sharing - Variable"},{"$f":"RATES!G81","v":"$/kW"},{"$f":"RATES!I81","v":-1.5299999999999999E-2}]
[null,{"$f":"RATES!C87","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers"},{"$f":"RATES!G87","v":"$/kW"},{"$f":"RATES!I87","v":-1.7299155182803644E-2}]
[null,{"$f":"RATES!C88","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019"},{"$f":"RATES!G88","v":"$/kW"},{"$f":"RATES!I88","v":5.7537917038263421E-2}]
[null,{"$f":"RATES!C89","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019"},{"$f":"RATES!G89","v":"$/kWh"},{"$f":"RATES!I89","v":-2.8999999999999998E-3}]
[null,{"$f":"RATES!C90","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019"},{"$f":"RATES!G90","v":"$/kW"},{"$f":"RATES!I90","v":0.10803942087013488}]
[null,{"$f":"RATES!C91","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until  April 30, 2019\n      Applicable only for Non-Wholesale Market Participants"},{"$f":"RATES!G91","v":"$/kW"},{"$f":"RATES!I91","v":-0.30862626888555439}]
[null,{"$f":"+RATES!C93","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G92","v":"$"},{"$f":"+RATES!I92","v":0.74}]
[null,"Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"RATES!I102","v":2.5868929487130066}]
[null,"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I103","v":2.4536300225786776}]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"LARGE USE SERVICE CLASSIFICATION"]
[]
[null,"This classification refers to an account where monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,{"$f":"RATES!C105","v":"Service Charge"},{"$f":"RATES!G105","v":"$"},{"$f":"RATES!I105","v":23722.43}]
[null,{"$f":"RATES!C106","v":"Distribution Volumetric Rate"},{"$f":"RATES!G106","v":"$/kW"},{"$f":"RATES!I106","v":1.3996}]
[null,{"$f":"RATES!C107","v":"Low Voltage Service Rate"},{"$f":"RATES!G107","v":"$/kW"},{"$f":"RATES!I107","v":2.4920000000000001E-2}]
[null,{"$f":"RATES!C108","v":"Rate Rider for 2016 Earnings Sharing - Fixed"},{"$f":"RATES!G108","v":"$"},{"$f":"RATES!I108","v":-142.57}]
[null,{"$f":"RATES!C109","v":"Rate Rider for 2016 Earnings Sharing - Variable"},{"$f":"RATES!G109","v":"$/kW"},{"$f":"RATES!I109","v":-8.3999999999999995E-3}]
[null,{"$f":"RATES!C114","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers"},{"$f":"RATES!G114","v":"$/kW"},{"$f":"RATES!I114","v":-2.6110678750415294E-2}]
[null,{"$f":"RATES!C115","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019"},{"$f":"RATES!G115","v":"$/kW"},{"$f":"RATES!I115","v":0.23377358072180496}]
[null,{"$f":"RATES!C116","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019"},{"$f":"RATES!G116","v":"$/kWh"},{"$f":"RATES!I116","v":-2.8999999999999998E-3}]
[null,{"$f":"RATES!C117","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019"},{"$f":"RATES!G117","v":"$/kW"},{"$f":"RATES!I117","v":0.14180892035803405}]
[null,{"$f":"RATES!C118","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until  April 30, 2019\n      Applicable only for Non-Wholesale Market Participants"},{"$f":"RATES!G118","v":"$/kW"},{"$f":"RATES!I118","v":-0.45688189384518907}]
[null,{"$f":"+RATES!C120","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G119","v":"$"},{"$f":"+RATES!I119","v":-55.44}]
[null,"Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"RATES!I127","v":2.9550984920611532}]
[null,"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I128","v":2.81948265332663}]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION"]
[]
[null,"This classification refers to an account where monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,{"$f":"RATES!C130","v":"Service Charge"},{"$f":"RATES!G130","v":"$"},{"$f":"RATES!I130","v":5610.66}]
[null,{"$f":"RATES!C131","v":"Distribution Volumetric Rate"},{"$f":"RATES!G131","v":"$/kW"},{"$f":"RATES!I131","v":0.33100000000000002}]
[null,{"$f":"RATES!C132","v":"Low Voltage Service Rate"},{"$f":"RATES!G132","v":"$/kW"},{"$f":"RATES!I132","v":2.4920000000000001E-2}]
[null,{"$f":"RATES!C133","v":"Rate Rider for 2016 Earnings Sharing - Fixed"},{"$f":"RATES!G133","v":"$"},{"$f":"RATES!I133","v":-33.549999999999997}]
[null,{"$f":"RATES!C134","v":"Rate Rider for 2016 Earnings Sharing - Variable"},{"$f":"RATES!G134","v":"$/kW"},{"$f":"RATES!I134","v":-2E-3}]
[null,{"$f":"RATES!C140","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019"},{"$f":"RATES!G140","v":"$/kW"},{"$f":"RATES!I140","v":4.8796173553799956E-3}]
[null,{"$f":"RATES!C142","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019"},{"$f":"RATES!G142","v":"$/kW"},{"$f":"RATES!I142","v":0.1635188668956736}]
[null,{"$f":"RATES!C143","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until  April 30, 2019 \n      Applicable only for Non-Wholesale Market Participants"},{"$f":"RATES!G143","v":"$/kW"},{"$f":"RATES!I143","v":-0.37612801064374535}]
[null,{"$f":"+RATES!C145","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G144","v":"$"},{"$f":"+RATES!I144","v":12.09}]
[null,"Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"RATES!I152","v":2.9550985078335339}]
[null,"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I153","v":2.8194826506260351}]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"STANDBY POWER SERVICE CLASSIFICATION "]
[]
[null,"This classification refers to an account that has Load Displacement Generation and requires the distributor to provide back-up service.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component - APPROVED ON AN INTERIM BASIS"]
[]
[null,{"$f":"RATES!C228","v":"GS>50 Standby Charge"},{"$f":"RATES!G228","v":"$/kW"},{"$f":"RATES!I228","v":2.5568}]
[null,{"$f":"RATES!C229","v":"Large Use Standby Charge"},{"$f":"RATES!G229","v":"$/kW"},{"$f":"RATES!I229","v":1.3996}]
[null,{"$f":"RATES!C230","v":"Large Use with Dedicated Assets Standby Charge"},{"$f":"RATES!G230","v":"$/kW"},{"$f":"RATES!I230","v":0.33100000000000002}]
[]
[]
[]
[]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
[null,"This classification includes accounts taking electricity at 750 volts or less where monthly average peak demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered.  These connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc.  The customer provides detailed manufacturer information/documentation with regard to electrical demand/consumption of the proposed load.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,{"$f":"RATES!C155","v":"Service Charge"},{"$f":"RATES!G155","v":"$"},{"$f":"RATES!I155","v":8.43}]
[null,{"$f":"RATES!C156","v":"Distribution Volumetric Rate"},{"$f":"RATES!G156","v":"$/kWh"},{"$f":"RATES!I156","v":1.3100000000000001E-2}]
[null,{"$f":"RATES!C157","v":"Low Voltage Service Rate"},{"$f":"RATES!G157","v":"$/kWh"},{"$f":"RATES!I157","v":6.0000000000000002E-5}]
[null,{"$f":"RATES!C158","v":"Rate Rider for 2016 Earnings Sharing - Fixed"},{"$f":"RATES!G158","v":"$"},{"$f":"RATES!I158","v":-0.05}]
[null,{"$f":"RATES!C159","v":"Rate Rider for 2016 Earnings Sharing - Variable"},{"$f":"RATES!G159","v":"$/kWh"},{"$f":"RATES!I159","v":-1E-4}]
[null,{"$f":"RATES!C163","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers"},{"$f":"RATES!G163","v":"$/kWh"},{"$f":"RATES!I163","v":-4.8022178426240053E-5}]
[null,{"$f":"RATES!C165","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019"},{"$f":"RATES!G165","v":"$/kWh"},{"$f":"RATES!I165","v":-2.8999999999999998E-3}]
[null,{"$f":"RATES!C166","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019"},{"$f":"RATES!G166","v":"$/kWh"},{"$f":"RATES!I166","v":-5.4390720962791707E-4}]
[null,{"$f":"+RATES!C168","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G167","v":"$"},{"$f":"+RATES!I167","v":-0.04}]
[null,"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"RATES!I178","v":6.6379581276943449E-3}]
[null,"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"RATES!I179","v":6.2459821580141111E-3}]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[]
[null,"Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"This classification refers to accounts that are an unmetered lighting load supplied to a sentinel light.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,"Service Charge (per  Connection)",{"$f":"RATES!G181","v":"$"},{"$f":"RATES!I181","v":5.49}]
[null,{"$f":"RATES!C182","v":"Distribution Volumetric Rate"},{"$f":"RATES!G182","v":"$/kW"},{"$f":"RATES!I182","v":15.052099999999999}]
[null,{"$f":"RATES!C183","v":"Low Voltage Service Rate"},{"$f":"RATES!G183","v":"$/kW"},{"$f":"RATES!I183","v":1.745E-2}]
[null,{"$f":"RATES!C184","v":"Rate Rider for 2016 Earnings Sharing - Fixed"},{"$f":"RATES!G184","v":"$"},{"$f":"RATES!I184","v":-0.03}]
[null,{"$f":"RATES!C185","v":"Rate Rider for 2016 Earnings Sharing - Variable"},{"$f":"RATES!G185","v":"$/kW"},{"$f":"RATES!I185","v":-0.09}]
[null,{"$f":"RATES!C188","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers"},{"$f":"RATES!G188","v":"$/kW"},{"$f":"RATES!I188","v":-1.7373164832984681E-2}]
[null,{"$f":"RATES!C190","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019"},{"$f":"RATES!G190","v":"$/kWh"},{"$f":"RATES!I190","v":-2.8999999999999998E-3}]
[null,{"$f":"RATES!C191","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019"},{"$f":"RATES!G191","v":"$/kW"},{"$f":"RATES!I191","v":-0.19677136515638091}]
[null,{"$f":"+RATES!C193","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G192","v":"$"},{"$f":"+RATES!I192","v":0.01}]
[null,"Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"RATES!I201","v":2.1495920504363379}]
[null,"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I202","v":1.9743078621429782}]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[]
[null,"Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"This classification is for roadway lighting with the Municipality.  The consumption for this customer is based on the calculated connected load times the required lighting times established in the approved Ontario Energy Board street lighting load shape template.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,"Service Charge (per  Connection)",{"$f":"RATES!G204","v":"$"},{"$f":"RATES!I204","v":2}]
[null,{"$f":"RATES!C205","v":"Distribution Volumetric Rate"},{"$f":"RATES!G205","v":"$/kW"},{"$f":"RATES!I205","v":5.3158000000000003}]
[null,{"$f":"RATES!C206","v":"Low Voltage Service Rate"},{"$f":"RATES!G206","v":"$/kW"},{"$f":"RATES!I206","v":1.702E-2}]
[null,{"$f":"RATES!C207","v":"Rate Rider for 2016 Earnings Sharing - Fixed"},{"$f":"RATES!G207","v":"$"},{"$f":"RATES!I207","v":-0.01}]
[null,{"$f":"RATES!C208","v":"Rate Rider for 2016 Earnings Sharing - Variable"},{"$f":"RATES!G208","v":"$/kW"},{"$f":"RATES!I208","v":-3.4299999999999997E-2}]
[null,{"$f":"RATES!C211","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until  April 30, 2019\n   Applicable Only for Class  B Customers"},{"$f":"RATES!G211","v":"$/kW"},{"$f":"RATES!I211","v":-1.7258079480060168E-2}]
[null,{"$f":"RATES!C212","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until  April 30, 2019"},{"$f":"RATES!G212","v":"$/kW"},{"$f":"RATES!I212","v":0.76136237725995137}]
[null,{"$f":"RATES!C213","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - Applicable only for Non-RPP Customers effective until  April 30, 2019"},{"$f":"RATES!G213","v":"$/kWh"},{"$f":"RATES!I213","v":-2.8999999999999998E-3}]
[null,{"$f":"RATES!C214","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) effective until  April 30, 2019"},{"$f":"RATES!G214","v":"$/kW"},{"$f":"RATES!I214","v":-0.19546788923692912}]
[null,{"$f":"+RATES!C216","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G215","v":"$"},{"$f":"+RATES!I215","v":-0.1}]
[null,"Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"RATES!I224","v":2.036445282114038}]
[null,"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I225","v":1.9249192420558441}]
[]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"MicroFIT SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator’s microFIT program and connected to the distributor’s distribution system.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST. "]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component "]
[]
[null,"Service Charge","$",5.4]