{"text_format":"1","workbook":"xlsx","n_sheets":31,"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","6B. GA Allocation_new Class B","6C. 2016 GA Rate Rider Update","7. CBR Calculation","7A. CBR Allocation_Class A","7B. CBR Allocation_new Class B","8. Calculation of Def-Var RR","9. STS-Tax Change","10. Shared Tax - RR","11. RTSR - Current Rates","12. RTSR-UTRs & Sub-Tx","13. RTSR-Historic Wholesale","14. RTSR-Current Wholesale","15. RTSR-Forecast Wholesale","16. RTSR-Rates to Forecast","17. Rev2Cost-GDPIPI","18. Regulatory Charges","19. Additional Rates","20. Final  Tariff Schedule","21. Bill Impacts","RATES","BoD Reporting","FHA Impact"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":95,"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":31,"n_cols":2,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["INDEX","s"]
["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"]
["6B. GA Allocation_new Class B"]
["6C. 2016 GA Rate Rider Update","PowerStream service area specific"]
["7. CBR Calculation"]
["7A. CBR Allocation_Class A"]
["7B. CBR Allocation_new Class B"]
["8. Calculation of Def-Var RR"]
["9. STS-Tax Change"]
["10. Shared Tax - RR"]
["11. RTSR - Current Rates"]
["12. RTSR-UTRs & Sub-Tx"]
["13. RTSR-Historic Wholesale"]
["14. RTSR-Current Wholesale"]
["15. RTSR-Forecast Wholesale"]
["16. RTSR-Rates to Forecast"]
["17. Rev2Cost-GDPIPI"]
["18. Regulatory Charges"]
["19. Additional Rates"]
["20. Final  Tariff Schedule"]
["21. Bill Impacts"]
["RATES"]
["BoD Reporting"]
["FHA Impact"]

{"sheet":"Model Specs","index":1,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"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 - PowerStream",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",1.0368999999999999]
[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$29,2,FALSE),\"\")","v":"RES"},"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,{"$f":"IFERROR(VLOOKUP(C16,$K$16:$L$29,2,FALSE),\"\")","v":"GSL"},"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION","RES"]
[null,"GS500","GENERAL SERVICE 500 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,"SB","STANDBY POWER SERVICE CLASSIFICATION ",null,null,null,null,null,null,null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","GS500"]
[null,"SEN","SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","GS700"]
[null,"SL","STREET LIGHTING SERVICE CLASSIFICATION",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,"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":false,"merged":[[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],[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]]}
["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 - PowerStream"]
[]
[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"]
[]
[null,null,null,null,null,"Phone Number   ","902-821-5727"]
[]
[null,null,null,null,null,"Email Address   ","indy.butany@alectrautilties.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,2016]
[]
[null,"Please indicate the last Cost of Service \nRe-Basing Year",null,null,null,null,2017]
[]
[]
[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":230,"n_cols":4,"rows_kept":230,"cut":false,"hidden":false,"merged":[[13,1,13,3],[15,1,15,3],[16,1,16,3],[1,1,8,3],[10,1,10,3],[11,1,11,3],[12,1,12,3]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Model Specs'!C4","v":"Alectra - PowerStream"}]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective Date January 1, 2017"]
[null,"Implementation Date January 1, 2017"]
[]
[null,"This schedule supersedes and replaces all previously "]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,null,"EB-2015-0003"]
[]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["R_F","Service Charge","$",18.510000000000002]
[null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) "]
["R_SG16","     – effective until September 30, 2017","$",-0.04]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)"]
["R_LRVA16","     – effective until September 30, 2017","$",-0.1]
["R_SMA16","Rate Rider for Recovery of Stranded Meter Assets (2016) – effective until September 30, 2018","$",0.06]
["R_2RAL16","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","$",0.12]
["R_SME","Rate Rider for Smart Metering Entity Charge – effective until October 31, 2018","$",0.79]
["R_V","Distribution Volumetric Rate","$/kWh",1.2999999999999999E-2]
["R_LV","Low Voltage Service Rate ","$/kWh",5.0000000000000001E-4]
[null,"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018"]
["R_GA16","     Applicable only for Non-RPP Customers","$/kWh",1.1999999999999999E-3]
["R_RAL16","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kWh",2.9999999999999997E-4]
["R_RALP16","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","$/kWh",-2.9999999999999997E-4]
["R_TN","Retail Transmission Rate – Network Service Rate","$/kWh",8.2000000000000007E-3]
["R_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.8E-3]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["WMS","Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
["RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
["OESP","Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
["SSS","Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["GSL_F","Service Charge","$",28.74]
[null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) "]
["GSL_SG16","     – effective until September 30, 2017","$",-0.17]
["GSL_SMA16","Rate Rider for Recovery of Stranded Meter Assets (2016) – effective until September 30, 2018","$",0.21]
["GSL_SME","Rate Rider for Smart Metering Entity Charge – effective until October 31, 2018","$",0.79]
["GSL_V","Distribution Volumetric Rate","$/kWh",1.83E-2]
["GSL_LV","Low Voltage Service Rate ","$/kWh",4.0000000000000002E-4]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)"]
["GSL_LRVA16","     – effective until September 30, 2017","$/kWh",1E-4]
[null,"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018"]
["GSL_GA16","     Applicable only for Non-RPP Customers","$/kWh",1.1999999999999999E-3]
["GSL_RAL16","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kWh",2.9999999999999997E-4]
["GSL_RALP16","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","$/kWh",-2.9999999999999997E-4]
["GSL_2RAL16","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kWh",2.0000000000000001E-4]
["GSL_TN","Retail Transmission Rate – Network Service Rate","$/kWh",7.3000000000000001E-3]
["GSL_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.3E-3]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["WMS","Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
["RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
["OESP","Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
["SSS","Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["GSG_F","Service Charge","$",140.97]
[null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) "]
["GSG_SG16","     – effective until September 30, 2017","$",-4.8099999999999996]
["GSG_V","Distribution Volumetric Rate","$/kW",4.2037000000000004]
["GSG_LV","Low Voltage Service Rate ","$/kW",0.15890000000000001]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)"]
["GSG_LRVA16","     – effective until September 30, 2017","$/kW",-1.9599999999999999E-2]
[null,"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018"]
["GSG_GA16","     Applicable only for Non-RPP Customers","$/kW",0.43190000000000001]
["GSG_RAL16","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kW",0.1169]
["GSG_RALP16","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","$/kW",-0.12239999999999999]
["GSG_2RAL16","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kW",6.2E-2]
["GSG_TN","Retail Transmission Rate – Network Service Rate","$/kW",2.9268000000000001]
["GSG_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.2618]
["GSGI_TN","Retail Transmission Rate – Network Service Rate – Interval Metered","$/kW",3.0680999999999998]
["GSGI_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate – Interval Metered","$/kW",1.3652]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["WMS","Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
["RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
["OESP","Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
["SSS","Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[]
[null,"LARGE USE SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["LU_F","Service Charge","$",6073.68]
[null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) "]
["LU_SG16","     – effective until September 30, 2017","$",-199.61]
["LU_V","Distribution Volumetric Rate","$/kW",2.2421000000000002]
["LU_LV","Low Voltage Service Rate ","$/kW",0.16300000000000001]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)"]
["LU_LRVA16","     – effective until September 30, 2017","$/kW",-3.56E-2]
["LU_RAL16","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kW",0.15840000000000001]
["LU_RALP16","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","$/kW",-0.16589999999999999]
["LU_2RAL16","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kW",8.4000000000000005E-2]
["LU_TN","Retail Transmission Rate – Network Service Rate","$/kW",3.5360999999999998]
["LU_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.3178000000000001]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["WMS","Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
["RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
["OESP","Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
["SSS","Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[]
[null,"STANDBY POWER SERVICE CLASSIFICATION "]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component - APPROVED ON AN INTERIM BASIS"]
[]
[null,"Standby Charge – for a month where standby power is not provided.  The charge is applied to the "]
["SB_V","contracted amount (e.g. nameplate rating of generation facility).","$/kW",2.8081]
[]
[]
[]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["USL_F","Service Charge (per connection)","$",8.6]
[null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) "]
["USL_SG16","     – effective until September 30, 2017","$",-0.02]
["USL_V","Distribution Volumetric Rate","$/kWh",1.95E-2]
["USL_LV","Low Voltage Service Rate ","$/kWh",5.0000000000000001E-4]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)"]
["USL_LRVA16","     – effective until September 30, 2017","$/kWh",-2.0000000000000001E-4]
[null,"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018"]
["USL_GA16","     Applicable only for Non-RPP Customers","$/kWh",1.1999999999999999E-3]
["USL_RAL16","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kWh",2.9999999999999997E-4]
["USL_RALP16","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","$/kWh",-2.9999999999999997E-4]
["USL_2RAL16","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kWh",2.0000000000000001E-4]
["USL_TN","Retail Transmission Rate – Network Service Rate","$/kWh",6.8999999999999999E-3]
["USL_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.5000000000000001E-3]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["WMS","Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
["RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
["OESP","Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
["SSS","Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["SEN_F","Service Charge (per connection)","$",4.1900000000000004]
[null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) "]
["SEN_SG16","     – effective until September 30, 2017","$",-0.01]
["SEN_V","Distribution Volumetric Rate","$/kW",9.8694000000000006]
["SEN_LV","Low Voltage Service Rate ","$/kW",0.11700000000000001]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)"]
["SEN_LRVA16","     – effective until September 30, 2017","$/kW",-0.1678]
[null,"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018"]
["SEN_GA16","     Applicable only for Non-RPP Customers","$/kW",0.44700000000000001]
["SEN_RAL16","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kW",0.121]
["SEN_RALP16","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","$/kW",-0.12670000000000001]
["SEN_2RAL16","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kW",6.4100000000000004E-2]
["SEN_TN","Retail Transmission Rate – Network Service Rate","$/kW",2.2743000000000002]
["SEN_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0.93359999999999999]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["WMS","Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
["RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
["OESP","Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
["SSS","Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["SL_F","Service Charge (per connection)","$",1.19]
["SL_V","Distribution Volumetric Rate","$/kW",6.3221999999999996]
["SL_LV","Low Voltage Service Rate ","$/kW",0.1288]
[null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)"]
["SL_LRVA16","     – effective until September 30, 2017","$/kW",-0.14549999999999999]
[null,"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018"]
["SL_GA16","     Applicable only for Non-RPP Customers","$/kW",0.41239999999999999]
["SL_RAL16","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kW",0.1116]
["SL_RALP16","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","$/kW",-0.1169]
["SL_2RAL16","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","$/kW",5.9200000000000003E-2]
["SL_TN","Retail Transmission Rate – Network Service Rate","$/kW",2.9430999999999998]
["SL_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.3520000000000001]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["WMS","Wholesale Market Service Rate ","$/kWh",3.5999999999999999E-3]
["RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
["OESP","Ontario Electricity Support Program Charge (OESP)","$/kWh",1.1000000000000001E-3]
["SSS","Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[null,"MicroFIT SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component "]
[]
["MF","Service Charge","$",5.4]

{"sheet":"3. Continuity Schedule","index":4,"n_rows":57,"n_cols":89,"rows_kept":57,"cut":false,"hidden":false,"merged":[[56,2,57,3],[11,2,14,3],[15,4,15,13],[15,14,15,23],[15,24,15,33],[16,24,18,24],[16,25,18,25],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[47,2,48,3],[16,26,18,26],[16,15,18,15],[16,16,18,16],[16,17,18,17],[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],[16,23,18,23],[16,9,18,9],[16,10,18,10],[16,11,18,11],[16,12,18,12],[16,13,18,13],[16,18,18,18],[16,19,18,19],[16,20,18,20],[16,21,18,21],[16,22,18,22],[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],[16,50,18,50],[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],[16,45,18,45],[16,46,18,46],[16,47,18,47],[16,48,18,48],[16,49,18,49],[16,79,18,79],[16,80,18,80],[16,81,18,81],[16,82,18,82],[16,83,18,83],[15,74,15,77],[16,74,18,74],[16,75,18,75],[16,76,18,76],[16,77,18,77],[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]]}
["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, 2017 to April 30, 2018 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},{"$f":"I21","v":0},-680807,null,null,{"$f":"O21+P21-Q21+SUM(R21:R21)","v":-680807},{"$f":"N21","v":0},-25273.3616,null,null,{"$f":"T21+U21-V21+W21","v":-25273.3616},{"$f":"S21","v":-680807},477919,-680807,null,{"$f":"Y21+Z21-AA21+SUM(AB21:AB21)","v":477919},{"$f":"X21","v":-25273.3616},-7005,-35310,null,{"$f":"AD21+AE21-AF21+AG21","v":3031.6383999999998},{"$f":"AC21","v":477919},-112182,null,null,{"$f":"AI21+AJ21-AK21+SUM(AL21:AL21)","v":365737},{"$f":"AH21","v":3031.6383999999998},6431,null,null,{"$f":"AN21+AO21-AP21+AQ21","v":9462.6383999999998},{"$f":"AM21","v":365737},-133409,477919,null,{"$f":"AS21+AT21-AU21+SUM(AV21:AV21)","v":-245591},{"$f":"AR21","v":9462.6383999999998},-1339,10057,null,{"$f":"AX21+AY21-AZ21+BA21","v":-1933.3616000000002},{"$f":"AW21","v":-245591},1878888.7199999997,null,null,{"$f":"BC21+BD21-BE21+SUM(BF21:BF21)","v":1633297.7199999997},{"$f":"BB21","v":-1933.3616000000002},2930.11,null,null,{"$f":"BH21+BI21-BJ21+BK21","v":996.74839999999995},{"$f":"BG21","v":1633297.7199999997},2598645.2700000009,-245591,null,{"$f":"BM21+BN21-BO21+SUM(BP21:BP21)","v":4477533.99},{"$f":"BL21","v":996.74839999999995},31733.493381471231,-6702,null,{"$f":"BR21+BS21-BT21+BU21","v":39432.241781471232},null,null,{"$f":"BQ21-BW21","v":4477533.99},{"$f":"BV21-BX21","v":39432.241781471232},{"$f":"+BY21*(0.011*0.75+1.5%*0.5+1.89%/12)","v":77573.27637675},null,{"$f":"BZ21+CA21+CB21","v":117005.51815822124},{"$f":"SUM(BY21:CB21)","v":4594539.5081582218},4516967.53,{"$f":"CE21-SUM(BQ21,BV21)","v":1.298218528740108}]
[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,{"$f":"AD22+AE22-AF22+AG22","v":0},0,185108,null,null,185108,0,1632,null,null,{"$f":"AN22+AO22-AP22+AQ22","v":1632},185108,-93458,null,null,91650,1632,2228,null,null,{"$f":"AX22+AY22-AZ22+BA22","v":3860},91650,-127715.26,null,null,-36065.259999999995,3860,652.96000000000049,null,null,{"$f":"BH22+BI22-BJ22+BK22","v":4512.9600000000009},{"$f":"BG22","v":-36065.259999999995},-125095.12000000001,91650,null,{"$f":"BM22+BN22-BO22+SUM(BP22:BP22)","v":-252810.38},4512.9600000000009,-1054.2400000000002,5640,null,{"$f":"BR22+BS22-BT22+BU22","v":-2181.2799999999993},null,null,{"$f":"BQ22-BW22","v":-252810.38},{"$f":"BV22-BX22","v":-2181.2799999999993},{"$f":"+BY22*(0.011*0.75+1.5%*0.5+1.89%/12)","v":-4379.9398335000005},null,{"$f":"BZ22+CA22+CB22","v":-6561.2198334999994},{"$f":"SUM(BY22:CB22)","v":-259371.59983349999},-254991.91,{"$f":"CE22-SUM(BQ22,BV22)","v":-0.25}]
[null,null,"RSVA - Wholesale Market Service Charge",1580,null,null,null,null,{"$f":"E23+F23-G23+H23","v":0},null,null,null,null,{"$f":"J23+K23-L23+M23","v":0},{"$f":"I23","v":0},-22160709,null,null,{"$f":"O23+P23-Q23+SUM(R23:R23)","v":-22160709},0,-453592,null,null,{"$f":"T23+U23-V23+W23","v":-453592},-22160709,-10646313,-22160709,null,{"$f":"Y23+Z23-AA23+SUM(AB23:AB23)","v":-10646313},{"$f":"X23","v":-453592},-411074,-780247,null,{"$f":"AD23+AE23-AF23+AG23","v":-84419},-10646313,-5065917,null,null,-15712230,-84419,-200434,null,null,{"$f":"AN23+AO23-AP23+AQ23","v":-284853},-15712230,-877534,-10646313,null,-5943451,-284853,-58992,-240919,null,{"$f":"AX23+AY23-AZ23+BA23","v":-102926},-5943451,-18323012.699999999,null,null,-24266463.699999999,-102926,-122114.92000000001,null,null,{"$f":"BH23+BI23-BJ23+BK23","v":-225040.92},-24266463.699999999,-7562592.0899999999,-5943451,null,{"$f":"BM23+BN23-BO23+SUM(BP23:BP23)","v":-25885604.789999999},-225040.92,-299766.02,-218327,null,{"$f":"BR23+BS23-BT23+BU23","v":-306479.94000000006},null,null,-25885604.789999999,-306479.94000000006,-448468.10298674996,null,-754948.04298675002,{"$f":"SUM(BY23:CB23)","v":-26640552.83298675},-24214980.98,{"$f":"CE23-SUM(BQ23,BV23)","v":1977103.75}]
[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,0,0,52343.91,null,null,{"$f":"BC24+BD24-BE24+SUM(BF24:BF24)","v":52343.91},0,152.66,null,null,152.66,52343.91,-52343.89,null,null,{"$f":"BM24+BN24-BO24+SUM(BP24:BP24)","v":2.0000000004074536E-2},152.66,-152.66000000000003,null,null,-2.8421709430404007E-14,null,null,2.0000000004074536E-2,-2.8421709430404007E-14,3.4650000007059134E-4,null,3.4650000004216963E-4,2.0346500004116707E-2,0,{"$f":"CE24-SUM(BQ24,BV24)","v":-2.0000000004046115E-2}]
[null,null,"Variance WMS – Sub-account CBR Class B",1580,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,2283691.86,null,null,2283691.86,0,7619.7699999999995,null,null,7619.7699999999995,2283691.86,-336420.75,null,null,{"$f":"BM25+BN25-BO25+SUM(BP25:BP25)","v":1947271.1099999999},7619.7699999999995,22213.17,null,null,29832.94,null,null,1947271.1099999999,29832.94,33736.471980750001,null,63569.411980749996,2010840.5219807499,1977104.05,{"$f":"CE25-SUM(BQ25,BV25)","v":0}]
[null,null,"RSVA - Retail Transmission Network Charge",1584,null,null,null,null,0,null,null,null,null,0,{"$f":"I26","v":0},2673296,null,null,2673296,0,-116407,null,null,{"$f":"T26+U26-V26+W26","v":-116407},2673296,1005953,2673296,null,{"$f":"Y26+Z26-AA26+SUM(AB26:AB26)","v":1005953},-116407,62777,-77003,null,{"$f":"AD26+AE26-AF26+AG26","v":23373},1005953,2616584,null,null,3622537,23373,30713,null,null,{"$f":"AN26+AO26-AP26+AQ26","v":54086},3622537,1288689,1005953,null,3905273,54086,47481,38161,null,{"$f":"AX26+AY26-AZ26+BA26","v":63406},3905273,-2787980.34,null,null,1117292.6600000001,63406,34775.270000000004,null,null,{"$f":"BH26+BI26-BJ26+BK26","v":98181.27},1117292.6600000001,-3707689.67,3905273,null,{"$f":"BM26+BN26-BO26+SUM(BP26:BP26)","v":-6495670.0099999998},98181.27,-12831.100982459408,139232,null,{"$f":"BR26+BS26-BT26+BU26","v":-53881.830982459403},null,null,-6495670.0099999998,-53881.830982459403,-112537.48292324999,null,-166419.31390570939,-6662089.3239057092,-6549551.54,{"$f":"CE26-SUM(BQ26,BV26)","v":0.30098245944827795}]
[null,null,"RSVA - Retail Transmission Connection Charge",1586,null,null,null,null,0,null,null,null,null,0,0,-3227883,null,null,-3227883,0,-156955,null,null,-156955,-3227883,-588231,-3227884,null,-588230,-156955,-52540,-204532,null,-4963,-588230,601094,null,null,12864,-4963,-5847,null,null,-10810,12864,852228,-588230,null,1453322,-10810,10423,-13609,null,13222,1453322,990194.179999999,null,null,2443516.1799999988,13222,22520.129999999997,null,null,35742.129999999997,2443516.1799999988,1633312.9599999948,1453320,null,2623509.1399999936,35742.129999999997,32517.268803704239,41440,null,26819.398803704244,null,null,2623509.1399999936,26819.398803704244,45452.29585049989,null,72271.694654204126,{"$f":"SUM(BY27:CB27)","v":2695780.834654198},2650328.83,0.29119630204513669]
[null,null,"RSVA - Power",1588,null,null,null,null,0,null,null,null,null,0,0,2102302,null,-13,2102289,0,400055,null,null,400055,2102289,877101,2102302,null,877088,400055,8778,431043,null,-22210,877088,1357196,null,null,2234284,-22210,51968,null,null,29758,2234284,-794425,877088,null,562771,29758,27275,-9317,null,66350,562771,-317280.77000000048,null,null,245490.22999999952,66350,18479.839999999997,null,null,84829.84,245490.22999999952,2176561.370000001,562770,-811309,1047972.6000000006,84829.84,13235.056903154313,77277,null,20787.896903154309,{"$f":"-811309*0","v":0},null,1047972.6000000006,20787.896903154309,18156.125295000009,null,38944.022198154315,1086916.6221981547,1880069.1500000001,811308.65309684537]
[null,null,"RSVA - Global Adjustment",1589,null,null,null,null,0,null,null,null,null,0,0,17526364,null,null,17526364,0,668802,null,null,668802,17526364,-1664568,17526364,null,-1664568,668802,259570,927145,null,1227,-1664568,-3374332,null,null,-5038900,1227,22026,null,null,23253,-5038900,13553905,-1664568,null,10179573,23253,46383,-23242,null,92878,10179573,5736836.8600000013,null,null,15916409.860000001,92878,141760.40000000002,null,null,234638.40000000002,15916409.860000001,-9817313.0300000012,10179574,4970749,890271.83000000007,234638.40000000002,157113.25999999986,290529,null,101222.65999999992,null,null,890271.83000000007,101222.65999999992,15423.959454750002,null,116646.61945474992,1006918.4494547499,-3979254.53,-4970749.0199999996]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2009)4",1595,null,null,null,null,0,null,null,null,null,0,0,-1042,null,null,-1042,0,3222,null,null,3222,-1042,-15,-1042,null,-15,3222,null,3208,null,14,-15,null,null,null,-15,14,null,null,null,14,-15,2,-15,null,2,14,null,14,null,0,2,null,null,null,2,0,null,null,null,0,2,null,null,null,2,0,null,null,-21764,-21764,null,null,2,-21764,3.465E-2,null,-21763.965349999999,-21761.965349999999,-21762,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2010)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,7318,7318,0,null,null,153,153,null,null,7318,153,126.78435,null,279.78435000000002,7597.7843499999999,7471,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2011)4",1595,null,null,null,null,0,null,null,null,null,0,0,2233466.6499999985,null,null,{"$f":"O32+P32-Q32+SUM(R32:R32)","v":2233466.6499999985},0,-1943690,null,null,-1943690,2233466.6499999985,-680508,null,null,1552958.6499999985,-1943690,144693,null,null,-1798997,1552958.6499999985,{"$f":"4236921-2661661","v":1575260},null,null,3128218.6499999985,-1798997,{"$f":"-96444+105234","v":8790},null,null,-1790207,3128218.6499999985,124,null,null,3128342.6499999985,-1790207,56768,null,null,-1733439,3128342.6499999985,10844,null,-3273851,-134664.35000000149,-1733439,-23253,null,1717032,-39660,-134664.35000000149,null,null,135000,335.64999999850988,-39660,-1485,null,41188,43,null,null,335.64999999850988,43,5.8151362499741834,null,48.815136249974181,384.46513624848404,379,0.35000000149011612]
[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,8245690,null,-8245690,0,null,86845,null,-86845,-8245690,2661660.6199999969,null,null,-5584029.3800000027,-86845,-105233.81,null,null,-192078.81,-5584029.3800000027,4519005.63,null,null,-1065023.7500000028,-192078.81,-22367.46,null,null,-214446.27,-1065023.7500000028,237163.89,null,981651,153791.13999999722,-214446.27,3120,null,368236,156909.73000000001,153791.13999999722,991,null,-142316,12466.13999999722,156909.73000000001,1695.54,null,-5332,153273.27000000002,null,null,12466.13999999722,153273.27000000002,215.97587549995183,null,153489.24587549997,165955.38587549719,165739,-0.40999999723862857]
[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,0,0,0,{"$f":"CE34-SUM(BG34,BL34)","v":0}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2014)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,4751091.54,10538166,null,-5787074.46,0,-90777.51999999999,277339,null,-368116.52,-5787074.46,5684237.4500000011,null,173316,70478.990000001155,-368116.52,-18488,null,33613,-352991.52,70478.990000001155,8671,null,-79150,-9.9999988451600075E-3,-352991.52,-2385.19,null,64903,-290473.71000000002,null,null,-9.9999988451600075E-3,-290473.71000000002,-1.7324997999239712E-4,null,{"$f":"BZ35+CA35+CB35","v":-290473.71017325},{"$f":"SUM(BY35:CB35)","v":-290473.72017324885},-290474,-0.28000000113388523]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2015)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,0,null,0,0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2016)4\nNot to be disposed of unless rate rider has expired and balance has been audited",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,0,0,0]
[]
[null,null,{"$f":"C29","v":"RSVA - Global Adjustment"},1589,{"$f":"E29","v":0},0,0,0,0,0,0,0,0,0,0,17526364,0,0,17526364,0,668802,0,0,668802,17526364,-1664568,17526364,0,-1664568,668802,259570,927145,0,1227,-1664568,-3374332,0,0,-5038900,1227,22026,0,0,23253,-5038900,13553905,-1664568,0,10179573,23253,46383,-23242,0,92878,10179573,5736836.8600000013,0,0,15916409.860000001,92878,141760.40000000002,0,0,234638.40000000002,15916409.860000001,-9817313.0300000012,10179574,4970749,{"$f":"BQ29","v":890271.83000000007},234638.40000000002,157113.25999999986,290529,0,101222.65999999992,0,0,890271.83000000007,101222.65999999992,{"$f":"CA29","v":15423.959454750002},{"$f":"CB29","v":0},{"$f":"CC29","v":116646.61945474992},{"$f":"CD29","v":1006918.4494547499},{"$f":"CE29","v":-3979254.53},{"$f":"CE39-SUM(BQ39,BV39)","v":-4970749.0199999996}]
[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,-19061376.350000001,0,-13,-19061389.350000001,0,-2292640.3615999999,0,0,-2292640.3615999999,-19061389.350000001,-9554094,-13049154,0,-15566329.350000001,-2292640.3615999999,-254371,-575996,0,-1971015.3615999999,-15566329.350000001,3818803.6199999969,0,0,-11747525.730000004,-1971015.3615999999,-211980.81,0,0,-2182996.1716,-11747525.730000004,9512314.1699999981,1664568,0,-3899779.5600000052,-2182996.1716,-29300.979999999981,61726,0,-2274023.1516,-3899779.5600000052,-10418625.060000001,0,-2118884,-16437288.620000001,-2274023.1516,-73605.179999999993,0,2118881,-228747.33160000003,-16437288.620000001,{"$f":"SUM(BN21:BN37)-BN29","v":-5365959.9200000037},-176029,-890457,-22517676.540000014,{"$f":"SUM(BR21:BR37)-BR29","v":-228747.33160000003},-216279.68189412964,38560,79148,-404439.0134941297,0,0,-22517676.540000014,-404439.0134941297,-390118.74605550012,0,-794557.75954962964,-23312234.299549635,{"$f":"SUM(CE21:CE37)-CE29-CE24-CE25","v":-22110805.919999998},{"$f":"CE40-SUM(BQ40,BV40)","v":811309.63349414617}]
[null,null,"Total Group 1 Balance",null,{"$f":"SUM(E39,E40)","v":0},{"$f":"SUM(F39,F40)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P39,P40)","v":-1535012.3500000015},{"$f":"SUM(Q39,Q40)","v":0},-13,-1535025.3500000015,0,-1623838.3615999999,0,0,-1623838.3615999999,-1535025.3500000015,-11218662,4477210,0,-17230897.350000001,-1623838.3615999999,5199,351149,0,-1969788.3615999999,-17230897.350000001,444471.61999999685,0,0,-16786425.730000004,-1969788.3615999999,-189954.81,0,0,-2159743.1716,-16786425.730000004,23066219.169999998,0,0,6279793.4399999948,-2159743.1716,17082.020000000019,38484,0,-2181145.1516,6279793.4399999948,-4681788.1999999993,0,-2118884,-520878.75999999978,-2181145.1516,68155.22000000003,0,2118881,5891.0683999999892,-520878.75999999978,-15183272.950000005,10003545,4080292,-21627404.710000016,5891.0683999999892,-59166.421894129773,329089,79148,-303216.35349412978,0,0,-21627404.710000016,-303216.35349412978,-374694.78660075011,0,-677911.14009487978,{"$f":"SUM(CD39,CD40)","v":-22305315.850094885},{"$f":"SUM(CE39,CE40)","v":-26090060.449999999},{"$f":"CE41-SUM(BQ41,BV41)","v":-4159439.3865058534}]
[]
[29,null,"LRAM Variance Account (only input amounts if applying for disposition of this account)",1568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O43+P43-Q43+SUM(R43:R43)","v":0},null,null,null,null,{"$f":"T43+U43-V43+W43","v":0},{"$f":"S43","v":0},716910,null,null,{"$f":"Y43+Z43-AA43+SUM(AB43:AB43)","v":716910},{"$f":"X43","v":0},null,null,null,{"$f":"AD43+AE43-AF43+AG43","v":0},{"$f":"AC43","v":716910},-513961,null,null,{"$f":"AI43+AJ43-AK43+SUM(AL43:AL43)","v":202949},{"$f":"AH43","v":0},13029,null,null,{"$f":"AN43+AO43-AP43+AQ43","v":13029},{"$f":"AM43","v":202949},73996,null,null,{"$f":"AS43+AT43-AU43+SUM(AV43:AV43)","v":276945},{"$f":"AR43","v":13029},3378,null,null,{"$f":"AX43+AY43-AZ43+BA43","v":16407},{"$f":"AW43","v":276945},296819,null,null,{"$f":"BC43+BD43-BE43+SUM(BF43:BF43)","v":573764},{"$f":"BB43","v":16407},2310,null,null,{"$f":"BH43+BI43-BJ43+BK43","v":18717},{"$f":"BG43","v":573764},1581007,null,null,{"$f":"BM43+BN43-BO43+SUM(BP43:BP43)","v":2154771},{"$f":"BL43","v":18717},9806,null,null,{"$f":"BR43+BS43-BT43+BU43","v":28523},null,null,{"$f":"BQ43-BW43","v":2154771},{"$f":"BV43-BX43","v":28523},{"$f":"+BY43*(0.011*0.75+1.5%*0.5+1.89%/12)","v":37331.407574999997},null,{"$f":"BZ43+CA43+CB43","v":65854.40757499999},{"$f":"SUM(BY43:CB43)","v":2220625.4075750001},2183293.79,{"$f":"CE43-SUM(BQ43,BV43)","v":-0.2099999999627471}]
[]
[null,null,"Total including Account 1568",null,{"$f":"SUM(E41,E43)","v":0},{"$f":"SUM(F41,F43)","v":0},0,0,0,0,0,0,0,0,0,-1535012.3500000015,0,-13,-1535025.3500000015,0,-1623838.3615999999,0,0,-1623838.3615999999,-1535025.3500000015,-10501752,4477210,0,-16513987.350000001,-1623838.3615999999,5199,351149,0,-1969788.3615999999,-16513987.350000001,-69489.380000003148,0,0,-16583476.730000004,-1969788.3615999999,-176925.81,0,0,-2146714.1716,-16583476.730000004,23140215.169999998,0,0,6556738.4399999948,-2146714.1716,20460.020000000019,38484,0,-2164738.1516,6556738.4399999948,-4384969.1999999993,0,-2118884,52885.240000000224,-2164738.1516,70465.22000000003,0,2118881,24608.068399999989,52885.240000000224,-13602265.950000005,10003545,4080292,-19472633.710000016,24608.068399999989,-49360.421894129773,329089,79148,-274693.35349412978,0,0,-19472633.710000016,-274693.35349412978,-337363.3790257501,{"$f":"SUM(CB41,CB43)","v":0},{"$f":"SUM(CC41,CC43)","v":-612056.73251987982},{"$f":"SUM(CD41,CD43)","v":-20084690.442519885},{"$f":"SUM(CE41,CE43)","v":-23906766.66},{"$f":"SUM(CF41,CF43)","v":-4159439.5965058533}]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-25562407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD48-CD41","v":-3257091.1499051154}]
[]
[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."]
[]
[null,null,"Account 1595 - adjustments (2016):"]
[null,null,"These were required due to a comprehensive review of all the dispositions during 2015 and 2016. \nIt was determined that there were a number of reporting errors.  \nPast recovery billings were applied to the wrong year or there was transposition errors whereby billings were applied to interest rather than principal or vice versa."]

{"sheet":"4. Billing Det. for Def-Var","index":5,"n_rows":92,"n_cols":21,"rows_kept":92,"cut":false,"hidden":false,"merged":[[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],[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],[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],[64,1,64,7],[65,3,65,8],[66,3,67,3],[66,4,67,4],[66,5,67,5],[66,6,67,6],[66,7,67,7],[66,8,67,8],[66,9,67,9],[66,10,67,10],[74,1,74,7],[75,3,75,8],[76,3,77,3],[76,4,77,4],[76,5,77,5],[76,6,77,6],[76,7,77,7],[76,8,77,8],[76,9,77,9],[76,10,77,10],[72,3,72,8],[73,3,73,8],[92,3,92,8],[93,3,93,8],[85,3,85,8],[86,3,87,3],[86,4,87,4],[86,5,87,5],[86,6,87,6],[86,7,87,7],[86,8,87,8],[86,11,87,11],[86,12,87,12],[86,9,87,9],[86,10,87,10],[82,3,82,8],[83,3,83,8],[84,1,84,7]]}
["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,{"$f":"'Model Specs'!C15","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",2770663826.8600001,0,119404035.96000004,0,null,null,{"$f":"D17-H17","v":2770663826.8600001},{"$f":"E17-I17","v":0},9.7699999999999995E-2,9.7699999999999995E-2,9.7699999999999995E-2,9.7699999999999995E-2,9.7699999999999995E-2,9.7699999999999995E-2,9.7699999999999995E-2,9.7699999999999995E-2,4057.1237768422725,325741]
[null,{"$f":"'Model Specs'!C16","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"kWh",1035123195.8599999,0,180696305.30999994,0,null,null,{"$f":"D18-H18","v":1035123195.8599999},{"$f":"E18-I18","v":0},5.3999999999999999E-2,5.3999999999999999E-2,5.3999999999999999E-2,5.3999999999999999E-2,5.3999999999999999E-2,5.3999999999999999E-2,5.3999999999999999E-2,5.3999999999999999E-2,948095.15125032642,32395]
[null,{"$f":"'Model Specs'!C17","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},"kW",{"$f":"4577906269.09+30373390","v":4608279659.0900002},{"$f":"12263116.41-124490.14","v":12138626.27},4190177249.29,10153979.52,30373390,57038,4577906269.0900002,{"$f":"E19-I19","v":12081588.27},0.83679999999999999,0.83679999999999999,0.83679999999999999,0.83679999999999999,0.83679999999999999,0.83679999999999999,0.83679999999999999,0.83679999999999999,966657.86785274174]
[null,{"$f":"'Model Specs'!C18","v":"LARGE USE SERVICE CLASSIFICATION"},"kW",67734070.280000001,149959.48000000001,67734070.280000001,149959.48000000001,null,null,67734070.280000001,149959.48000000001,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,-10839.140001198795]
[null,{"$f":"'Model Specs'!C19","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"kWh",13630753.27,0,132604.9299999997,0,null,null,13630753.27,0,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,-6814.3321600525096]
[null,{"$f":"'Model Specs'!C20","v":"STANDBY POWER SERVICE CLASSIFICATION "},"kW",0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Model Specs'!C21","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"kW",314901.3,858,15919.919999999984,820.36,null,null,314901.3,858,0,0,0,0,0,0,0,0,-330.36515710878427]
[null,{"$f":"'Model Specs'!C22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"kW",52846039.32,148246.60999999999,52181420.68,146076.60999999999,null,null,52846039.32,148246.60999999999,9.2999999999999992E-3,9.2999999999999992E-3,9.2999999999999992E-3,9.2999999999999992E-3,9.2999999999999992E-3,9.2999999999999992E-3,9.2999999999999992E-3,9.2999999999999992E-3,86777.000141216369]
[null,{"$f":"'Model Specs'!C23","v":0},null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total",{"$f":"SUM(D17:D28)","v":8548592445.9800005},{"$f":"SUM(E17:E28)","v":12437690.359999999},4610341606.3699999,10450835.969999999,30373390,57038,8518219055.9800005,12380652.359999999,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,1987603.3057027666,358136]
[]
[]
[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,{"$f":"'3. Continuity Schedule'!CD43","v":2220625.4075750001}]
[null,"Total Claim (including Account 1568)",null,{"$f":"'3. Continuity Schedule'!CD45","v":-20084690.442519885},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U32=T29,\"Total Balance of Account 1568 in Column R matches the amount entered on the Continuity Schedule\",\"Total Balance of Account 1568 in Column T DOES NOT MATCH the amount entered on the Continuity Schedule\")","v":"Total Balance of Account 1568 in Column T DOES NOT MATCH the amount entered on the Continuity Schedule"}]
[null,"Total Claim for Threshold Test (All Group 1 Accounts)",null,{"$f":"'3. Continuity Schedule'!CD41","v":-22305315.850094885}]
[null,"Threshold Test (Total claim per kWh) 2",null,{"$f":"IFERROR(D34/D29,\"\")","v":-2.6092384203652173E-3}]
[null,"Exceeds Threshold?",null,{"$f":"IF(D35=\"\",\"\",IF(OR(D35>0.001,D35<-0.001),\"Yes\",\"No\"))","v":"Yes"}]
[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,{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",2818851612.6399999,0,146512581.72999999,0,null,null,{"$f":"D49-H49","v":2818851612.6399999},{"$f":"E49-I49","v":0}]
[null,{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"kWh",1066578597.6570001,0,185625558.33699998,0,null,null,{"$f":"D50-H50","v":1066578597.6570001},{"$f":"E50-I50","v":0}]
[null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","kW",{"$f":"4538767008.172+30566606","v":4569333614.1719999},11700817.807999998,4109131617.4220004,11700817.807999998,30566606.039999999,54713.22,4538767008.132,{"$f":"E51-I51","v":11646104.587999998}]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",78452926.469999999,167281.66,78452926.469999999,167281.66,null,null,78452926.469999999,{"$f":"E52-I52","v":167281.66}]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",13944144.640000001,0,157113.22,0,null,null,13944144.640000001,0]
[null,"STANDBY POWER SERVICE CLASSIFICATION ","kW",0,0,0,0,null,null,0,0]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",326209.74,865.47,26047.68,865.47,null,null,326209.74,865.47]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",58275738.190000005,160023.97,57608680.130000003,160023.97,null,null,58275738.190000005,160023.97]
[null,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total",{"$f":"SUM(D49:D60)","v":8605762843.5090008},{"$f":"SUM(E49:E60)","v":12028988.908},4577514524.9890013,12028988.908,30566606.039999999,54713.22,8575196237.4689999,11974275.687999999]
[]
[]
[]
[null,"GS>50 Interval and non-Interval - 2016"]
[]
[null,null,null,"Total Metered kWh","Total Metered kW","Metered kWh for Non-RPP Customers","Metered kW for Non-RPP Customers","Metered kWh for Wholesale Market Participants (WMP)","Metered kW for Wholesale Market Participants (WMP)","Total Metered kWh less WMP consumption\n(if applicable)","Total Metered kW less WMP consumption \n(if applicable)"]
[null,"Rate Class","Unit"]
[null,"GS>50 Interval Accounts","kWh",2318951030.800065,5647087.148,2184532397.9800653,4698014.1070013139,30373390,57038,{"$f":"D69-H69","v":2288577640.800065},{"$f":"E69-I69","v":5590049.148}]
[null,"GS>50  The rest","kWh",2289505113.9400001,6491539.0688569993,2005644851.3,5455965.4129986847,null,null,{"$f":"D70-H70","v":2289505113.9400001},{"$f":"E70-I70","v":6491539.0688569993}]
[null,"GS>50 Total","kW",{"$f":"SUM(D69:D70)","v":4608456144.7400646},{"$f":"SUM(E69:E70)","v":12138626.216856999},4190177249.2800655,10153979.52,30373390,57038,4578082754.7400646,12081588.216856999]
[null,"control check to RRR",null,{"$f":"D71-D19","v":176485.65006446838},{"$f":"E71-E19","v":-5.3143000230193138E-2},-9.9344253540039063E-3,0,0,0,176485.65006446838,-5.3143000230193138E-2]
[]
[]
[null,"GS>50 Interval and non-Interval - 2015"]
[]
[null,null,null,"Total Metered kWh","Total Metered kW","Metered kWh for Non-RPP Customers","Metered kW for Non-RPP Customers","Metered kWh for Wholesale Market Participants (WMP)","Metered kW for Wholesale Market Participants (WMP)","Total Metered kWh less WMP consumption\n(if applicable)","Total Metered kW less WMP consumption \n(if applicable)"]
[null,"Rate Class","Unit"]
[null,"GS>50 Interval Accounts","kWh",{"$f":"2320106384.67+12163801","v":2332270185.6700001},6040400.4576559998,2047349659.6600001,{"$f":"5436258.99196743+1139951","v":6576209.9919674303},30566606.039999999,54715,{"$f":"D79-H79","v":2301703579.6300001},{"$f":"E79-I79","v":5985685.4576559998}]
[null,"GS>50  The rest","kWh",2237063428.9863,5660417.398,2061781957.7533002,5124607.6425665915,null,null,{"$f":"D80-H80","v":2237063428.9863},{"$f":"E80-I80","v":5660417.398}]
[null,"GS>50 Total","kW",{"$f":"SUM(D79:D80)","v":4569333614.6562996},{"$f":"SUM(E79:E80)","v":11700817.855656},{"$f":"SUM(F79:F80)","v":4109131617.4133005},{"$f":"SUM(G79:G80)","v":11700817.634534022},{"$f":"SUM(H79:H80)","v":30566606.039999999},{"$f":"SUM(I79:I80)","v":54715},{"$f":"SUM(J79:J80)","v":4538767008.6163006},{"$f":"SUM(K79:K80)","v":11646102.855656}]
[null,"control check to RRR",null,{"$f":"D81-D51","v":0.48429965972900391},{"$f":"E81-E51","v":4.7656001523137093E-2},-8.6998939514160156E-3,-0.17346597649157047,0,1.7799999999988358,0.48430061340332031,-1.7323439978063107]
[]
[]
[null,"GS>50 Interval and non-Interval - 2016 CIR (based on Proposed 2017 Load Forecast - 2016 CIR  EDVAR Model)"]
[]
[null,null,null,"Total Metered kWh","Total Metered kW","Metered kWh for Non-RPP Customers","Metered kW for Non-RPP Customers","Metered kWh for Wholesale Market Participants (WMP)","Metered kW for Wholesale Market Participants (WMP)","Total Metered kWh less WMP consumption\n(if applicable)","Total Metered kW less WMP consumption \n(if applicable)"]
[null,"Rate Class","Unit"]
[null,"GS>50 Interval Accounts (Allocated)","kWh",{"$f":"D92*(D69/D71)","v":2303024968.282608},{"$f":"E92*(E69/E71)","v":5684974.7303008065},2186860560.9414959,5181840.8938504197,23552245,62884,{"$f":"D89-H89","v":2279472723.282608},{"$f":"E89-I89","v":5622090.7303008065}]
[null,"GS>50  The rest (Allocated)","kWh",{"$f":"D92-D89","v":2273781279.717392},{"$f":"E92-E89","v":6535092.2696991935},2007782365.0585041,6017850.1061495803,0,0,{"$f":"D90-H90","v":2273781279.717392},{"$f":"E90-I90","v":6535092.2696991935}]
[null,"GS>50 Total","kW",{"$f":"SUM(D89:D90)","v":4576806248},{"$f":"SUM(E89:E90)","v":12220067},{"$f":"SUM(F89:F90)","v":4194642926},{"$f":"SUM(G89:G90)","v":11199691},{"$f":"SUM(H89:H90)","v":23552245},{"$f":"SUM(I89:I90)","v":62884},{"$f":"SUM(J89:J90)","v":4553254003},{"$f":"SUM(K89:K90)","v":12157183}]
[null," 2017 EDVAR Model",null,{"$f":"4576806248","v":4576806248},{"$f":"12220067","v":12220067},{"$f":"4194642926","v":4194642926},{"$f":"11199691","v":11199691},{"$f":"23552245","v":23552245},{"$f":"62884","v":62884}]

{"sheet":"5. Allocating Def-Var Balances","index":6,"n_rows":35,"n_cols":23,"rows_kept":35,"cut":false,"hidden":false,"merged":[[1,1,8,7],[13,22,14,22],[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]]}
["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)",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$29,\"\")","v":0.32410760535939603},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F17/'4. Billing Det. for Def-Var'!F$29,\"\")","v":2.5899173240226343E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U17/'4. Billing Det. for Def-Var'!U$29,\"\")","v":0.90954553577411934},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J17/'4. Billing Det. for Def-Var'!J$29,\"\")","v":0.32526327494653068},{"$f":"IFERROR(G$28*C16,\"\")","v":1489125.1977182985},{"$f":"IFERROR(H$28*E16,\"\")","v":-235910.28073515123},{"$f":"IFERROR(I$28*F16,\"\")","v":-8665193.4608433452},null,null,{"$f":"IFERROR(L$28*$C16,\"\")","v":-2159233.8174614771},{"$f":"IFERROR(M$28*$C16,\"\")","v":873723.07089352608},{"$f":"IFERROR(N$28*$F16,\"\")","v":353534.06012999278},{"$f":"'4. Billing Det. for Def-Var'!$L17*O$28","v":-2126.1440146949999},{"$f":"'4. Billing Det. for Def-Var'!$L17*P$28","v":742.30353099499996},{"$f":"'4. Billing Det. for Def-Var'!$L17*Q$28","v":37.56224381147689},{"$f":"'4. Billing Det. for Def-Var'!$L17*R$28","v":16213.841200036075},{"$f":"'4. Billing Det. for Def-Var'!$L17*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L17*T$28","v":-28379.28246092641},{"$f":"'4. Billing Det. for Def-Var'!$L17*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L17*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T17","v":4057.1237768422725}]
[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$29,\"\")","v":0.12108697454009162},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F18/'4. Billing Det. for Def-Var'!F$29,\"\")","v":3.9193691213756508E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U18/'4. Billing Det. for Def-Var'!U$29,\"\")","v":9.0454464225880674E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J18/'4. Billing Det. for Def-Var'!J$29,\"\")","v":0.12151873402848425},{"$f":"IFERROR(G$28*C17,\"\")","v":556338.88844779972},{"$f":"IFERROR(H$28*E17,\"\")","v":-23461.319098348762},{"$f":"IFERROR(I$28*F17,\"\")","v":-3237326.2540834993},null,null,{"$f":"IFERROR(L$28*$C17,\"\")","v":-806692.24034758681},326423.94529143983,{"$f":"IFERROR(N$28*$F17,\"\")","v":132080.73192403605},{"$f":"'4. Billing Det. for Def-Var'!$L18*O$28","v":-1175.1461288999999},{"$f":"'4. Billing Det. for Def-Var'!$L18*P$28","v":410.28035489999996},{"$f":"'4. Billing Det. for Def-Var'!$L18*Q$28","v":20.761117357418136},{"$f":"'4. Billing Det. for Def-Var'!$L18*R$28","v":8961.5908372768481},{"$f":"'4. Billing Det. for Def-Var'!$L18*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L18*T$28","v":-15685.580889355437},{"$f":"'4. Billing Det. for Def-Var'!$L18*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L18*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T18","v":948095.15125032642}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D19/'4. Billing Det. for Def-Var'!D$29,\"\")","v":0.53906882193887451},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F19/'4. Billing Det. for Def-Var'!F$29,\"\")","v":0.90886481025625765},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U19/'4. Billing Det. for Def-Var'!U$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J19/'4. Billing Det. for Def-Var'!J$29,\"\")","v":0.5374252809190434},{"$f":"IFERROR(G$28*C18,\"\")","v":2476773.0000144686},{"$f":"IFERROR(H$28*E18,\"\")","v":0},{"$f":"IFERROR(I$28*F18,\"\")","v":-14317306.590106521},null,null,-3591324.6434894037,1453211.3987424343,{"$f":"IFERROR(N$28*$F18,\"\")","v":584136.47102042101},{"$f":"'4. Billing Det. for Def-Var'!$L19*O$28","v":-18210.412604879999},{"$f":"'4. Billing Det. for Def-Var'!$L19*P$28","v":6357.8259440800002},{"$f":"'4. Billing Det. for Def-Var'!$L19*Q$28","v":321.72042601273142},{"$f":"'4. Billing Det. for Def-Var'!$L19*R$28","v":138871.46690061604},{"$f":"'4. Billing Det. for Def-Var'!$L19*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L19*T$28","v":-243068.40904097463},{"$f":"'4. Billing Det. for Def-Var'!$L19*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L19*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T19","v":966657.86785274174}]
[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$29,\"\")","v":7.9234178852276588E-3},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F20/'4. Billing Det. for Def-Var'!F$29,\"\")","v":1.4691768216570643E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U20/'4. Billing Det. for Def-Var'!U$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J20/'4. Billing Det. for Def-Var'!J$29,\"\")","v":7.9516703943471618E-3},36404.456513325946,0,-211836.89525110213,null,null,-52786.51770201874,21359.79807995302,8642.8027258568854,{"$f":"'4. Billing Det. for Def-Var'!$L20*O$28","v":-39.171537629999996},{"$f":"'4. Billing Det. for Def-Var'!$L20*P$28","v":13.67601183},{"$f":"'4. Billing Det. for Def-Var'!$L20*Q$28","v":0.69203724524727128},{"$f":"'4. Billing Det. for Def-Var'!$L20*R$28","v":298.71969457589495},{"$f":"'4. Billing Det. for Def-Var'!$L20*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L20*T$28","v":-522.85269631184792},{"$f":"'4. Billing Det. for Def-Var'!$L20*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L20*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T20","v":-10839.140001198795}]
[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$29,\"\")","v":1.5945026454512871E-3},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F21/'4. Billing Det. for Def-Var'!F$29,\"\")","v":2.8762495563622141E-5},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U21/'4. Billing Det. for Def-Var'!U$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J21/'4. Billing Det. for Def-Var'!J$29,\"\")","v":1.6001881591000966E-3},7326.0054003887399,0,-42629.897195225931,null,null,-10622.719051200429,4298.4296724129972,1739.2711087705604,{"$f":"'4. Billing Det. for Def-Var'!$L21*O$28","v":-8.7047861399999995},{"$f":"'4. Billing Det. for Def-Var'!$L21*P$28","v":3.0391137399999999},{"$f":"'4. Billing Det. for Def-Var'!$L21*Q$28","v":0.15378605449939362},{"$f":"'4. Billing Det. for Def-Var'!$L21*R$28","v":66.382154350198874},{"$f":"'4. Billing Det. for Def-Var'!$L21*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L21*T$28","v":-116.18948806929954},{"$f":"'4. Billing Det. for Def-Var'!$L21*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L21*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T21","v":-6814.3321600525096}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D22/'4. Billing Det. for Def-Var'!D$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F22/'4. Billing Det. for Def-Var'!F$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U22/'4. Billing Det. for Def-Var'!U$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J22/'4. Billing Det. for Def-Var'!J$29,\"\")","v":0},0,0,0,null,null,0,0,0,{"$f":"'4. Billing Det. for Def-Var'!$L22*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L22*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L22*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L22*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L22*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L22*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L22*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L22*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T22","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D23/'4. Billing Det. for Def-Var'!D$29,\"\")","v":3.683662567725792E-5},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F23/'4. Billing Det. for Def-Var'!F$29,\"\")","v":3.4530890244670387E-6},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U23/'4. Billing Det. for Def-Var'!U$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J23/'4. Billing Det. for Def-Var'!J$29,\"\")","v":3.6967973930998112E-5},169.24733202139711,0,-984.84726263723212,null,null,-245.40889065317091,99.303469514082622,40.18110535458991,{"$f":"'4. Billing Det. for Def-Var'!$L23*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L23*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L23*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L23*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L23*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L23*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L23*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L23*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T23","v":-330.36515710878427}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D24/'4. Billing Det. for Def-Var'!D$29,\"\")","v":6.1818410052816349E-3},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F24/'4. Billing Det. for Def-Var'!F$29,\"\")","v":1.1318341488600794E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!U24/'4. Billing Det. for Def-Var'!U$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J24/'4. Billing Det. for Def-Var'!J$29,\"\")","v":6.2038835785633824E-3},28402.712731919011,0,-165274.88824441668,null,null,-41183.976963369314,16664.888504917672,6743.1041837227122,{"$f":"'4. Billing Det. for Def-Var'!$L24*O$28","v":-202.38627775499998},{"$f":"'4. Billing Det. for Def-Var'!$L24*P$28","v":70.659394454999997},{"$f":"'4. Billing Det. for Def-Var'!$L24*Q$28","v":3.5755257671109013},{"$f":"'4. Billing Det. for Def-Var'!$L24*R$28","v":1543.3850886421237},{"$f":"'4. Billing Det. for Def-Var'!$L24*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L24*T$28","v":-2701.405597611214},{"$f":"'4. Billing Det. for Def-Var'!$L24*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L24*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T24","v":86777.000141216369}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4. Billing Det. for Def-Var'!$L25*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L25*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L25*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L25*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L25*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L25*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L25*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!$L25*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T25","v":0}]
[]
[]
[]
[null,null,{"$f":"SUM(C16:C27)","v":0.99999999999999989},{"$f":"SUM(D16:D27)","v":1},{"$f":"SUM(E16:E27)","v":1},{"$f":"SUM(F16:F27)","v":1},{"$f":"'3. Continuity Schedule'!CD21","v":4594539.5081582218},{"$f":"'3. Continuity Schedule'!CD22","v":-259371.59983349999},{"$f":"'3. Continuity Schedule'!CD23","v":-26640552.83298675},null,null,{"$f":"'3. Continuity Schedule'!CD26","v":-6662089.3239057092},{"$f":"'3. Continuity Schedule'!CD27","v":2695780.834654198},{"$f":"'3. Continuity Schedule'!CD28","v":1086916.6221981547},{"$f":"TRANSPOSE('3. Continuity Schedule'!CD30:CD37)","v":-21761.965349999999},7597.7843499999999,384.46513624848404,165955.38587549719,0,-290473.72017324885,0,0,{"$f":"SUM(W16:W27)","v":1987603.3057027666}]
[null,null,null,null,null,null,{"$f":"SUM(G16:G27)-G28","v":0},{"$f":"SUM(H16:H27)-H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[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":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":false,"merged":[[12,1,12,11],[1,1,8,5]]}
["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.\nIdentify the total interval metered accounts billed consumption, if billed on Actual GA rate.\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","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) ","Total Metered Consumption for New Class B customer(s) in the period after becoming Class B (i.e. Jul 1 - Dec 31, 2016) ","Total Interval-metered\nConsumption in 2016\nfor non-Class A customers","Metered Consumption for Current Class B non-Interval 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,"Revenue Reconciliation","Variance"]
[null,null,"kWh","kWh","kW","kWh","kWh","kWh","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":119404035.96000004},null,null,null,null,null,{"$f":"C17-D17-F17-G17-H17","v":119404035.96000004},null,{"$f":"IFERROR(I17/I$29,\"\")","v":5.0636230385431857E-2},{"$f":"IFERROR(L$29*K17,\"\")","v":50986.554585932543},{"$f":"IFERROR(L17/I17,\"\")","v":4.270086364837188E-4},"kwh",{"$f":"ROUND(M17,4)*I17","v":47761.614384000015},{"$f":"L17-O17","v":3224.940201932528}]
[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":180696305.30999994},null,null,null,null,null,{"$f":"C18-D18-F18-G18-H18","v":180696305.30999994},null,{"$f":"IFERROR(I18/I$29,\"\")","v":7.6628730946235665E-2},{"$f":"IFERROR(L$29*K18,\"\")","v":77158.882948068829},{"$f":"IFERROR(L18/I18,\"\")","v":4.270086364837188E-4},"kwh",{"$f":"ROUND(M18,4)*I18","v":72278.522123999981},{"$f":"L18-O18","v":4880.3608240688482}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F19-'4. Billing Det. for Def-Var'!H19","v":4159803859.29},282814386.76999998,null,{"$f":"'6A. GA Allocation_Class A'!E44","v":17289922.800000001},null,{"$f":"'4. Billing Det. for Def-Var'!F69-'4. Billing Det. for Def-Var'!H69-D19-F19","v":1854054698.4100654},2005644851.3099344,null,0.85054323286280509,{"$f":"IFERROR(L$29*K19,\"\")","v":856427.67322844604},{"$f":"IFERROR(L19/I19,\"\")","v":4.270086364837188E-4},"kwh (non-Intervals ONLY)",802257.94052397378,54169.732704472262]
[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":67734070.280000001},64462064.980000004,null,null,{"$f":"'6B. GA Allocation_new Class B'!E44","v":3272005.29},null,9.9999969825148582E-3,null,4.240745691627002E-12,4.2700850763449716E-6,0,"kwh",0,4.2700850763449716E-6]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F21-'4. Billing Det. for Def-Var'!H21","v":132604.9299999997},null,null,null,null,null,132604.9299999997,null,{"$f":"IFERROR(I21/I$29,\"\")","v":5.623439552724519E-5},56.623450350318855,4.2700863648371885E-4,"kwh",53.04197199999988,3.5814783503189744]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},{"$f":"'4. Billing Det. for Def-Var'!F22-'4. Billing Det. for Def-Var'!H22","v":0},null,null,null,null,null,0,null,0,0,null,null,0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F23-'4. Billing Det. for Def-Var'!H23","v":15919.919999999984},null,null,null,null,null,15919.919999999984,null,6.7512352522798531E-6,6.7979433321298774,4.270086364837188E-4,"kwh",6.3679679999999941,0.42997533212988337]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F24-'4. Billing Det. for Def-Var'!H24","v":52181420.68},null,null,null,null,null,52181420.68,null,2.212882017050722E-2,22281.917294350125,4.270086364837188E-4,"kwh",20872.568272,1409.3490223501249]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C17:C28)","v":4579968216.3699999},{"$f":"SUM(D17:D28)","v":347276451.75},0,17289922.800000001,3272005.29,1854054698.4100654,2358075138.1199341,0,1.0000000000000002,{"$f":"'6B. GA Allocation_new Class B'!D28","v":1006918.4494547499},null,null,{"$f":"SUM(O17:O28)","v":943230.05524397374},{"$f":"SUM(P17:P28)","v":63688.3942107763}]
[null,null,null,null,null,null,null,null,null,null,null,"from Sheet 6B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE: if rate rider is at 5 decimal places, then the balance dispostion is in full"]
[null,"*For new Class A customers (who became Class A in 2016), add their consumption only related to July to December period."]
[null,"All Class A customers are interval-metered. They consumption is included in  Column D. "]
[null,"**PowerStream bills Class B non-RPP interval billed customers at the actual monthly GA rate (no GA variance) and non-interval customers at the first estimate rate."]
[]
[]
[null,"2015 DATA","Total Metered Non-RPP consumption minus WMP","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","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":146512581.72999999}]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F50-'4. Billing Det. for Def-Var'!H50","v":185625558.33699998}]
[null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F51-'4. Billing Det. for Def-Var'!H51","v":4078565011.3820004},144760456.19918317,null,107792252.16]
[null,"LARGE USE SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F52-'4. Billing Det. for Def-Var'!H52","v":78452926.469999999},78452926.469507143]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F53-'4. Billing Det. for Def-Var'!H53","v":157113.22}]
[null,"STANDBY POWER SERVICE CLASSIFICATION ",{"$f":"'4. Billing Det. for Def-Var'!F54-'4. Billing Det. for Def-Var'!H54","v":0}]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F55-'4. Billing Det. for Def-Var'!H55","v":26047.68}]
[null,"STREET LIGHTING SERVICE CLASSIFICATION",{"$f":"'4. Billing Det. for Def-Var'!F56-'4. Billing Det. for Def-Var'!H56","v":57608680.130000003}]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C40:C51)","v":4546947918.9490013},{"$f":"SUM(D40:D51)","v":223213382.66869032},0,107792252.16]

{"sheet":"6A. GA Allocation_Class A","index":8,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[[43,10,43,12],[30,1,30,3],[1,1,8,6],[28,1,28,4],[11,1,11,5],[13,3,13,10],[15,1,15,5],[22,1,22,3],[30,9,30,12]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the GA balance to former Class B non-interval 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",2014,"(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 non-Interval) 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",{"$f":"SUM(E18:I18)","v":8556426300.9003105},{"$f":"'6. GA Calculation'!C29-'6. GA Calculation'!D29","v":4232691764.6199999},{"$f":"'6. GA Calculation'!C52-'6. GA Calculation'!D52","v":4323734536.2803106}]
[null,"New Class A Customer(s)' Former Class B \nnon-Interval Consumption","B",{"$f":"SUM(E19:I19)","v":0},{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G44","v":0},{"$f":"H44","v":0},{"$f":"I44","v":0}]
[null,"Portion of Consumption of Former Class B non-Interval Customers","C=B/A",{"$f":"IFERROR(+D19/D18,0)","v":0}]
[]
[]
[null,"Allocation of Total GA Balance $"]
[]
[null,"Total GA Balance","D",{"$f":"'3. Continuity Schedule'!CD29","v":1006918.4494547499}]
[null,"New Class A Customer(s)' Former Class B non-Intervals Portion of GA Balance","E=C*D",{"$f":"+D20*D25","v":0}]
[null,"GA Balance to be disposed to Current Class B Customers (if no Class A to Class  B Transition Customers)","F=D-E",{"$f":"+D25-D26","v":1006918.4494547499},null,null,null,null,null,null,null,null,null,null,null,"s"]
[]
[null,"Allocation of GA Balances to Former Class B non-Interval Customers"]
[]
[null,"# of Former Class B customer(s)",null,null,2,9]
[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","Interval-Billed*\nCustomer?\nYes/No","% of kWh","Customer specific GA allocation for the period prior to becoming Class A","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E33:I33)","v":19447844.880000003},6971708,12476136.880000001,null,null,null,"Yes",{"$f":"IF(J33=\"No\",IFERROR(+D33/$D$45,0),\"\")","v":""},{"$f":"IFERROR(+K33*$D$26,\"\")","v":""},{"$f":"IFERROR(+L33/12,\"\")","v":""}]
[null,"Customer 2",null,29902845.280000001,10318214.800000001,19584630.48,null,null,null,"Yes",{"$f":"IF(J34=\"No\",IFERROR(+D34/$D$45,0),\"\")","v":""},{"$f":"IFERROR(+K34*$D$26,\"\")","v":""},{"$f":"IFERROR(+L34/12,\"\")","v":""}]
[null,"Customer 3",null,6026298.0899999999,null,6026298.0899999999,null,null,null,"Yes","","",""]
[null,"Customer 4",null,12447643.6,null,12447643.6,null,null,null,"Yes","","",""]
[null,"Customer 5",null,12209934.789999999,null,12209934.789999999,null,null,null,"Yes","","",""]
[null,"Customer 6",null,9497251.7100000009,null,9497251.7100000009,null,null,null,"Yes","","",""]
[null,"Customer 7",null,16233081.82,null,16233081.82,null,null,null,"Yes","","",""]
[null,"Customer 8",null,10657916.41,null,10657916.41,null,null,null,"Yes","","",""]
[null,"Customer 9",null,18328128.41,null,18328128.41,null,null,null,"Yes","","",""]
[null,"Customer 10",null,12899684.99,null,12899684.99,null,null,null,"Yes","","",""]
[null,"Customer 11",null,9492312.3399999999,null,9492312.3399999999,null,null,null,"Yes","","",""]
[null,"Total for all Customers",null,{"$f":"SUM(D33:D43)","v":157142942.31999999},{"$f":"SUM(E33:E43)","v":17289922.800000001},{"$f":"SUM(F33:F43)","v":139853019.51999998},{"$f":"SUM(G33:G39)","v":0},0,0]
["No","Total for non-Interval billed ONLY",null,{"$f":"SUMIF($J33:$J43,$A45,D33:D43)","v":0},{"$f":"SUMIF($J33:$J43,$A45,E33:E43)","v":0},{"$f":"SUMIF($J33:$J43,$A45,F33:F43)","v":0},null,null,null,null,{"$f":"SUM(K33:K43)","v":0},{"$f":"SUM(L33:L43)","v":0}]
[]
[null,"NOTES:"]
[null,"*PowerStream bills non-RPP interval customers using the Actual rate of Global Adjustment provided by the Independent Electricity System Operator (the “IESO”)."]

{"sheet":"6B. GA Allocation_new Class B","index":9,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[[43,10,43,12],[30,1,30,3],[1,1,8,6],[11,1,11,5],[13,3,13,9],[15,1,15,5],[22,1,22,3],[29,1,29,4]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the GA balance to former Class A customers who contributed to the current Class B GA balance once switched to Class B non-interval customers. The tables below calculate specific amounts for each customer who made the transition. 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",2014,"(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 B non-interval (Former Class A) 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",{"$f":"SUM(E18:I18)","v":4232691764.6199999},{"$f":"'6. GA Calculation'!C29-'6. GA Calculation'!D29","v":4232691764.6199999}]
[null,"New Class B non-Interval Customer(s)'  Consumption","B",{"$f":"SUM(E19:I19)","v":0},{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G44","v":0},{"$f":"H44","v":0},{"$f":"I44","v":0}]
[null,"Portion of Consumption of New Class B \nnon-Interval Customers","C=B/A",{"$f":"IFERROR(+D19/D18,0)","v":0}]
[]
[]
[null,"Allocation of Total GA Balance $"]
[]
[null,"Total GA Calss B Balance adjusted for Class A","D",{"$f":"'6A. GA Allocation_Class A'!D25","v":1006918.4494547499}]
[null,"New Class B non-Interval Customer(s)' Former Class A Portion of GA Balance attributable to Class B","E=C*D",{"$f":"+D20*D25","v":0}]
[null,"New Class A Customer(s)' Former Class B \nnon-Interval Portion of GA Balance","F=Sheet 6A",{"$f":"'6A. GA Allocation_Class A'!D26","v":0}]
[null,"GA Balance to be disposed to Current Class B Customers","G=D-E-F",{"$f":"+D25-D26-D27","v":1006918.4494547499},"Input into Sheet 6. GA Calculation"]
[]
[null,"Allocation of GA Balances to Former Class A Customers"]
[null,"# of Former Class B customer(s)",null,null,2]
[null,"Customer",null,"Total Metered kWh Consumption for each new Class B customer for the period after becoming Class B","Metered kWh Consumption for each new Class B customer for the period after becoming Class B in 2016","Metered kWh Consumption for each new Class B customer for the period prior to becoming Class B in 2015","Metered kWh Consumption for each new Class B customer for the period prior to becoming Class B in 2014","Metered kWh Consumption for each new Class B customer for the period prior to becoming Class B in 2013","Metered kWh Consumption for each new Class B customer for the period prior to becoming Class B in 2012","Interval-Billed*\nCustomer?\nYes/No","% of kWh","Customer specific GA allocation for the period after becoming Class B","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E33:I33)","v":3272005.29},3272005.29,null,null,null,null,"Yes",{"$f":"IF(J33=\"No\",IFERROR(+D33/$D$45,0),\"\")","v":""},{"$f":"IFERROR(+K33*$D$26,\"\")","v":""},{"$f":"IFERROR(+L33/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J34=\"No\",IFERROR(+D34/$D$45,0),\"\")","v":""},{"$f":"IFERROR(+K34*$D$26,\"\")","v":""},{"$f":"IFERROR(+L34/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,"","",""]
[null,"Total",null,{"$f":"SUM(D33:D43)","v":3272005.29},{"$f":"SUM(E33:E43)","v":3272005.29},{"$f":"SUM(F33:F43)","v":0},{"$f":"SUM(G33:G39)","v":0},0,0]
["No","Total for non-Interval billed ONLY",null,{"$f":"SUMIF($J33:$J43,$A45,D33:D43)","v":0},{"$f":"SUMIF($J33:$J43,$A45,E33:E43)","v":0},{"$f":"SUMIF($J33:$J43,$A45,F33:F43)","v":0},0,0,0,null,{"$f":"SUM(K33:K43)","v":0},{"$f":"SUM(L33:L43)","v":0}]

{"sheet":"6C. 2016 GA Rate Rider Update","index":10,"n_rows":68,"n_cols":17,"rows_kept":68,"cut":false,"hidden":false,"merged":[[56,8,56,9],[1,1,8,6],[10,1,10,5],[13,1,13,4],[31,1,31,4],[51,1,51,4]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab calculates adjustments to the current  Board-Approved (2016 CIR EB-2015-0003) GA rate rider. PowerStream bills Class B non-RPP interval billed customers at the actual monthly GA rate (no GA variance) and non-interval customers at the first estimate rate. PowerStream is proposing to make changes to the current billing schema and bill Class  B non-RPP interval billed customers at the 1st Estimate GA rate. PowerStream is proposing to make these adjustments effective January 1, 2018."]
[]
[]
[null,"Table 1.  Rate Rider Calculation for RSVA - Power - Global Adjustment"]
[null,"Current Board-Approved GA Rate Rider (2016 CIR, EB-2015-0003), effective October 1, 2016 until September 30, 2018"]
[]
[null,"Rate Rider Recovery Period (in years)",2]
[]
[null,"Rate Class \n","Units","Non-RPP kW / kWh \n","Balance of RSVA - Power - \nGlobal Adjustment","Rate Rider for RSVA - \nPower - \nGlobal Adjustment"]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",155835069,359375,{"$f":"ROUND(E21/D21/C$17,4)","v":1.1999999999999999E-3},"$/kWh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"kWh",165757654,382258,{"$f":"ROUND(E22/D22/C$17,4)","v":1.1999999999999999E-3},"$/kWh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},"kW",11136807,9619063,0.43190000000000001,"$/kW"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},"kW"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"kWh",257889,595,1.1999999999999999E-3,"$/kWh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},"kW"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"kW",120,107,0.44579999999999997,"$/kW"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"kW",131791,108704,0.41239999999999999,"$/kW"]
[null,"Total",null,null,{"$f":"SUM(E21:E28)","v":10470102}]
[]
[]
[null,"Table 2.  Calculation of the Projected Amount collected to Dec 31/17 of the current rate rider"]
[null,null,null,"Effective Date","Termination Date"]
[null,"Rate Rider Recovery Period (in months)",24,"2016-10-01","2018-09-30"]
[null,"Projected Recovery Period (in months)",19,"2016-10-01","2018-04-30"]
[]
[null,"Rate Class \n","Units","Non-RPP kW / kWh / \nper month","Rate Rider for RSVA - Power -\n Global Adjustment","Projected Amount\nCollected to\nDec 31, 2017"]
[null,null,null,"A","B","A x B x Projected Recovery Period"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION","kWh",{"$f":"D21/12","v":12986255.75},{"$f":"F21","v":1.1999999999999999E-3},{"$f":"D39*E39*C$35","v":296086.6311}]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","kWh",{"$f":"D22/12","v":13813137.833333334},{"$f":"F22","v":1.1999999999999999E-3},{"$f":"D40*E40*C$35","v":314939.54259999999}]
[null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION - INTERVALS","kW",{"$f":"D23*('4. Billing Det. for Def-Var'!F69/'4. Billing Det. for Def-Var'!F71)/12","v":483844.20384068502},{"$f":"F23","v":0.43190000000000001},{"$f":"D41*E41*C$35","v":3970473.9211370456},"to be refunded"]
[null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION - NON-INTERVALS","kW",{"$f":"D23*('4. Billing Det. for Def-Var'!F70/'4. Billing Det. for Def-Var'!F71)/12","v":444223.04615931498},{"$f":"F23","v":0.43190000000000001},{"$f":"D42*E42*C$35","v":3645338.7390879551}]
[null,"LARGE USE SERVICE CLASSIFICATION","kW"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"D25/12","v":21490.75},{"$f":"F25","v":1.1999999999999999E-3},{"$f":"D44*E44*C$35","v":489.98909999999995}]
[null,"STANDBY POWER SERVICE CLASSIFICATION ","kW"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"D27/12","v":10},{"$f":"F27","v":0.44579999999999997},{"$f":"D46*E46*C$35","v":84.701999999999998}]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"D28/12","v":10982.583333333334},{"$f":"F28","v":0.41239999999999999},{"$f":"D47*E47*C$35","v":86055.129966666675}]
[null,null,null,null,null,{"$f":"SUM(F39:F47)","v":8313468.6549916668}]
[]
[null,null,null,null,null,{"$f":"E29-F48","v":2156633.3450083332},"Remaining Balance to be recovered"]
[null,null,null,null,null,null,"Total Table 1 LESS Total  Table 2"]
[null,"Table 3.  Calculation of RSVA Power - Global Adjustment rate riders for the remaining recovery period"]
[null,null,null,"Effective Date","Termination Date"]
[null,"Rate Rider Recovery Period (in months)",24,"2016-10-01","2018-09-30"]
[null,"Projected Recovery Period (in months)",19,"2016-10-01","2018-04-30"]
[null,"Remaining Recovery Period (in months)",{"$f":"C54-C55","v":5},"2018-05-01","2018-09-30",null,null,null,null,null,null,null,"s"]
[null,null,null,null,null,null,null,null,"Proposed  Rate Riders RSVA - Power - GA\nMay 1, 2018 to Sep 30, 2018"]
[null,"Rate Class \n","Units","Billed kWh for\nNon-RPP Customers LESS Class A Consumption LESS Intervals\n(source: 2016 CIR EDVAR Model, Tab 4, Column Q)","Class Allocation\nPercentages","Amount to be Recovered\nfrom GS>50 non-Intervals\n(allocated to all classes)","Remaining Balance\nto be Recovered ","Total Balance to be\nRecovered incl. \nGS>50 Intervals Balance","Rate Rider for RSVA - \nPower - \nGlobal Adjustment\nGS>50 Class B Intervals ONLY","Rate Rider for RSVA - \nPower - \nGlobal Adjustment\nexcl. GS>50 Class B Intervals",null,null,"Revenue Reconciliation","Variance",null,null,"s"]
[null,null,null,null,null,"A","B","A + B"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION","kWh",155835069,{"$f":"D60/D$68","v":6.5564621656386615E-2},{"$f":"F$68*E60","v":260322.62043590023},{"$f":"G$68*E60","v":141398.84931701887},{"$f":"SUM(F60:G60)","v":401721.4697529191},null,{"$f":"ROUND(H60/(D39*C$56),4)","v":6.1999999999999998E-3},{"$f":"G21","v":"$/kWh"},null,{"$f":"J60*C$56*D39","v":402573.92825},{"$f":"M60-H60","v":852.45849708089372}]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","kWh",165757654,{"$f":"D61/D$68","v":6.9739359316870073E-2},{"$f":"F$68*E61","v":276898.30744443845},{"$f":"G$68*E61","v":150402.22776227957},{"$f":"SUM(F61:G61)","v":427300.53520671802},null,{"$f":"ROUND(H61/(D40*C$56),4)","v":6.1999999999999998E-3},{"$f":"K60","v":"$/kWh"},null,{"$f":"J61*C$56*D40","v":428207.27283333335},{"$f":"M61-H61","v":906.73762661532965}]
[null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!F90","v":2007782365.0585041},{"$f":"D62/D$68","v":0.84473598900531133},{"$f":"F$68*E62","v":3354002.2145914985},{"$f":"G$68*E62","v":1821785.8016174471},5175788.0162089458,{"$f":"-ROUND(F68/(D41*C56),4)","v":-1.6412},{"$f":"ROUND(H62/(D42*C$56),4)","v":2.3302999999999998},{"$f":"G23","v":"$/kW"},null,{"$f":"J62*C$56*D42","v":5175864.8223252576},76.806116311810911]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",null,null,null,null,null,null,null,null,null,{"$f":"J63*C$56*D43","v":0},{"$f":"M63-H63","v":0}]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",257889,{"$f":"D64/D$68","v":1.0850185919540285E-4},{"$f":"F$68*E64","v":430.80380233023078},{"$f":"G$68*E64","v":233.99872753620483},664.80252986643563,null,{"$f":"ROUND(H64/(D44*C$56),4)","v":6.1999999999999998E-3},{"$f":"G25","v":"$/kWh"},null,666.21325000000002,1.4107201335643822]
[null,"STANDBY POWER SERVICE CLASSIFICATION ","kW",null,null,null,null,null,null,null,null,null,0,0]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",46506,{"$f":"D66/D$68","v":1.9566509093995498E-5},{"$f":"F$68*E66","v":77.688314085399966},{"$f":"G$68*E66","v":42.197785957519486},119.88610004291945,null,{"$f":"ROUND(H66/(D46*C$56),4)","v":2.3976999999999999},{"$f":"G27","v":"$/kW"},null,119.88500000000001,-1.1000429194467642E-3]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",47136932,{"$f":"D67/D$68","v":1.9831961653142549E-2},{"$f":"F$68*E67","v":78742.286548792428},{"$f":"G$68*E67","v":42770.26979809381},121512.55634688624,null,{"$f":"ROUND(H67/(D47*C$56),4)","v":2.2128000000000001},{"$f":"G28","v":"$/kW"},null,121511.30200000001,-1.2543468862277223]
[null,null,null,{"$f":"SUM(D60:D67)","v":2376816415.0585041},{"$f":"SUM(E60:E67)","v":1},{"$f":"F41","v":3970473.9211370456},{"$f":"E29-F48","v":2156633.3450083332},{"$f":"SUM(H60:H67)","v":6127107.2661453784},null,null,null,null,{"$f":"SUM(M60:M67)","v":6128943.4236585908},{"$f":"SUM(N60:N67)","v":1836.1575132124515}]

{"sheet":"7. CBR Calculation","index":11,"n_rows":37,"n_cols":18,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,8,6],[12,1,12,13],[18,2,18,3],[18,4,18,5],[18,6,18,7],[18,10,18,11],[18,8,18,9]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this tab is to calculate the CBR rate riders for all current Class B customers of the distributor.\nIdentify and input the total billed consumption for former Class B customers prior to becoming Class A customers in  Column H.\nIdentify and input the total billed consumption for former Class A customers after becoming  Class B customers in  Column H."]
[]
[null,"Account 1580"]
[null,"Variance WMS – Sub-account CBR Class A",{"$f":"'3. Continuity Schedule'!CD24","v":2.0346500004116707E-2}]
[null,"Variance WMS – Sub-account CBR Class B",{"$f":"'3. Continuity Schedule'!CD25","v":2010840.5219807499}]
[]
[null,null,"Total Metered LESS WMP",null,"Total  Metered Class A \nConsumption/Demand in  2016  (partial \nand/or full year Class A customers)*",null,"Total Metered Consumption/Demand\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 Metered Consumption for New Class B customer(s) in the period after becoming Class B (i.e. Jul 1 - Dec 31, 2016) ",null,"Metered Consumption for Current Class B Customers (metered consumption/demand LESS WMP, Class A and new Class A's former Class B, if applicable)",null,"% of total kWh","Total CBR $ allocated to Current Class B Customers","CBR Rate Rider",null,"Revenue Reconciliation","Variance"]
[null,null,"kWh","kW","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'!D17-'4. Billing Det. for Def-Var'!H17","v":2770663826.8600001},{"$f":"'4. Billing Det. for Def-Var'!E17-'4. Billing Det. for Def-Var'!I17","v":0},{"$f":"'6. GA Calculation'!D17","v":0},null,{"$f":"'6. GA Calculation'!F17","v":0},null,null,null,{"$f":"C22-E22-G22-I22","v":2770663826.8600001},{"$f":"D22-F22-H22-J22","v":0},{"$f":"IFERROR(K22/K$34,\"\")","v":0.33994287346246749},{"$f":"IFERROR(N$34*M22,\"\")","v":675852.38166751375},{"$f":"IFERROR(IF(L22=0,N22/K22,N22/L22),\"\")","v":2.4393157160226793E-4},"kwh",{"$f":"ROUND(O22,4)*L22","v":0},{"$f":"N22-Q22","v":675852.38166751375}]
[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'!D18-'4. Billing Det. for Def-Var'!H18","v":1035123195.8599999},{"$f":"'4. Billing Det. for Def-Var'!E18-'4. Billing Det. for Def-Var'!I18","v":0},{"$f":"'6. GA Calculation'!D18","v":0},null,{"$f":"'6. GA Calculation'!F18","v":0},null,null,null,{"$f":"C23-E23-G23-I23","v":1035123195.8599999},{"$f":"D23-F23-H23-J23","v":0},{"$f":"IFERROR(K23/K$34,\"\")","v":0.12700304893614264},{"$f":"IFERROR(N$34*M23,\"\")","v":252499.2279680919},{"$f":"IFERROR(IF(L23=0,N23/K23,N23/L23),\"\")","v":2.4393157160226787E-4},"kwh",0,{"$f":"N23-Q23","v":252499.2279680919}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D19-'4. Billing Det. for Def-Var'!H19","v":4577906269.0900002},{"$f":"'4. Billing Det. for Def-Var'!E19-'4. Billing Det. for Def-Var'!I19","v":12081588.27},{"$f":"'6. GA Calculation'!D19","v":282814386.76999998},518391.56400000001,{"$f":"'6. GA Calculation'!F19","v":17289922.800000001},34152.36,null,null,{"$f":"C24-E24-G24-I24","v":4277801959.5199995},11529044.346000001,0.52485916051051928,1043490.9549889745,9.0509752905149801E-2,"kW",1043378.5133130001,112.44167597440537]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D20-'4. Billing Det. for Def-Var'!H20","v":67734070.280000001},{"$f":"'4. Billing Det. for Def-Var'!E20-'4. Billing Det. for Def-Var'!I20","v":149959.48000000001},{"$f":"'6. GA Calculation'!D20","v":64462064.980000004},122342.76999999999,{"$f":"'6. GA Calculation'!F20","v":0},0,{"$f":"'6B. GA Allocation_new Class B'!E44","v":3272005.29},27617,9.9999969825148582E-3,-0.28999999997904524,1.2269361861574829E-12,2.4393149799627858E-6,-8.4114309659967079E-6,"kW",0,2.4393149799627858E-6]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D21-'4. Billing Det. for Def-Var'!H21","v":13630753.27},{"$f":"'4. Billing Det. for Def-Var'!E21-'4. Billing Det. for Def-Var'!I21","v":0},{"$f":"'6. GA Calculation'!D21","v":0},null,{"$f":"'6. GA Calculation'!F21","v":0},null,null,null,13630753.27,0,1.6724069478010553E-3,3324.971067273852,2.4393157160226787E-4,"kwh",0,3324.971067273852]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},{"$f":"'4. Billing Det. for Def-Var'!D22-'4. Billing Det. for Def-Var'!H22","v":0},{"$f":"'4. Billing Det. for Def-Var'!E22-'4. Billing Det. for Def-Var'!I22","v":0},{"$f":"'6. GA Calculation'!D22","v":0},null,{"$f":"'6. GA Calculation'!F22","v":0},null,null,null,0,0,0,0,"","kW",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D23-'4. Billing Det. for Def-Var'!H23","v":314901.3},{"$f":"'4. Billing Det. for Def-Var'!E23-'4. Billing Det. for Def-Var'!I23","v":858},{"$f":"'6. GA Calculation'!D23","v":0},null,{"$f":"'6. GA Calculation'!F23","v":0},null,null,null,314901.3,858,{"$f":"IFERROR(K28/K$34,\"\")","v":3.8636391662277108E-5},76.814369008597225,8.9527236606756669E-2,"kW",76.790999999999997,2.3369008597228458E-2]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D24-'4. Billing Det. for Def-Var'!H24","v":52846039.32},{"$f":"'4. Billing Det. for Def-Var'!E24-'4. Billing Det. for Def-Var'!I24","v":148246.60999999999},{"$f":"'6. GA Calculation'!D24","v":0},null,{"$f":"'6. GA Calculation'!F24","v":0},null,null,null,52846039.32,148246.60999999999,6.4838737501801882E-3,12890.817424282845,8.6955225649226281E-2,"kW",12897.455069999998,-6.6376457171536458]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C22:C33)","v":8518219055.9800005},{"$f":"SUM(D22:D33)","v":12380652.359999999},347276451.75,640734.33400000003,17289922.800000001,34152.36,3272005.29,27617,8150380676.1400003,11678148.666000001,0.99999999999999978,{"$f":"'7B. CBR Allocation_new Class B'!D28","v":1988135.167487585},null,null,{"$f":"SUM(Q22:Q33)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R22:R33)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"from Sheet 7B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE: if rate rider is at 5 decimal places, then the balance dispostion is in full"]
[null,"*For new Class A customers (who became Class A in 2016), add their consumption only related to July to December period."]

{"sheet":"7A. CBR Allocation_Class A","index":12,"n_rows":44,"n_cols":15,"rows_kept":44,"cut":false,"hidden":false,"merged":[[30,1,30,3],[1,1,8,6],[11,1,11,5],[15,1,15,5],[22,1,22,3],[28,1,28,4]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the CBR balance to former Class B customers who contributed to the current CBR 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",2014]
[]
[null,"Allocation of total Non-RPP consumption (kWh) between Class B and New Class A (Former Class B) customers"]
[null,null,null,"Total",2016,2016]
[null,"Total MeteredConsumption for Years Since Last Disposition (consumption LESS WMP and Class A)","A",{"$f":"SUM(E18:I18)","v":14206731592},8176902767,6029828825]
[null,"New Class A Customer(s)' Former Class B Consumption","B",{"$f":"SUM(E19:I19)","v":157142942.31999999},{"$f":"E44","v":17289922.800000001},{"$f":"F44","v":139853019.51999998}]
[null,"Portion of Consumption of Former Class B Customers","C=B/A",{"$f":"IFERROR(+D19/D18,0)","v":1.1061160781589573E-2}]
[]
[]
[null,"Allocation of Total CBR Class B Balance $"]
[]
[null,"Total CBR-Class B Balance","D",{"$f":"'7. CBR Calculation'!C17","v":2010840.5219807499}]
[null,"New Class A Customer(s)' Former Class B Portion of CBR-Class B Balance","E=C*D",{"$f":"+D20*D25","v":22242.230319764578}]
[null,"CBR-Class B Balance to be disposed to Current Class B Customers (if no Class A to Class  B Transition Customers)","F=D-E",{"$f":"+D25-D26","v":1988598.2916609854},null,null,null,null,null,null,null,null,null,null,"s"]
[]
[null,"Allocation of CBR Class B Balances to Former Class B Customers"]
[]
[null,"# of Former Class B customer(s)",null,null,2,9]
[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",null,null,null,"% of kWh","Customer specific CBR-Class B allocation for the period prior to becoming Class A","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E33:I33)","v":19447844.880000003},6971708,12476136.880000001,null,null,null,{"$f":"IFERROR(+D33/$D$44,0)","v":0.12375894579087836},{"$f":"+J33*$D$26","v":2752.6749764119754},{"$f":"+K33/12","v":229.38958136766462}]
[null,"Customer 2",null,29902845.280000001,10318214.800000001,19584630.48,null,null,null,0.19029073045550446,{"$f":"+J34*$D$26","v":4232.4902545075702},{"$f":"+K34/12","v":352.70752120896418}]
[null,"Customer 3",null,6026298.0899999999,null,6026298.0899999999,null,null,null,3.8349148877003157E-2,852.97060188924536,71.080883490770447]
[null,"Customer 4",null,12447643.6,null,12447643.6,null,null,null,7.9212234518633906E-2,1761.8567643066613,146.82139702555511]
[null,"Customer 5",null,12209934.789999999,null,12209934.789999999,null,null,null,7.7699542911295036E-2,1728.2111291734552,144.01759409778793]
[null,"Customer 6",null,9497251.7100000009,null,9497251.7100000009,null,null,null,6.0437023577299159E-2,1344.2541982473301,112.02118318727752]
[null,"Customer 7",null,16233081.82,null,16233081.82,null,null,null,0.10330137377053537,2297.652947752335,191.47107897936124]
[null,"Customer 8",null,10657916.41,null,10657916.41,null,null,null,6.7823067664703765E-2,1508.5362919913186,125.71135766594323]
[null,"Customer 9",null,18328128.41,null,18328128.41,null,null,null,0.1166334812076847,2594.1887520172568,216.18239600143806]
[null,"Customer 10",null,12899684.99,null,12899684.99,null,null,null,8.2088859986671023E-2,1825.8393305104435,152.15327754253696]
[null,"Customer 11",null,9492312.3399999999,null,9492312.3399999999,null,null,null,6.0405591239791168E-2,1343.5550729569886,111.96292274641571]
[null,"Total",null,{"$f":"SUM(D33:D43)","v":157142942.31999999},{"$f":"SUM(E33:E43)","v":17289922.800000001},{"$f":"SUM(F33:F43)","v":139853019.51999998},{"$f":"SUM(G33:G39)","v":0},0,0,{"$f":"SUM(J33:J43)","v":1},{"$f":"SUM(K33:K43)","v":22242.230319764578},{"$f":"SUM(L33:L43)","v":1853.519193313715}]

{"sheet":"7B. CBR Allocation_new Class B","index":13,"n_rows":45,"n_cols":15,"rows_kept":45,"cut":false,"hidden":false,"merged":[[31,1,31,3],[1,1,8,6],[11,1,11,5],[15,1,15,5],[22,1,22,3],[29,1,29,4]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the CBR-Class B balance to former Class A customers who contributed to the current CBR-Class B balance once switched to Class B customers. The tables below calculate specific amounts for each customer who made the transition. 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",2014]
[]
[null,"Allocation of total Non-RPP consumption (kWh) between Class B and New Class B (Former Class A) 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",{"$f":"SUM(E18:I18)","v":14206731592},{"$f":"'7A. CBR Allocation_Class A'!E18","v":8176902767},{"$f":"'7A. CBR Allocation_Class A'!F18","v":6029828825}]
[null,"New Class B Customer(s)'  Consumption","B",{"$f":"SUM(E19:I19)","v":3272005.29},{"$f":"E45","v":3272005.29},{"$f":"F45","v":0},{"$f":"G45","v":0},{"$f":"H45","v":0},{"$f":"I45","v":0}]
[null,"Portion of Consumption of New Class B Customers","C=B/A",{"$f":"IFERROR(+D19/D18,0)","v":2.3031372619459564E-4}]
[]
[]
[null,"Allocation of Total CBR-Class B Balance $"]
[]
[null,"Total CBR-Calss B Balance adjusted for Class A","D",{"$f":"'7. CBR Calculation'!C17","v":2010840.5219807499}]
[null,"New Class B Customer(s)' Former Class A Portion of CBR-Class B Balance attributable to Class B","E=C*D",{"$f":"+D20*D25","v":463.12417340047222}]
[null,"New Class A Customer(s)' Former Class B Portion of CBR-Class B Balance","F=Sheet 6A",{"$f":"'7A. CBR Allocation_Class A'!D26","v":22242.230319764578}]
[null,"CBR-Class B Balance to be disposed to Current Class B Customers","G=D-E-F",{"$f":"+D25-D26-D27","v":1988135.167487585},"Input into Sheet 7. CBR Calculation",null,null,null,null,null,null,null,null,null,"s"]
[]
[null,"Allocation of CBR-Class B Balances to Former Class A Customers"]
[]
[null,"# of Former Class B customer(s)",null,null,1,0]
[null,"Customer",null,"Total Metered kWh Consumption for each new Class B customer for the period after becoming Class B","Metered kWh Consumption for each new Class B customer for the period after becoming Class B in 2016",null,null,null,null,"% of kWh","Customer specific CBR-Class B allocation for the period after becoming Class B","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E34:I34)","v":3272005.29},3272005.29,0,null,null,null,{"$f":"IFERROR(+D34/$D$45,0)","v":1},{"$f":"+J34*$D$26","v":463.12417340047222},{"$f":"+K34/12","v":38.593681116706016}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"+J35*$D$26","v":0},{"$f":"+K35/12","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total",null,{"$f":"SUM(D34:D44)","v":3272005.29},{"$f":"SUM(E34:E44)","v":3272005.29},{"$f":"SUM(F34:F44)","v":0},{"$f":"SUM(G34:G40)","v":0},0,0,{"$f":"SUM(J34:J44)","v":1},{"$f":"SUM(K34:K44)","v":463.12417340047222}]

{"sheet":"8. Calculation of Def-Var RR","index":14,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[14,16,15,16],[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,{"$f":"IF(D13>0, \"Rate Rider Recovery to be used below\", \"If no rate rider recovery period is proposed then the default recovery period of 12 months will be used\")","v":"Rate Rider Recovery to be used below"}]
[]
[null,null,null,"Total Metered kWh","Metered kW \nor kVA","Total Metered kWh less WMP consumption ","Total Metered kW less WMP consumption ","Allocation of Group 1 Account Balances to All Classes 2","Allocation of Group 1 Account Balances to Non-WMP Classes Only \n(if Applicable) 2","Deferral/Variance Account Rate Rider 2","Deferral/Variance Account Rate Rider for Non-WMP \n(if applicable) 2","Account 1568 Rate Rider",null,null,null,null,"Account \n1568 Fixed RR"]
[null,"Rate Class","Unit",null,null,null,null,null,null,null,null,null,"Revenue Reconciliation:",null,"Revenue\n Reconcilation 1",null,"Fixed RR"]
[null,{"$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":2770663826.8600001},{"$f":"'4. Billing Det. for Def-Var'!E17","v":0},{"$f":"'4. Billing Det. for Def-Var'!J17","v":2770663826.8600001},{"$f":"'4. Billing Det. for Def-Var'!K17","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G16:V16)-I17","v":-8357466.9497989342},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$13/12)))","v":-3.0164132034994919E-3},{"$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":"ROUND(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$13/12))),4)","v":0},{"$f":"J17*D17","v":-8357466.9497989342},{"$f":"K17*F17","v":0},null,null,{"$f":"'5. Allocating Def-Var Balances'!W16/'4. Billing Det. for Def-Var'!U17","v":1.2455060237557668E-2}]
[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"},{"$f":"'4. Billing Det. for Def-Var'!D18","v":1035123195.8599999},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},{"$f":"'4. Billing Det. for Def-Var'!J18","v":1035123195.8599999},{"$f":"'4. Billing Det. for Def-Var'!K18","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G17:V17)-I18","v":-3060104.34257488},null,{"$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$13/12)))","v":-2.9562706688574278E-3},{"$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":"ROUND(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$13/12))),4)","v":8.9999999999999998E-4},{"$f":"J18*D18","v":-3060104.34257488},{"$f":"K18*F18","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 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":4608279659.0900002},{"$f":"'4. Billing Det. for Def-Var'!E19","v":12138626.27},{"$f":"'4. Billing Det. for Def-Var'!J19","v":4577906269.0900002},{"$f":"'4. Billing Det. for Def-Var'!K19","v":12081588.27},{"$f":"SUM('5. Allocating Def-Var Balances'!G18:V18)-I19","v":222931.94689235277},{"$f":"'5. Allocating Def-Var Balances'!I18+'5. Allocating Def-Var Balances'!N18","v":-13733170.1190861},{"$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$13/12)))","v":1.8365500505054498E-2},{"$f":"IF(ISERROR(I19/G19),0,IF(OR(ISBLANK(D13), OR(D13=0, D13=\"\")), I19/G19/(D12/12), I19/G19/(D13/12)))","v":-1.1367023782119088},{"$f":"ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!T19/E19), 0, IF(OR(ISBLANK(D13), OR(D13=0, D13=\"\")), ('4. Billing Det. for Def-Var'!T19/E19)/(D12/12), ('4. Billing Det. for Def-Var'!T19/E19)/(D13/12))),4)","v":7.9600000000000004E-2},{"$f":"J19*E19","v":222931.9468923528},{"$f":"K19*G19","v":-13733170.1190861}]
[null,{"$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":67734070.280000001},{"$f":"'4. Billing Det. for Def-Var'!E20","v":149959.48000000001},{"$f":"'4. Billing Det. for Def-Var'!J20","v":67734070.280000001},{"$f":"'4. Billing Det. for Def-Var'!K20","v":149959.48000000001},{"$f":"SUM('5. Allocating Def-Var Balances'!G19:V19)-I20","v":-198465.2921242757},null,{"$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$13/12)))","v":-1.3234594580100951},{"$f":"IF(ISERROR(I20/G20),0,IF(OR(ISBLANK(D14), OR(D14=0, D14=\"\")), I20/G20/(D13/12), I20/G20/(D14/12)))","v":0},{"$f":"ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!T20/E20), 0, IF(OR(ISBLANK(D13), OR(D13=0, D13=\"\")), ('4. Billing Det. for Def-Var'!T20/E20)/(D12/12), ('4. Billing Det. for Def-Var'!T20/E20)/(D13/12))),4)","v":-7.2300000000000003E-2},{"$f":"J20*E20","v":-198465.2921242757},{"$f":"K20*G20","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D21","v":13630753.27},{"$f":"'4. Billing Det. for Def-Var'!E21","v":0},{"$f":"'4. Billing Det. for Def-Var'!J21","v":13630753.27},{"$f":"'4. Billing Det. for Def-Var'!K21","v":0},{"$f":"SUM('5. Allocating Def-Var Balances'!G20:V20)-I21","v":-39944.229284918663},null,{"$f":"IF(ISERROR(H21/D21),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H21/D21/(D$12/12), H21/D21/(D$13/12)))","v":-2.9304491464042666E-3},{"$f":"IF(ISERROR(I21/F21),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), I21/F21/(D$12/12), I21/F21/(D$13/12)))","v":0},{"$f":"ROUND(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$13/12))),4)","v":-5.0000000000000001E-4},{"$f":"J21*D21","v":-39944.229284918663},{"$f":"K21*F21","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER 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,{"$f":"IF(ISERROR(H22/D22),0,IF(OR(ISBLANK(D18), OR(D18=0, D18=\"\")), H22/D22/(D17/12), H22/D22/(D18/12)))","v":0},{"$f":"IF(ISERROR(I22/F22),0,IF(OR(ISBLANK(D18), OR(D18=0, D18=\"\")), I22/F22/(D17/12), I22/F22/(D18/12)))","v":0},{"$f":"IF(ISERROR('4. Billing Det. for Def-Var'!T22/E22), 0, IF(OR(ISBLANK(D13), OR(D13=0, D13=\"\")), ('4. Billing Det. for Def-Var'!T22/E22)/(D12/12), ('4. Billing Det. for Def-Var'!T22/E22)/(D13/12)))","v":0},{"$f":"J22*E22","v":0},{"$f":"K22*G22","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D23","v":314901.3},{"$f":"'4. Billing Det. for Def-Var'!E23","v":858},{"$f":"'4. Billing Det. for Def-Var'!J23","v":314901.3},{"$f":"'4. Billing Det. for Def-Var'!K23","v":858},{"$f":"SUM('5. Allocating Def-Var Balances'!G22:V22)-I23","v":-921.52424640033337},null,{"$f":"IF(ISERROR(H23/E23),0,IF(OR(ISBLANK(D$13), OR(D$13=0, D$13=\"\")), H23/E23/(D$12/12), H23/E23/(D$13/12)))","v":-1.0740375832171718},{"$f":"IF(ISERROR(I23/G23),0,IF(OR(ISBLANK(D17), OR(D17=0, D17=\"\")), I23/G23/(D16/12), I23/G23/(D17/12)))","v":0},{"$f":"ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!T23/E23), 0, IF(OR(ISBLANK(D13), OR(D13=0, D13=\"\")), ('4. Billing Det. for Def-Var'!T23/E23)/(D12/12), ('4. Billing Det. for Def-Var'!T23/E23)/(D13/12))),4)","v":-0.38500000000000001},{"$f":"J23*E23","v":-921.52424640033337},{"$f":"K23*G23","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C24","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D24","v":52846039.32},{"$f":"'4. Billing Det. for Def-Var'!E24","v":148246.60999999999},{"$f":"'4. Billing Det. for Def-Var'!J24","v":52846039.32},{"$f":"'4. Billing Det. for Def-Var'!K24","v":148246.60999999999},{"$f":"SUM('5. Allocating Def-Var Balances'!G23:V23)-I24","v":-155934.33165372856},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$13/12)))","v":-1.051857655657209},{"$f":"IF(ISERROR(I24/G24),0,IF(OR(ISBLANK(D18), OR(D18=0, D18=\"\")), I24/G24/(D17/12), I24/G24/(D18/12)))","v":0},{"$f":"ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!T24/E24), 0, IF(OR(ISBLANK(D13), OR(D13=0, D13=\"\")), ('4. Billing Det. for Def-Var'!T24/E24)/(D12/12), ('4. Billing Det. for Def-Var'!T24/E24)/(D13/12))),4)","v":0.58540000000000003},{"$f":"J24*E24","v":-155934.33165372856},{"$f":"K24*G24","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M17:M26)","v":-11589904.722790783},{"$f":"SUM(N17:N26)","v":-13733170.1190861},{"$f":"SUM(M27:N27)","v":-25323074.841876883}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O27-'3. Continuity Schedule'!CD40+'7B. CBR Allocation_new Class B'!D25","v":-2.0346497651189566E-2}]
[]
[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":"9. STS-Tax Change","index":15,"n_rows":46,"n_cols":22,"rows_kept":46,"cut":false,"hidden":false,"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 2017 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,{"$f":"'1. Information Sheet'!G32","v":2017},null,{"$f":"M18+1","v":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,null,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":"10. Shared Tax - RR","index":16,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"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"},331460.91666666669,2689802036.6913514,0,18.510000000000002,1.2999999999999999E-2,null,{"$f":"G17*D17*12","v":73624098.810000002},{"$f":"E17*H17","v":34967426.476987563},{"$f":"F17*I17","v":0},{"$f":"J17+K17+L17","v":108591525.28698757},{"$f":"IF(ISERROR(J17/M17),0,J17/M17)","v":0.67799120249416289},{"$f":"IF(ISERROR(K17/M17),0,K17/M17)","v":0.32200879750583705},{"$f":"IF(ISERROR(L17/M17),0,L17/M17)","v":0},{"$f":"IF(ISERROR(M17/M30),0,M17/M30)","v":0.53807295658722765}]
[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"},32775.083333333336,1031991523.800601,0,28.74,1.83E-2,null,11303470.74,18885444.885550998,0,30188915.625551,0.37442453648229346,0.62557546351770643,0,{"$f":"IF(ISERROR(M18/M30),0,M18/M30)","v":0.14958661869674528}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C19","v":"kW"},5080.583333333333,4566530903.691865,12192631.561622752,140.97,null,4.2037000000000004,8594517.9899999984,0,51254165.295593567,59848683.285593569,0.14360412824769397,0,0.85639587175230591,{"$f":"IF(ISERROR(M19/M30),0,M19/M30)","v":0.29655129972827426}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C20","v":"kW"},2,75964677.204144195,149678.98008773846,6073.68,null,2.2421000000000002,145768.32000000001,0,335595.24125471839,481363.5612547184,0.30282375263312716,0,0.69717624736687278,{"$f":"IF(ISERROR(M20/M30),0,M20/M30)","v":2.3851650845972618E-3}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":"kWh"},3043.5833333333335,14542413.301328149,null,8.6,1.95E-2,null,314097.8,283577.05937589891,0,597674.85937589896,0.52553289647817147,0.47446710352182847,0,{"$f":"IF(ISERROR(M21/M30),0,M21/M30)","v":2.9614896541174346E-3}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},{"$f":"'4. Billing Det. for Def-Var'!C22","v":"kW"},null,null,null,null,null,2.8081,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(M22/M30),0,M22/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":"kW"},207,377900.01399000001,974.78512326129419,4.1900000000000004,null,9.8694000000000006,10407.960000000001,0,9620.5442955150174,20028.50429551502,0.51965737662850109,0,0.4803426233714988,{"$f":"IF(ISERROR(M23/M30),0,M23/M30)","v":9.9241598217049174E-5}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C24","v":"kW"},89728.75,45603290.638260961,127502.84924933605,1.19,null,6.3221999999999996,1281326.5499999998,0,806098.51352415234,2087425.0635241522,0.61383116088333511,0,0.38616883911666489,{"$f":"IF(ISERROR(M24/M30),0,M24/M30)","v":1.0343228650820992E-2}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":0},{"$f":"'4. Billing Det. for Def-Var'!C25","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(M25/M30),0,M25/M30)","v":0}]
[null,null,null,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},{"$f":"IF(ISERROR(L26/M26),0,L26/M26)","v":0},{"$f":"IF(ISERROR(M26/M31),0,M26/M31)","v":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,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":462297.91666666663},{"$f":"SUM(E17:E29)","v":8424812745.3415403},12470788.176083088,null,null,null,{"$f":"SUM(J17:J29)","v":95273688.169999972},{"$f":"SUM(K17:K29)","v":54136448.421914458},52405479.594667949,201815616.18658245,null,null,null,{"$f":"SUM(Q17:Q29)","v":1}]
[]
[]
[null,"Rate Class",null,"Total kWh\n(most recent RRR filing)","Total kW\n(most recent RRR filing)","Allocation of Tax Savings by Rate Class","Distribution Rate Rider"]
[null,{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",{"$f":"'4. Billing Det. for Def-Var'!D17","v":2770663826.8600001},{"$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":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":1035123195.8599999},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},0,{"$f":"IFERROR(ROUND(IF(E35<>0,F35/E35,F35/D35),4),\"\")","v":0},"$/kWh"]
[null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D19","v":4608279659.0900002},{"$f":"'4. Billing Det. for Def-Var'!E19","v":12138626.27},0,{"$f":"IFERROR(ROUND(IF(E36<>0,F36/E36,F36/D36),4),\"\")","v":0},"$/kW"]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D20","v":67734070.280000001},{"$f":"'4. Billing Det. for Def-Var'!E20","v":149959.48000000001},0,0,"$/kW"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"'4. Billing Det. for Def-Var'!D21","v":13630753.27},{"$f":"'4. Billing Det. for Def-Var'!E21","v":0},0,0,"$/kWh"]
[null,"STANDBY POWER SERVICE CLASSIFICATION ","kW",{"$f":"'4. Billing Det. for Def-Var'!D22","v":0},{"$f":"'4. Billing Det. for Def-Var'!E22","v":0},0,"","$/kWh"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D23","v":314901.3},{"$f":"'4. Billing Det. for Def-Var'!E23","v":858},0,0,"$/kW"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D24","v":52846039.32},{"$f":"'4. Billing Det. for Def-Var'!E24","v":148246.60999999999},0,0,"$/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,{"$f":"IFERROR(ROUND(IF(E42<>\"\",F42/E42,F42/D42),4),\"\")","v":""}]
[null,null,null,null,null,{"$f":"F$48*Q30","v":0},""]
[null,null,null,null,null,{"$f":"F$48*Q31","v":0},""]
[null,null,null,null,null,0,""]
[null,null,null,null,null,0]
[]
[null,null,null,{"$f":"SUM(D34:D47)","v":8548592445.9800005},{"$f":"SUM(E34:E47)","v":12437690.359999999},{"$f":"ROUND('9. STS-Tax Change'!O46,2)","v":0}]

{"sheet":"11. RTSR - Current Rates","index":17,"n_rows":31,"n_cols":53,"rows_kept":31,"cut":false,"hidden":false,"merged":[[12,1,12,8],[1,1,8,4]]}
["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,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","Residential Service Classification","Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"VLOOKUP(A16,RATES,4,FALSE)","v":8.2000000000000007E-3},{"$f":"'4. Billing Det. for Def-Var'!D17","v":2770663826.8600001},0,{"$f":"LLF","v":1.0368999999999999},{"$f":"F16*H16","v":2872901322.0711341}]
["R_TC","Residential Service Classification","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.8E-3,{"$f":"F16","v":2770663826.8600001},0,1.0368999999999999,{"$f":"F17*H17","v":2872901322.0711341}]
["GSL_TN","General Service Less Than 50 kW Service Classification","Retail Transmission Rate – Network Service Rate","$/kWh",7.3000000000000001E-3,{"$f":"'4. Billing Det. for Def-Var'!D18","v":1035123195.8599999},0,1.0368999999999999,1073319241.7872338]
["GSL_TC","General Service Less Than 50 kW Service Classification","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.3E-3,{"$f":"F18","v":1035123195.8599999},0,1.0368999999999999,1073319241.7872338]
["GSG_TN","General Service Greater Than 50 kW Service Classification","Retail Transmission Rate – Network Service Rate","$/kW",2.9268000000000001,{"$f":"'4. Billing Det. for Def-Var'!D70","v":2289505113.9400001},{"$f":"'4. Billing Det. for Def-Var'!E70","v":6491539.0688569993},1.0368999999999999,2373987852.6443858]
["GSGI_TN","General Service Greater Than 50 kW Service Classification","Retail Transmission Rate – Network Service Rate – Interval Metered","$/kW",3.0680999999999998,{"$f":"'4. Billing Det. for Def-Var'!D69","v":2318951030.800065},{"$f":"'4. Billing Det. for Def-Var'!E69","v":5647087.148},1.0368999999999999,2404520323.8365874]
["GSG_TC","General Service Greater Than 50 kW Service Classification","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.2618,{"$f":"F20","v":2289505113.9400001},{"$f":"G20","v":6491539.0688569993},1.0368999999999999,2373987852.6443858]
["GSGI_TC","General Service Greater Than 50 kW Service Classification","Retail Transmission Rate – Line and Transformation Connection Service Rate – Interval Metered","$/kW",1.3652,{"$f":"F21","v":2318951030.800065},{"$f":"G21","v":5647087.148},1.0368999999999999,2404520323.8365874]
["LU_TN","Large Use Service Classification","Retail Transmission Rate – Network Service Rate","$/kW",3.5360999999999998,{"$f":"'4. Billing Det. for Def-Var'!D20","v":67734070.280000001},{"$f":"'4. Billing Det. for Def-Var'!E20","v":149959.48000000001},1.0145,68716214.299060002]
["LU_TC","Large Use Service Classification","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",1.3178000000000001,{"$f":"F24","v":67734070.280000001},{"$f":"G24","v":149959.48000000001},1.0145,68716214.299060002]
["USL_TN","Unmetered Scattered Load Service Classification","Retail Transmission Rate – Network Service Rate","$/kWh",6.8999999999999999E-3,{"$f":"'4. Billing Det. for Def-Var'!D21","v":13630753.27},0,1.0368999999999999,14133728.065662999]
["USL_TC","Unmetered Scattered Load Service Classification","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.5000000000000001E-3,{"$f":"F26","v":13630753.27},0,1.0368999999999999,14133728.065662999]
["SEN_TN","Sentinel Lighting Service Classification","Retail Transmission Rate – Network Service Rate","$/kW",2.2743000000000002,{"$f":"'4. Billing Det. for Def-Var'!D23","v":314901.3},{"$f":"'4. Billing Det. for Def-Var'!E23","v":858},1.0368999999999999,326521.15796999994]
["SEN_TC","Sentinel Lighting Service Classification","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0.93359999999999999,{"$f":"F28","v":314901.3},{"$f":"G28","v":858},1.0368999999999999,326521.15796999994]
["SL_TN","Street Lighting Service Classification","Retail Transmission Rate – Network Service Rate","$/kW",2.9430999999999998,{"$f":"'4. Billing Det. for Def-Var'!D24","v":52846039.32},{"$f":"'4. Billing Det. for Def-Var'!E24","v":148246.60999999999},1.0368999999999999,54796058.170907997]
["SL_TC","Street Lighting Service Classification","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.3520000000000001,{"$f":"F30","v":52846039.32},{"$f":"G30","v":148246.60999999999},1.0368999999999999,54796058.170907997]

{"sheet":"12. RTSR-UTRs & Sub-Tx","index":18,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,1,8,7],[11,4,11,5],[13,4,13,5],[15,4,15,5],[17,4,17,5],[19,4,19,5],[22,4,22,5],[37,4,37,5],[41,4,41,5],[43,4,43,5],[45,4,45,5],[47,4,47,5],[58,4,58,5],[60,4,60,5],[62,4,62,5],[49,4,49,5],[67,4,67,5],[66,4,66,5],[64,4,64,5],[56,4,56,5],[52,4,52,5]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2016,null,null,2017,null,2018]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.66,null,null,3.66,null,3.61]
[]
[null,"Line Connection Service Rate","kW",null,0.87,null,null,0.87,null,0.95]
[]
[null,"Transformation Connection Service Rate","kW",null,2.02,null,null,2.02,null,2.34]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,2016,null,null,2017,null,2018]
[null,null,null,null,"2016-01-01","Feb - Dec 2016",null,"Jan - Dec 2017"]
[]
[]
[null,"Rate Description",null,null,"Rate","Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.4121000000000001,3.3395999999999999,null,3.1941999999999999,null,{"$f":"H29","v":3.1941999999999999}]
[]
[null,"Line Connection Service Rate","kW",null,0.78790000000000004,0.77910000000000001,null,0.77100000000000002,null,{"$f":"H31","v":0.77100000000000002}]
[]
[null,"Transformation Connection Service Rate","kW",null,1.8018000000000001,1.7713000000000001,null,1.7493000000000001,null,{"$f":"H33","v":1.7493000000000001}]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E33,E31)","v":2.5897000000000001},2.5504000000000002,null,{"$f":"SUM(H33,H31)","v":2.5203000000000002},null,{"$f":"H35","v":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,2016,null,null,2017,null,2018]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"F48+F46","v":0},null,null,{"$f":"H48+H46","v":0},null,{"$f":"J48+J46","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,2016,null,null,2017,null,2018]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"F63+F61","v":0},null,null,{"$f":"H63+H61","v":0},null,{"$f":"J63+J61","v":0}]
[]
[null,null,null,null,"Historical 2016",null,null,"Current 2017",null,"Forecast 2018"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"13. RTSR-Historic Wholesale","index":19,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[[52,3,52,5],[52,7,52,9],[52,11,52,13],[71,3,71,5],[71,7,71,9],[71,11,71,13],[90,3,90,5],[90,7,90,9],[90,11,90,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[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]]}
["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,1103965,{"$f":"IF(D19<>0,F19/D19,0)","v":3.6599999999999997},4040511.9,null,1208258,{"$f":"IF(H19<>0,J19/H19,0)","v":0.87},1051184.46,null,331871,{"$f":"IF(L19<>0,N19/L19,0)","v":2.02},670379.42000000004,null,{"$f":"J19+N19","v":1721563.88}]
[null,"February",null,1121010,3.66,4102896.6,null,1228518,0.86999999999999988,1068810.6599999999,null,347984,2.02,702927.68,null,1771738.3399999999]
[null,"March",null,1128506,3.66,4130331.96,null,1182828,0.87,1029060.36,null,340155,2.02,687113.1,null,1716173.46]
[null,"April",null,999526,3.66,3658265.16,null,1128514.6896551724,0.87,981807.78,null,301437,2.02,608902.74,null,1590710.52]
[null,"May",null,1231944,3.66,4508915.04,null,1374680,0.87000000000000011,1195971.6000000001,null,373175,2.02,753813.5,null,1949785.1]
[null,"June",null,1535794,3.66,5621006.04,null,1628403.0000000002,0.86999999999999988,1416710.61,null,493828,2.02,997532.56,null,2414243.17]
[null,"July",null,1556405,3.6599999999999997,5696442.2999999998,null,1642181,0.87,1428697.47,null,460646,2.02,930504.92,null,2359202.39]
[null,"August",null,1567921.9999999998,3.66,5738594.5199999996,null,1675437,0.87,1457630.19,null,458434,2.02,926036.68,null,2383666.87]
[null,"September",null,1590878.9999999998,3.66,5822617.1399999997,null,1637327,0.87,1424474.49,null,448575,2.02,906121.5,null,2330595.9900000002]
[null,"October",null,1018779.9999999999,3.66,3728734.8,null,1130547,0.87,983575.89,null,292774,2.02,591403.48,null,1574979.37]
[null,"November",null,1049217,3.66,3840134.22,null,1143767,0.87,995077.29,null,313982,2.02,634243.64,null,1629320.9300000002]
[null,"December",null,1082939,3.66,3963556.74,null,1153228,0.87,1003308.36,null,324636,2.02,655764.72,null,1659073.08]
[]
[null,"Total",null,{"$f":"SUM(D19:D30)","v":14986887},{"$f":"IF(D32<>0,F32/D32,0)","v":3.6599999999999997},{"$f":"SUM(F19:F30)","v":54852006.419999994},null,{"$f":"SUM(H19:H30)","v":16133688.689655174},{"$f":"IF(H32<>0,J32/H32,0)","v":0.87},{"$f":"SUM(J19:J30)","v":14036309.16},null,{"$f":"SUM(L19:L30)","v":4487497},{"$f":"IF(L32<>0,N32/L32,0)","v":2.0200000000000005},{"$f":"SUM(N19:N30)","v":9064743.9400000013},null,{"$f":"SUM(P19:P30)","v":23101053.100000001}]
[]
[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,197813.99999999997,{"$f":"IF(D38<>0,F38/D38,0)","v":3.4121000030331525},674961.14999999991,null,201119.05999999997,{"$f":"IF(H38<>0,J38/H38,0)","v":0.78790006277873426},158461.72,null,201119.05999999997,{"$f":"IF(L38<>0,N38/L38,0)","v":1.8018000879677942},362376.34,null,{"$f":"J38+N38","v":520838.06000000006}]
[null,"February",null,192862.72,{"$f":"IF(D39<>0,F39/D39,0)","v":3.3396002607450517},644084.3899999999,null,193046.86000000002,0.77910000711744276,150402.81,null,193046.86000000002,1.7713000356493753,341943.91,null,{"$f":"J39+N39","v":492346.72}]
[null,"March",null,186856.06000000003,3.3395999037976076,624024.4800000001,null,187779.31000000003,0.77909994450400299,146298.85,null,187779.31000000003,1.7712998838902962,332613.46999999997,null,478912.31999999995]
[null,"April",null,173252.66999999998,3.3395997879859514,578594.57999999996,null,177299.52,0.77909990957674347,138134.04,null,177299.52,1.771299775656471,314050.59999999998,null,452184.64]
[null,"May",null,229685.56,3.3395999295732834,767057.88000000012,null,237621.36000000002,0.77910003545135831,185130.81,null,237621.36000000002,1.7713000211765473,420898.72,null,606029.53]
[null,"June",null,274117.87,3.3395997860336499,915443.97999999986,null,274117.87,0.77909995433716162,213565.22,null,274117.87,1.7712998791359353,485544.95,null,699110.17]
[null,"July",null,272076.16000000003,3.339600242814365,908625.6100000001,null,272076.16000000003,0.77910005051526732,211974.55,null,272076.16000000003,1.7713000653934543,481928.52,null,693903.07000000007]
[null,"August",null,275683.18999999994,3.3395996324621757,920671.48,null,275683.18999999994,0.77909995165102397,214784.76,null,275683.18999999994,1.7712998750486022,488317.6,null,703102.36]
[null,"September",null,272684.14999999997,3.339600119772272,910656.02,null,272684.14999999997,0.7791000320333985,212448.23,null,272684.14999999997,1.7713000920662241,483005.46,null,695453.69000000006]
[null,"October",null,205141.78,3.3395999098769633,685091.46999999986,null,206258.93,0.77910003702627573,160696.34,null,206258.93,1.7713000353487727,365346.45,null,526042.79]
[null,"November",null,221652.66999999998,3.3395999696281571,740231.24999999988,null,221732.63,0.77909999083129988,172751.89,null,221732.63,1.7712999209904288,392754.99,null,565506.88]
[null,"December",null,233549.07,3.3395998965014071,779960.45,null,233585.23,0.77909994566009155,181986.24,null,233585.23,1.7712999233727234,413749.5,null,595735.74]
[]
[null,"Total",null,{"$f":"SUM(D38:D49)","v":2735375.8999999994},{"$f":"IF(D51<>0,F51/D51,0)","v":3.3448429299973004},{"$f":"SUM(F38:F49)","v":9149402.7400000002},null,{"$f":"SUM(H38:H49)","v":2753004.27},{"$f":"IF(H51<>0,J51/H51,0)","v":0.77974287341007287},{"$f":"SUM(J38:J49)","v":2146635.46},null,{"$f":"SUM(L38:L49)","v":2753004.27},{"$f":"IF(L51<>0,N51/L51,0)","v":1.7735281282364301},{"$f":"SUM(N38:N49)","v":4882530.51},null,{"$f":"SUM(P38:P49)","v":7029165.9700000016}]
[]
[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,{"$f":"D19+D38+D57+D76","v":1301779},{"$f":"IF(D95<>0,F95/D95,0)","v":3.6223299423327613},{"$f":"F19+F38+F57+F76","v":4715473.05},null,{"$f":"H19+H38+H57+H76","v":1409377.06},{"$f":"IF(H95<>0,J95/H95,0)","v":0.85828428341241758},{"$f":"J19+J38+J57+J76","v":1209646.18},null,{"$f":"L19+L38+L57+L76","v":532990.05999999994},{"$f":"IF(L95<>0,N95/L95,0)","v":1.9376642033436799},{"$f":"N19+N38+N57+N76","v":1032755.76},null,{"$f":"J95+N95","v":2242401.94}]
[null,"February",null,{"$f":"D20+D39+D58+D77","v":1313872.72},3.6129686823850031,{"$f":"F20+F39+F58+F77","v":4746980.99},null,{"$f":"H20+H39+H58+H77","v":1421564.86},0.85765588634485512,{"$f":"J20+J39+J58+J77","v":1219213.47},null,{"$f":"L20+L39+L58+L77","v":541030.86},1.9312606123798559,{"$f":"N20+N39+N58+N77","v":1044871.5900000001},null,2264085.06]
[null,"March",null,1315362.06,3.6144850034674105,4754356.4400000004,null,1370607.31,0.85754628727319415,1175359.21,null,527934.31000000006,1.9315406305000329,1019726.57,null,2195085.7799999998]
[null,"April",null,1172778.67,3.6126678020158742,4236859.74,null,1305814.2096551724,0.85765785953251661,1119941.82,null,478736.52,1.9278941577300179,922953.34,null,2042895.1600000001]
[null,"May",null,1461629.56,3.609651216960883,5275972.92,null,1612301.36,0.85660314148714733,1381102.4100000001,null,610796.36,1.9232469230825147,1174712.22,null,2555814.63]
[null,"June",null,1809911.87,3.6114741984647014,6536450.0199999996,null,1902520.87,0.85690299418371163,1630275.83,null,767945.87,1.9312266240848459,1483077.51,null,3113353.34]
[null,"July",null,1828481.1600000001,3.6123248379545783,6605067.9100000001,null,1914257.1600000001,0.85708025770163498,1640672.02,null,732722.16,1.9276521403419815,1412433.44,null,3053105.46]
[null,"August",null,1843605.1899999997,3.6120889852778082,6659266,null,1951120.19,0.85715629338036836,1672414.95,null,734117.19,1.9266055873177417,1414354.28,null,3086769.23]
[null,"September",null,1863563.1499999997,3.6131177846052607,6733273.1600000001,null,1910011.15,0.85702259905655531,1636922.72,null,721259.14999999991,1.9259748177891403,1389126.96,null,3026049.6799999997]
[null,"October",null,1223921.7799999998,3.6062976753301998,4413826.2699999996,null,1336805.93,0.85597483099136162,1144272.23,null,499032.93,1.9172080086979428,956749.92999999993,null,2101022.16]
[null,"November",null,1270869.67,3.6041189573750705,4580365.47,null,1365499.63,0.85523947011248935,1167829.1800000002,null,535714.63,1.9170628773009242,1026998.63,null,2194827.81]
[null,"December",null,1316488.07,3.603160027116691,4743517.1900000004,null,1386813.23,0.85468942346331678,1185294.6000000001,null,558221.23,1.9159325416555726,1069514.22,null,2254808.8200000003]
[]
[null,"Total",null,{"$f":"SUM(D95:D106)","v":17722262.899999999},{"$f":"IF(D108<>0,F108/D108,0)","v":3.6113564910494587},{"$f":"SUM(F95:F106)","v":64001409.159999996},null,{"$f":"SUM(H95:H106)","v":18886692.959655173},{"$f":"IF(H108<>0,J108/H108,0)","v":0.85684373937614233},{"$f":"SUM(J95:J106)","v":16182944.619999999},null,{"$f":"SUM(L95:L106)","v":7240501.2699999996},{"$f":"IF(L108<>0,N108/L108,0)","v":1.926285754245852},{"$f":"SUM(N95:N106)","v":13947274.449999999},null,{"$f":"SUM(P95:P106)","v":30130219.07}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'12. RTSR-UTRs & Sub-Tx'!F68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P108+P110","v":30130219.07}]

{"sheet":"14. RTSR-Current Wholesale","index":20,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[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],[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]]}
["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,{"$f":"'13. RTSR-Historic Wholesale'!D19","v":1103965},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H16","v":3.66},{"$f":"D20*E20","v":4040511.9000000004},null,{"$f":"'13. RTSR-Historic Wholesale'!H19","v":1208258},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H18","v":0.87},{"$f":"H20*I20","v":1051184.46},null,{"$f":"'13. RTSR-Historic Wholesale'!L19","v":331871},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H20","v":2.02},{"$f":"L20*M20","v":670379.42000000004},null,{"$f":"J20+N20","v":1721563.88}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D20","v":1121010},{"$f":"E20","v":3.66},{"$f":"D21*E21","v":4102896.6},null,{"$f":"'13. RTSR-Historic Wholesale'!H20","v":1228518},{"$f":"I20","v":0.87},{"$f":"H21*I21","v":1068810.6599999999},null,{"$f":"'13. RTSR-Historic Wholesale'!L20","v":347984},{"$f":"M20","v":2.02},{"$f":"L21*M21","v":702927.68},null,1771738.3399999999]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D21","v":1128506},{"$f":"E21","v":3.66},4130331.96,null,{"$f":"'13. RTSR-Historic Wholesale'!H21","v":1182828},{"$f":"I21","v":0.87},1029060.36,null,{"$f":"'13. RTSR-Historic Wholesale'!L21","v":340155},{"$f":"M21","v":2.02},687113.1,null,1716173.46]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D22","v":999526},3.66,3658265.16,null,{"$f":"'13. RTSR-Historic Wholesale'!H22","v":1128514.6896551724},0.87,981807.78,null,{"$f":"'13. RTSR-Historic Wholesale'!L22","v":301437},2.02,608902.74,null,1590710.52]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D23","v":1231944},3.66,4508915.04,null,{"$f":"'13. RTSR-Historic Wholesale'!H23","v":1374680},0.87,1195971.6000000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L23","v":373175},2.02,753813.5,null,1949785.1]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D24","v":1535794},3.66,5621006.04,null,{"$f":"'13. RTSR-Historic Wholesale'!H24","v":1628403.0000000002},0.87,1416710.61,null,{"$f":"'13. RTSR-Historic Wholesale'!L24","v":493828},2.02,997532.56,null,2414243.17]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D25","v":1556405},3.66,5696442.2999999998,null,{"$f":"'13. RTSR-Historic Wholesale'!H25","v":1642181},0.87,1428697.47,null,{"$f":"'13. RTSR-Historic Wholesale'!L25","v":460646},2.02,930504.92,null,2359202.39]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D26","v":1567921.9999999998},3.66,5738594.5199999996,null,{"$f":"'13. RTSR-Historic Wholesale'!H26","v":1675437},0.87,1457630.19,null,{"$f":"'13. RTSR-Historic Wholesale'!L26","v":458434},2.02,926036.68,null,2383666.87]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D27","v":1590878.9999999998},3.66,5822617.1399999997,null,{"$f":"'13. RTSR-Historic Wholesale'!H27","v":1637327},0.87,1424474.49,null,{"$f":"'13. RTSR-Historic Wholesale'!L27","v":448575},2.02,906121.5,null,2330595.9900000002]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D28","v":1018779.9999999999},3.66,3728734.8,null,{"$f":"'13. RTSR-Historic Wholesale'!H28","v":1130547},0.87,983575.89,null,{"$f":"'13. RTSR-Historic Wholesale'!L28","v":292774},2.02,591403.48,null,1574979.37]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D29","v":1049217},3.66,3840134.22,null,{"$f":"'13. RTSR-Historic Wholesale'!H29","v":1143767},0.87,995077.29,null,{"$f":"'13. RTSR-Historic Wholesale'!L29","v":313982},2.02,634243.64,null,1629320.9300000002]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D30","v":1082939},3.66,3963556.74,null,{"$f":"'13. RTSR-Historic Wholesale'!H30","v":1153228},0.87,1003308.36,null,{"$f":"'13. RTSR-Historic Wholesale'!L30","v":324636},2.02,655764.72,null,1659073.08]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":14986887},{"$f":"IF(D33<>0,F33/D33,0)","v":3.6599999999999997},{"$f":"SUM(F20:F31)","v":54852006.419999994},null,{"$f":"SUM(H20:H31)","v":16133688.689655174},{"$f":"IF(H33<>0,J33/H33,0)","v":0.87},{"$f":"SUM(J20:J31)","v":14036309.16},null,{"$f":"SUM(L20:L31)","v":4487497},{"$f":"IF(L33<>0,N33/L33,0)","v":2.0200000000000005},{"$f":"SUM(N20:N31)","v":9064743.9400000013},null,{"$f":"SUM(P20:P31)","v":23101053.100000001}]
[]
[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,{"$f":"'13. RTSR-Historic Wholesale'!D38","v":197813.99999999997},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H29","v":3.1941999999999999},{"$f":"D39*E39","v":631857.47879999992},null,{"$f":"'13. RTSR-Historic Wholesale'!H38","v":201119.05999999997},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H31","v":0.77100000000000002},{"$f":"H39*I39","v":155062.79525999998},null,{"$f":"'13. RTSR-Historic Wholesale'!L38","v":201119.05999999997},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H33","v":1.7493000000000001},{"$f":"L39*M39","v":351817.57165799994},null,{"$f":"J39+N39","v":506880.36691799993}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D39","v":192862.72},{"$f":"E39","v":3.1941999999999999},{"$f":"D40*E40","v":616042.10022399994},null,{"$f":"'13. RTSR-Historic Wholesale'!H39","v":193046.86000000002},{"$f":"I39","v":0.77100000000000002},{"$f":"H40*I40","v":148839.12906000001},null,{"$f":"'13. RTSR-Historic Wholesale'!L39","v":193046.86000000002},{"$f":"M39","v":1.7493000000000001},{"$f":"L40*M40","v":337696.87219800003},null,486536.00125800003]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D40","v":186856.06000000003},{"$f":"E40","v":3.1941999999999999},596855.62685200002,null,{"$f":"'13. RTSR-Historic Wholesale'!H40","v":187779.31000000003},{"$f":"I40","v":0.77100000000000002},144777.84801000002,null,{"$f":"'13. RTSR-Historic Wholesale'!L40","v":187779.31000000003},{"$f":"M40","v":1.7493000000000001},328482.34698300005,null,473260.19499300007]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D41","v":173252.66999999998},3.1941999999999999,553403.67851399991,null,{"$f":"'13. RTSR-Historic Wholesale'!H41","v":177299.52},0.77100000000000002,136697.92992,null,{"$f":"'13. RTSR-Historic Wholesale'!L41","v":177299.52},{"$f":"M41","v":1.7493000000000001},310150.05033599999,null,446847.98025599995]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D42","v":229685.56},3.1941999999999999,733661.61575200001,null,{"$f":"'13. RTSR-Historic Wholesale'!H42","v":237621.36000000002},0.77100000000000002,183206.06856000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L42","v":237621.36000000002},1.7493000000000001,415671.04504800006,null,598877.1136080001]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D43","v":274117.87},3.1941999999999999,875587.30035399995,null,{"$f":"'13. RTSR-Historic Wholesale'!H43","v":274117.87},0.77100000000000002,211344.87776999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L43","v":274117.87},1.7493000000000001,479514.389991,null,690859.26776099997]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D44","v":272076.16000000003},3.1941999999999999,869065.67027200013,null,{"$f":"'13. RTSR-Historic Wholesale'!H44","v":272076.16000000003},0.77100000000000002,209770.71936000002,null,{"$f":"'13. RTSR-Historic Wholesale'!L44","v":272076.16000000003},1.7493000000000001,475942.82668800006,null,685713.54604800011]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D45","v":275683.18999999994},3.1941999999999999,880587.24549799983,null,{"$f":"'13. RTSR-Historic Wholesale'!H45","v":275683.18999999994},0.77100000000000002,212551.73948999995,null,{"$f":"'13. RTSR-Historic Wholesale'!L45","v":275683.18999999994},1.7493000000000001,482252.60426699993,null,694804.34375699982]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D46","v":272684.14999999997},3.1941999999999999,871007.71192999987,null,{"$f":"'13. RTSR-Historic Wholesale'!H46","v":272684.14999999997},0.77100000000000002,210239.47964999996,null,{"$f":"'13. RTSR-Historic Wholesale'!L46","v":272684.14999999997},1.7493000000000001,477006.38359499996,null,687245.8632449999]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D47","v":205141.78},3.1941999999999999,655263.87367599993,null,{"$f":"'13. RTSR-Historic Wholesale'!H47","v":206258.93},0.77100000000000002,159025.63503,null,{"$f":"'13. RTSR-Historic Wholesale'!L47","v":206258.93},1.7493000000000001,360808.74624900002,null,519834.38127900002]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D48","v":221652.66999999998},3.1941999999999999,708002.95851399994,null,{"$f":"'13. RTSR-Historic Wholesale'!H48","v":221732.63},0.77100000000000002,170955.85773000002,null,{"$f":"'13. RTSR-Historic Wholesale'!L48","v":221732.63},1.7493000000000001,387876.88965900004,null,558832.74738900003]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D49","v":233549.07},3.1941999999999999,746002.43939399999,null,{"$f":"'13. RTSR-Historic Wholesale'!H49","v":233585.23},0.77100000000000002,180094.21233000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L49","v":233585.23},1.7493000000000001,408610.64283900004,null,588704.8551690001]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":2735375.8999999994},{"$f":"IF(D52<>0,F52/D52,0)","v":3.1942000000000008},{"$f":"SUM(F39:F50)","v":8737337.6997800004},null,{"$f":"SUM(H39:H50)","v":2753004.27},{"$f":"IF(H52<>0,J52/H52,0)","v":0.77099999999999991},{"$f":"SUM(J39:J50)","v":2122566.2921699998},null,{"$f":"SUM(L39:L50)","v":2753004.27},{"$f":"IF(L52<>0,N52/L52,0)","v":1.7492999999999996},{"$f":"SUM(N39:N50)","v":4815830.3695109989},null,{"$f":"SUM(P39:P50)","v":6938396.6616810001}]
[]
[null,{"$f":"'[1]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,{"$f":"'13. RTSR-Historic Wholesale'!D57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H44","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H46","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H48","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D58","v":0},{"$f":"E58","v":0},{"$f":"D59*E59","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H58","v":0},{"$f":"I58","v":0},{"$f":"H59*I59","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L58","v":0},{"$f":"M58","v":0},{"$f":"L59*M59","v":0},null,0]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D59","v":0},{"$f":"E59","v":0},0,null,{"$f":"'13. RTSR-Historic Wholesale'!H59","v":0},{"$f":"I59","v":0},0,null,{"$f":"'13. RTSR-Historic Wholesale'!L59","v":0},{"$f":"M59","v":0},0,null,0]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D60","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H60","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L60","v":0},0,0,null,0]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D61","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H61","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L61","v":0},0,0,null,0]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D62","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H62","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L62","v":0},0,0,null,0]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D63","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H63","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L63","v":0},0,0,null,0]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D64","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H64","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L64","v":0},0,0,null,0]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D65","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H65","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L65","v":0},0,0,null,0]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D66","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H66","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L66","v":0},0,0,null,0]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D67","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H67","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L67","v":0},0,0,null,0]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D68","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H68","v":0},0,0,null,{"$f":"'13. 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,{"$f":"'[1]12. RTSR - Historical Wholesale'!B72","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'13. RTSR-Historic Wholesale'!D76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H59","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H61","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!H63","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":0}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D77","v":0},{"$f":"E77","v":0},{"$f":"D78*E78","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H77","v":0},{"$f":"I77","v":0},{"$f":"H78*I78","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L77","v":0},{"$f":"M77","v":0},{"$f":"L78*M78","v":0},null,0]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D78","v":0},{"$f":"E78","v":0},0,null,{"$f":"'13. RTSR-Historic Wholesale'!H78","v":0},{"$f":"I78","v":0},0,null,{"$f":"'13. RTSR-Historic Wholesale'!L78","v":0},{"$f":"M78","v":0},0,null,0]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D79","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H79","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L79","v":0},{"$f":"M79","v":0},0,null,0]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D80","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H80","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L80","v":0},0,0,null,0]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D81","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H81","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L81","v":0},0,0,null,0]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D82","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H82","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L82","v":0},0,0,null,0]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D83","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H83","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L83","v":0},0,0,null,0]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D84","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H84","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L84","v":0},0,0,null,0]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D85","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H85","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L85","v":0},0,0,null,0]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D86","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H86","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L86","v":0},0,0,null,0]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D87","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H87","v":0},0,0,null,{"$f":"'13. 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,{"$f":"D20+D39+D58+D77","v":1301779},{"$f":"IF(D96<>0,F96/D96,0)","v":3.5892185837995543},{"$f":"F20+F39+F58+F77","v":4672369.3788000001},null,{"$f":"H20+H39+H58+H77","v":1409377.06},{"$f":"IF(H96<>0,J96/H96,0)","v":0.8558726330198676},{"$f":"J20+J39+J58+J77","v":1206247.25526},null,{"$f":"L20+L39+L58+L77","v":532990.05999999994},{"$f":"IF(L96<>0,N96/L96,0)","v":1.9178537619594636},{"$f":"N20+N39+N58+N77","v":1022196.991658},null,{"$f":"J96+N96","v":2228444.2469180003}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":1313872.72},3.591625450769691,{"$f":"F21+F40+F59+F78","v":4718938.700224},null,{"$f":"H21+H40+H59+H78","v":1421564.86},0.85655591476846138,{"$f":"J21+J40+J59+J78","v":1217649.7890599999},null,{"$f":"L21+L40+L59+L78","v":541030.86},1.9234107130192168,{"$f":"N21+N40+N59+N78","v":1040624.552198},null,2258274.3412579997]
[null,"March",null,1315362.06,3.5938299656081001,4727187.5868520001,null,1370607.31,0.85643655877626967,1173838.2080099999,null,527934.31000000006,1.9237155603374214,1015595.446983,null,2189433.654993]
[null,"April",null,1172778.67,3.5911881297380694,4211668.8385140002,null,1305814.2096551724,0.85655807820881724,1118505.7099200001,null,478736.52,1.919746566098613,919052.79033600003,null,2037558.5002560001]
[null,"May",null,1461629.56,3.5868025655912432,5242576.6557520004,null,1612301.36,0.85540935632529647,1379177.6685600001,null,610796.36,1.9146881377092688,1169484.5450480001,null,2548662.2136080004]
[null,"June",null,1809911.87,3.5894528612346188,6496593.3403540002,null,1902520.87,0.85573594142491582,1628055.48777,null,767945.87,1.9233737789240277,1477046.9499910001,null,3105102.4377610004]
[null,"July",null,1828481.1600000001,3.5906894278702874,6565507.9702719999,null,1914257.1600000001,0.85592898571684062,1638468.18936,null,732722.16,1.9194830229892326,1406447.7466880002,null,3044915.9360480001]
[null,"August",null,1843605.1899999997,3.5903466758509182,6619181.7654979993,null,1951120.19,0.85601181211189248,1670181.92949,null,734117.19,1.9183439693967663,1408289.2842669999,null,3078471.2137569999]
[null,"September",null,1863563.1499999997,3.5918422468967584,6693624.8519299999,null,1910011.15,0.85586619201149683,1634713.9696499999,null,721259.14999999991,1.9176573130406736,1383127.883595,null,3017841.8532449999]
[null,"October",null,1223921.7799999998,3.5819271666821719,4383998.673676,null,1336805.93,0.85472505723399972,1142601.5250300001,null,499032.93,1.9081150140713161,952212.22624900006,null,2094813.7512790002]
[null,"November",null,1270869.67,3.5787597153955213,4548137.178514,null,1365499.63,0.85392417699153844,1166033.1477300001,null,535714.63,1.9079570958497063,1022120.529659,null,2188153.6773890001]
[null,"December",null,1316488.07,3.5773656341557278,4709559.1793940002,null,1386813.23,0.85332512463123811,1183402.5723299999,null,558221.23,1.9067267700280768,1064375.3628390001,null,2247777.9351690002]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":17722262.899999999},{"$f":"IF(D109<>0,F109/D109,0)","v":3.5881052255341501},{"$f":"SUM(F96:F107)","v":63589344.119779997},null,{"$f":"SUM(H96:H107)","v":18886692.959655173},{"$f":"IF(H109<>0,J109/H109,0)","v":0.85556934115929129},{"$f":"SUM(J96:J107)","v":16158875.452170001},null,{"$f":"SUM(L96:L107)","v":7240501.2699999996},{"$f":"IF(L109<>0,N109/L109,0)","v":1.9170736654688825},{"$f":"SUM(N96:N107)","v":13880574.309510998},null,{"$f":"SUM(P96:P107)","v":30039449.761681005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'12. RTSR-UTRs & Sub-Tx'!F68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P109+P111","v":30039449.761681005}]

{"sheet":"15. RTSR-Forecast Wholesale","index":21,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[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],[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]]}
["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,{"$f":"'13. RTSR-Historic Wholesale'!D19","v":1103965},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J16","v":3.61},{"$f":"D20*E20","v":3985313.65},null,{"$f":"'13. RTSR-Historic Wholesale'!H19","v":1208258},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J18","v":0.95},{"$f":"H20*I20","v":1147845.0999999999},null,{"$f":"'13. RTSR-Historic Wholesale'!L19","v":331871},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J20","v":2.34},{"$f":"L20*M20","v":776578.1399999999},null,{"$f":"J20+N20","v":1924423.2399999998}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D20","v":1121010},{"$f":"E20","v":3.61},4046846.1,null,{"$f":"'13. RTSR-Historic Wholesale'!H20","v":1228518},{"$f":"I20","v":0.95},1167092.0999999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L20","v":347984},{"$f":"M20","v":2.34},814282.55999999994,null,1981374.6599999997]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D21","v":1128506},3.61,4073906.6599999997,null,{"$f":"'13. RTSR-Historic Wholesale'!H21","v":1182828},0.95,1123686.5999999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L21","v":340155},2.34,795962.7,null,1919649.2999999998]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D22","v":999526},3.61,3608288.86,null,{"$f":"'13. RTSR-Historic Wholesale'!H22","v":1128514.6896551724},0.95,1072088.9551724137,null,{"$f":"'13. RTSR-Historic Wholesale'!L22","v":301437},2.34,705362.58,null,1777451.5351724136]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D23","v":1231944},3.61,4447317.84,null,{"$f":"'13. RTSR-Historic Wholesale'!H23","v":1374680},0.95,1305946,null,{"$f":"'13. RTSR-Historic Wholesale'!L23","v":373175},2.34,873229.5,null,2179175.5]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D24","v":1535794},3.61,5544216.3399999999,null,{"$f":"'13. RTSR-Historic Wholesale'!H24","v":1628403.0000000002},0.95,1546982.85,null,{"$f":"'13. RTSR-Historic Wholesale'!L24","v":493828},2.34,1155557.52,null,2702540.37]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D25","v":1556405},3.61,5618622.0499999998,null,{"$f":"'13. RTSR-Historic Wholesale'!H25","v":1642181},0.95,1560071.95,null,{"$f":"'13. RTSR-Historic Wholesale'!L25","v":460646},2.34,1077911.6399999999,null,2637983.59]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D26","v":1567921.9999999998},3.61,5660198.419999999,null,{"$f":"'13. RTSR-Historic Wholesale'!H26","v":1675437},0.95,1591665.15,null,{"$f":"'13. RTSR-Historic Wholesale'!L26","v":458434},2.34,1072735.5599999998,null,2664400.71]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D27","v":1590878.9999999998},3.61,5743073.1899999985,null,{"$f":"'13. RTSR-Historic Wholesale'!H27","v":1637327},0.95,1555460.65,null,{"$f":"'13. RTSR-Historic Wholesale'!L27","v":448575},2.34,1049665.5,null,2605126.15]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D28","v":1018779.9999999999},3.61,3677795.7999999993,null,{"$f":"'13. RTSR-Historic Wholesale'!H28","v":1130547},0.95,1074019.6499999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L28","v":292774},2.34,685091.15999999992,null,1759110.8099999998]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D29","v":1049217},3.61,3787673.3699999996,null,{"$f":"'13. RTSR-Historic Wholesale'!H29","v":1143767},0.95,1086578.6499999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L29","v":313982},2.34,734717.88,null,1821296.5299999998]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D30","v":1082939},3.61,3909409.79,null,{"$f":"'13. RTSR-Historic Wholesale'!H30","v":1153228},0.95,1095566.5999999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L30","v":324636},2.34,759648.24,null,1855214.8399999999]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":14986887},{"$f":"IF(D33<>0,F33/D33,0)","v":3.6099999999999994},{"$f":"SUM(F20:F31)","v":54102662.069999993},null,{"$f":"SUM(H20:H31)","v":16133688.689655174},{"$f":"IF(H33<>0,J33/H33,0)","v":0.95},{"$f":"SUM(J20:J31)","v":15327004.255172415},null,{"$f":"SUM(L20:L31)","v":4487497},{"$f":"IF(L33<>0,N33/L33,0)","v":2.3400000000000003},{"$f":"SUM(N20:N31)","v":10500742.98},null,{"$f":"SUM(P20:P31)","v":25827747.235172413}]
[]
[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,{"$f":"'13. RTSR-Historic Wholesale'!D38","v":197813.99999999997},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J29","v":3.1941999999999999},{"$f":"D39*E39","v":631857.47879999992},null,{"$f":"'13. RTSR-Historic Wholesale'!H38","v":201119.05999999997},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J31","v":0.77100000000000002},{"$f":"H39*I39","v":155062.79525999998},null,{"$f":"'13. RTSR-Historic Wholesale'!L38","v":201119.05999999997},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J33","v":1.7493000000000001},{"$f":"L39*M39","v":351817.57165799994},null,{"$f":"J39+N39","v":506880.36691799993}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D39","v":192862.72},{"$f":"E39","v":3.1941999999999999},616042.10022399994,null,{"$f":"'13. RTSR-Historic Wholesale'!H39","v":193046.86000000002},{"$f":"I39","v":0.77100000000000002},148839.12906000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L39","v":193046.86000000002},{"$f":"M39","v":1.7493000000000001},337696.87219800003,null,486536.00125800003]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D40","v":186856.06000000003},3.1941999999999999,596855.62685200002,null,{"$f":"'13. RTSR-Historic Wholesale'!H40","v":187779.31000000003},0.77100000000000002,144777.84801000002,null,{"$f":"'13. RTSR-Historic Wholesale'!L40","v":187779.31000000003},1.7493000000000001,328482.34698300005,null,473260.19499300007]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D41","v":173252.66999999998},3.1941999999999999,553403.67851399991,null,{"$f":"'13. RTSR-Historic Wholesale'!H41","v":177299.52},0.77100000000000002,136697.92992,null,{"$f":"'13. RTSR-Historic Wholesale'!L41","v":177299.52},1.7493000000000001,310150.05033599999,null,446847.98025599995]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D42","v":229685.56},3.1941999999999999,733661.61575200001,null,{"$f":"'13. RTSR-Historic Wholesale'!H42","v":237621.36000000002},0.77100000000000002,183206.06856000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L42","v":237621.36000000002},1.7493000000000001,415671.04504800006,null,598877.1136080001]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D43","v":274117.87},3.1941999999999999,875587.30035399995,null,{"$f":"'13. RTSR-Historic Wholesale'!H43","v":274117.87},0.77100000000000002,211344.87776999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L43","v":274117.87},1.7493000000000001,479514.389991,null,690859.26776099997]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D44","v":272076.16000000003},3.1941999999999999,869065.67027200013,null,{"$f":"'13. RTSR-Historic Wholesale'!H44","v":272076.16000000003},0.77100000000000002,209770.71936000002,null,{"$f":"'13. RTSR-Historic Wholesale'!L44","v":272076.16000000003},1.7493000000000001,475942.82668800006,null,685713.54604800011]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D45","v":275683.18999999994},3.1941999999999999,880587.24549799983,null,{"$f":"'13. RTSR-Historic Wholesale'!H45","v":275683.18999999994},0.77100000000000002,212551.73948999995,null,{"$f":"'13. RTSR-Historic Wholesale'!L45","v":275683.18999999994},1.7493000000000001,482252.60426699993,null,694804.34375699982]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D46","v":272684.14999999997},3.1941999999999999,871007.71192999987,null,{"$f":"'13. RTSR-Historic Wholesale'!H46","v":272684.14999999997},0.77100000000000002,210239.47964999996,null,{"$f":"'13. RTSR-Historic Wholesale'!L46","v":272684.14999999997},1.7493000000000001,477006.38359499996,null,687245.8632449999]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D47","v":205141.78},3.1941999999999999,655263.87367599993,null,{"$f":"'13. RTSR-Historic Wholesale'!H47","v":206258.93},0.77100000000000002,159025.63503,null,{"$f":"'13. RTSR-Historic Wholesale'!L47","v":206258.93},1.7493000000000001,360808.74624900002,null,519834.38127900002]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D48","v":221652.66999999998},3.1941999999999999,708002.95851399994,null,{"$f":"'13. RTSR-Historic Wholesale'!H48","v":221732.63},0.77100000000000002,170955.85773000002,null,{"$f":"'13. RTSR-Historic Wholesale'!L48","v":221732.63},1.7493000000000001,387876.88965900004,null,558832.74738900003]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D49","v":233549.07},3.1941999999999999,746002.43939399999,null,{"$f":"'13. RTSR-Historic Wholesale'!H49","v":233585.23},0.77100000000000002,180094.21233000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L49","v":233585.23},1.7493000000000001,408610.64283900004,null,588704.8551690001]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":2735375.8999999994},{"$f":"IF(D52<>0,F52/D52,0)","v":3.1942000000000008},{"$f":"SUM(F39:F50)","v":8737337.6997800004},null,{"$f":"SUM(H39:H50)","v":2753004.27},{"$f":"IF(H52<>0,J52/H52,0)","v":0.77099999999999991},{"$f":"SUM(J39:J50)","v":2122566.2921699998},null,{"$f":"SUM(L39:L50)","v":2753004.27},{"$f":"IF(L52<>0,N52/L52,0)","v":1.7492999999999996},{"$f":"SUM(N39:N50)","v":4815830.3695109989},null,{"$f":"SUM(P39:P50)","v":6938396.6616810001}]
[]
[null,{"$f":"'[1]12. RTSR - Historical Wholesale'!B53","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'13. RTSR-Historic Wholesale'!D57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J44","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J46","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J48","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D58","v":0},{"$f":"E58","v":0},0,null,{"$f":"'13. RTSR-Historic Wholesale'!H58","v":0},{"$f":"I58","v":0},0,null,{"$f":"'13. RTSR-Historic Wholesale'!L58","v":0},{"$f":"M58","v":0},0,null,0]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D59","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H59","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L59","v":0},0,0,null,0]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D60","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H60","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L60","v":0},0,0,null,0]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D61","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H61","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L61","v":0},0,0,null,0]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D62","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H62","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L62","v":0},0,0,null,0]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D63","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H63","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L63","v":0},0,0,null,0]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D64","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H64","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L64","v":0},0,0,null,0]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D65","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H65","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L65","v":0},0,0,null,0]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D66","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H66","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L66","v":0},0,0,null,0]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D67","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H67","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L67","v":0},0,0,null,0]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D68","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H68","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L68","v":0},0,0,null,0]
[]
[null,"Total",null,{"$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":"'[1]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,{"$f":"'13. RTSR-Historic Wholesale'!D76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J59","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J61","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!J63","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":0}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D77","v":0},{"$f":"E77","v":0},0,null,{"$f":"'13. RTSR-Historic Wholesale'!H77","v":0},{"$f":"I77","v":0},0,null,{"$f":"'13. RTSR-Historic Wholesale'!L77","v":0},{"$f":"M77","v":0},0,null,0]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D78","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H78","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L78","v":0},0,0,null,0]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D79","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H79","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L79","v":0},0,0,null,0]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D80","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H80","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L80","v":0},0,0,null,0]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D81","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H81","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L81","v":0},0,0,null,0]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D82","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H82","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L82","v":0},0,0,null,0]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D83","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H83","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L83","v":0},0,0,null,0]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D84","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H84","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L84","v":0},0,0,null,0]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D85","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H85","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L85","v":0},0,0,null,0]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D86","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H86","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L86","v":0},0,0,null,0]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D87","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!H87","v":0},0,0,null,{"$f":"'13. RTSR-Historic Wholesale'!L87","v":0},0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'13. RTSR-Historic Wholesale'!L88","v":0}]
[null,"Total",null,{"$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":1301779},{"$f":"IF(D96<>0,F96/D96,0)","v":3.5468164172259655},{"$f":"F20+F39+F58+F77","v":4617171.1288000001},null,{"$f":"H20+H39+H58+H77","v":1409377.06},{"$f":"IF(H96<>0,J96/H96,0)","v":0.92445657889450805},{"$f":"J20+J39+J58+J77","v":1302907.8952599999},null,{"$f":"L20+L39+L58+L77","v":532990.05999999994},{"$f":"IF(L96<>0,N96/L96,0)","v":2.1171046072754152},{"$f":"N20+N39+N58+N77","v":1128395.7116579998},null,{"$f":"J96+N96","v":2431303.6069179997}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":1313872.72},3.5489649257836788,{"$f":"F21+F40+F59+F78","v":4662888.200224},null,{"$f":"H21+H40+H59+H78","v":1421564.86},0.9256920075106525,{"$f":"J21+J40+J59+J78","v":1315931.2290599998},null,{"$f":"L21+L40+L59+L78","v":541030.86},2.1292305437031818,{"$f":"N21+N40+N59+N78","v":1151979.4321979999},null,2467910.6612579999]
[null,"March",null,1315362.06,3.5509328031340659,4670762.2868519993,null,1370607.31,0.92547620223184124,1268464.4480099999,null,527934.31000000006,2.1298957572638151,1124445.0469829999,null,2392909.4949929998]
[null,"April",null,1172778.67,3.5485745477567394,4161692.5385139999,null,1305814.2096551724,0.9256959191856392,1208786.8850924138,null,478736.52,2.1212349338546383,1015512.6303359999,null,2224299.5154284136]
[null,"May",null,1461629.56,3.5446597397441799,5180979.4557520002,null,1612301.36,0.92361893719422272,1489152.06856,null,610796.36,2.1101968339300519,1288900.5450480001,null,2778052.6136079999]
[null,"June",null,1809911.87,3.5470255468041101,6419803.640354,null,1902520.87,0.92420942944504991,1758327.72777,null,767945.87,2.1291499490595607,1635071.9099910001,null,3393399.6377610001]
[null,"July",null,1828481.1600000001,3.548129377648058,6487687.7202719999,null,1914257.1600000001,0.92455846912438855,1769842.6693599999,null,732722.16,2.1206598510518635,1553854.4666879999,null,3323697.1360479998]
[null,"August",null,1843605.1899999997,3.5478234173868861,6540785.6654979987,null,1951120.19,0.92470822593968438,1804216.88949,null,734117.19,2.1181742989385657,1554988.1642669998,null,3359205.0537569998]
[null,"September",null,1863563.1499999997,3.5491584505360065,6614080.9019299988,null,1910011.15,0.92444493303088826,1765700.1296499998,null,721259.14999999991,2.1166759320765638,1526671.883595,null,3292372.0132449996]
[null,"October",null,1223921.7799999998,3.5403076769137973,4333059.673675999,null,1336805.93,0.92238166914026176,1233045.2850299999,null,499032.93,2.0958534865604963,1045899.906249,null,2278945.1912789997]
[null,"November",null,1270869.67,3.5374802268386811,4495676.3285139995,null,1365499.63,0.92093361294429643,1257534.50773,null,535714.63,2.0955088899830865,1122594.769659,null,2380129.2773890002]
[null,"December",null,1316488.07,3.5362357893558425,4655412.229394,null,1386813.23,0.9198504778686023,1275660.8123299999,null,558221.23,2.0928241708739743,1168258.8828390001,null,2443919.695169]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":17722262.899999999},{"$f":"IF(D109<>0,F109/D109,0)","v":3.545822569293902},{"$f":"SUM(F96:F107)","v":62839999.769779995},null,{"$f":"SUM(H96:H107)","v":18886692.959655173},{"$f":"IF(H109<>0,J109/H109,0)","v":0.92390820270215268},{"$f":"SUM(J96:J107)","v":17449570.547342412},null,{"$f":"SUM(L96:L107)","v":7240501.2699999996},{"$f":"IF(L109<>0,N109/L109,0)","v":2.1154023427871036},{"$f":"SUM(N96:N107)","v":15316573.349510999},null,{"$f":"SUM(P96:P107)","v":32766143.896853417}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'12. RTSR-UTRs & Sub-Tx'!J68","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":32766143.896853417}]

{"sheet":"16. RTSR-Rates to Forecast","index":22,"n_rows":63,"n_cols":11,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,1,8,2]]}
["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"]
[]
["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"},{"$f":"VLOOKUP(A17,RATES,4,FALSE)","v":8.2000000000000007E-3},{"$f":"VLOOKUP(A17,RTSR,9,FALSE)","v":2872901322.0711341},{"$f":"VLOOKUP(A17,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E17*F17), 0, ROUND(E17*F17, 2))","v":23557790.84},{"$f":"H17/SUM(H$17:H$24)","v":0.34248772463223393},{"$f":"I17*total_wholesale_TN","v":21778569.778439574},{"$f":"IF(ISERROR(J17/F17), 0, J17/F17)","v":7.5806884180550102E-3}]
["GSL_TN",{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",7.3000000000000001E-3,1073319241.7872338,0,{"$f":"IF(ISERROR(E18*F18), 0, ROUND(E18*F18, 2))","v":7835230.4699999997},{"$f":"H18/SUM(H$17:H$24)","v":0.11391009767703027},7243468.3999024294,{"$f":"IF(ISERROR(J18/F18), 0, J18/F18)","v":6.7486616450115932E-3}]
["GSG_TN","GENERAL SERVICE GREATER THAN 50 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",2.9268000000000001,2373987852.6443858,6491539.0688569993,{"$f":"IF(ISERROR(E19*G19), 0, ROUND(E19*G19, 2))","v":18999436.550000001},0.27621748734840201,{"$f":"I19*total_wholesale_TN","v":17564488.854898512},{"$f":"IF(ISERROR(J19/G19), 0, J19/G19)","v":2.7057510813057752}]
["GSGI_TN",{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate – Interval Metered","$/kW",3.0680999999999998,2404520323.8365874,5647087.148,{"$f":"IF(ISERROR(E20*G20), 0, ROUND(E20*G20, 2))","v":17325828.079999998},0.25188624335746357,16017281.007896399,{"$f":"IF(ISERROR(J20/G20), 0, J20/G20)","v":2.8363792851274057}]
["LU_TN",{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",3.5360999999999998,68716214.299060002,149959.48000000001,{"$f":"IF(ISERROR(E21*G21), 0, ROUND(E21*G21, 2))","v":530271.72},7.7091929397409085E-3,490222.52273096301,{"$f":"IF(ISERROR(J21/G21), 0, J21/G21)","v":3.269033226381973}]
["USL_TN",{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",6.8999999999999999E-3,14133728.065662999,0,{"$f":"IF(ISERROR(E22*F22), 0, ROUND(E22*F22, 2))","v":97522.72},1.4178041862921327E-3,90157.238296595096,6.3788717228560827E-3]
["SEN_TN",{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.2743000000000002,326521.15796999994,858,{"$f":"IF(ISERROR(E23*G23), 0, ROUND(E23*G23, 2))","v":1951.35},2.8369104132054076E-5,1803.9727250230592,{"$f":"IF(ISERROR(J23/G23), 0, J23/G23)","v":2.1025323135466891}]
["SL_TN",{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.9430999999999998,54796058.170907997,148246.60999999999,{"$f":"IF(ISERROR(E24*G24), 0, ROUND(E24*G24, 2))","v":436304.6},6.343080754705307E-3,403352.34489050956,2.7208200234090318]
[]
[]
[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"]
[]
["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"},{"$f":"VLOOKUP(A30,RATES,4,FALSE)","v":3.8E-3},{"$f":"VLOOKUP(A30,RTSR,9,FALSE)","v":2872901322.0711341},{"$f":"VLOOKUP(A30,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E30*F30), 0, ROUND(E30*F30, 2))","v":10917025.02},{"$f":"H30/SUM(H$30:H$37)","v":0.35436003278345701},{"$f":"I30*total_wholesale_LinePlus","v":10644780.402346291},{"$f":"IF(ISERROR(J30/F30), 0, J30/F30)","v":3.7052370440180129E-3}]
["GSL_TC",{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.3E-3,1073319241.7872338,0,{"$f":"IF(ISERROR(E31*F31), 0, ROUND(E31*F31, 2))","v":3541953.5},{"$f":"H31/SUM(H$30:H$37)","v":0.11496966949128422},3453625.6108005019,{"$f":"IF(ISERROR(J31/F31), 0, J31/F31)","v":3.2177058570660756E-3}]
["GSG_TC","GENERAL SERVICE GREATER THAN 50 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.2618,2373987852.6443858,6491539.0688569993,{"$f":"IF(ISERROR(E32*G32), 0, ROUND(E32*G32, 2))","v":8191024},0.26587568754789603,7986759.3589474186,{"$f":"IF(ISERROR(J32/G32), 0, J32/G32)","v":1.2303337119641939}]
["GSGI_TC","GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate – Interval Metered","$/kW",1.3652,2404520323.8365874,5647087.148,{"$f":"IF(ISERROR(E33*G33), 0, ROUND(E33*G33, 2))","v":7709403.3700000001},0.25024257303883091,7517149.2010337505,{"$f":"IF(ISERROR(J33/G33), 0, J33/G33)","v":1.331155160886097}]
["LU_TC","LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",1.3178000000000001,68716214.299060002,149959.48000000001,{"$f":"IF(ISERROR(E34*G34), 0, ROUND(E34*G34, 2))","v":197616.6},6.4145153763287173E-3,192688.51239275682,{"$f":"IF(ISERROR(J34/G34), 0, J34/G34)","v":1.2849371869838226}]
["USL_TC","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.5000000000000001E-3,14133728.065662999,0,{"$f":"IF(ISERROR(E35*F35), 0, ROUND(E35*F35, 2))","v":49468.05},1.6057029994544882E-3,48234.434584293602,3.4127184533482091E-3]
["SEN_TC","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0.93359999999999999,326521.15796999994,858,{"$f":"IF(ISERROR(E36*G36), 0, ROUND(E36*G36, 2))","v":801.03},2.6000949575595328E-5,781.05421853209691,{"$f":"IF(ISERROR(J36/G36), 0, J36/G36)","v":0.91031960201876094}]
["SL_TC","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.3520000000000001,54796058.170907997,148246.60999999999,{"$f":"IF(ISERROR(E37*G37), 0, ROUND(E37*G37, 2))","v":200429.42},6.5058178131728135E-3,195431.18735745412,1.3182843598073113]
[]
[]
[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"]
[]
["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"},{"$f":"K17","v":7.5806884180550102E-3},{"$f":"VLOOKUP(A43,RTSR,9,FALSE)","v":2872901322.0711341},{"$f":"VLOOKUP(A43,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E43*F43), 0, ROUND(E43*F43, 2))","v":21778569.780000001},{"$f":"H43/SUM(H$43:H$50)","v":0.34248772470944738},{"$f":"I43*forecast_wholesale_TN","v":21521928.541894149},{"$f":"IF(ISERROR(J43/F43), 0, J43/F43)","v":7.4913566910744236E-3}]
["GSL_TN",{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K18","v":6.7486616450115932E-3},1073319241.7872338,0,{"$f":"IF(ISERROR(E44*F44), 0, ROUND(E44*F44, 2))","v":7243468.4000000004},{"$f":"H44/SUM(H$43:H$50)","v":0.11391009769608394},7158110.5129975313,{"$f":"IF(ISERROR(J44/F44), 0, J44/F44)","v":6.6691346193311768E-3}]
["GSG_TN","GENERAL SERVICE GREATER THAN 50 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",2.7057510813057752,2373987852.6443858,6491539.0688569993,{"$f":"IF(ISERROR(E45*G45), 0, ROUND(E45*G45, 2))","v":17564488.850000001},0.27621748731385048,17357506.839211572,{"$f":"IF(ISERROR(J45/G45), 0, J45/G45)","v":2.673866190297427}]
["GSGI_TN","GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate – Interval Metered","$/kW",2.8363792851274057,2404520323.8365874,5647087.148,{"$f":"IF(ISERROR(E46*G46), 0, ROUND(E46*G46, 2))","v":16017281.01},0.25188624342928451,15828531.479106987,{"$f":"IF(ISERROR(J46/G46), 0, J46/G46)","v":2.8029550570532451}]
["LU_TN","LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",3.269033226381973,68716214.299060002,149959.48000000001,{"$f":"IF(ISERROR(E47*G47), 0, ROUND(E47*G47, 2))","v":490222.52},7.7091928979797107E-3,484445.67993423459,{"$f":"IF(ISERROR(J47/G47), 0, J47/G47)","v":3.2305105348073662}]
["USL_TN","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",6.3788717228560827E-3,14133728.065662999,0,{"$f":"IF(ISERROR(E48*F48), 0, ROUND(E48*F48, 2))","v":90157.24},1.4178042132977741E-3,89094.816437225236,6.303702464297122E-3]
["SEN_TN","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",2.1025323135466891,326521.15796999994,858,{"$f":"IF(ISERROR(E49*G49), 0, ROUND(E49*G49, 2))","v":1803.97},2.8369061282962804E-5,1782.7118044902572,{"$f":"IF(ISERROR(J49/G49), 0, J49/G49)","v":2.0777526858860806}]
["SL_TN","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",2.7208200234090318,54796058.170907997,148246.60999999999,{"$f":"IF(ISERROR(E50*G50), 0, ROUND(E50*G50, 2))","v":403352.34},6.3430806787731775E-3,398599.18839380238,2.6887575263528953]
[]
[]
[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"]
[]
["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"},{"$f":"K30","v":3.7052370440180129E-3},{"$f":"VLOOKUP(A56,RTSR,9,FALSE)","v":2872901322.0711341},{"$f":"VLOOKUP(A56,RTSR,7,FALSE)","v":0},{"$f":"IF(ISERROR(E56*F56), 0, ROUND(E56*F56, 2))","v":10644780.4},{"$f":"H56/SUM(H$56:H$63)","v":0.35436003284314482},{"$f":"I56*forecast_wholesale_LNPlus","v":11611011.827432185},{"$f":"IF(ISERROR(J56/F56), 0, J56/F56)","v":4.04156304925279E-3}]
["GSL_TC",{"$f":"B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K31","v":3.2177058570660756E-3},1073319241.7872338,0,{"$f":"IF(ISERROR(E57*F57), 0, ROUND(E57*F57, 2))","v":3453625.61},{"$f":"H57/SUM(H$56:H$63)","v":0.11496966950934244},3767112.734916795,{"$f":"IF(ISERROR(J57/F57), 0, J57/F57)","v":3.5097784407964218E-3}]
["GSG_TC","GENERAL SERVICE GREATER THAN 50 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.2303337119641939,2373987852.6443858,6491539.0688569993,{"$f":"IF(ISERROR(E58*G58), 0, ROUND(E58*G58, 2))","v":7986759.3600000003},0.26587568768632319,8711721.0414049234,{"$f":"IF(ISERROR(J58/G58), 0, J58/G58)","v":1.3420116476228563}]
["GSGI_TC","GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate – Interval Metered","$/kW",1.331155160886097,2404520323.8365874,5647087.148,{"$f":"IF(ISERROR(E59*G59), 0, ROUND(E59*G59, 2))","v":7517149.2000000002},0.25024257310172598,8199484.1593700135,{"$f":"IF(ISERROR(J59/G59), 0, J59/G59)","v":1.4519847037023297}]
["LU_TC","LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",1.2849371869838226,68716214.299060002,149959.48000000001,{"$f":"IF(ISERROR(E60*G60), 0, ROUND(E60*G60, 2))","v":192688.51},6.4145152991692198E-3,210178.9313211464,{"$f":"IF(ISERROR(J60/G60), 0, J60/G60)","v":1.4015714866519036}]
["USL_TC","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",3.4127184533482091E-3,14133728.065662999,0,{"$f":"IF(ISERROR(E61*F61), 0, ROUND(E61*F61, 2))","v":48234.43},1.6057028474697674E-3,52612.690555781672,3.7224920637606495E-3]
["SEN_TC","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0.91031960201876094,326521.15796999994,858,{"$f":"IF(ISERROR(E62*G62), 0, ROUND(E62*G62, 2))","v":781.05},2.6000809152637687E-5,851.94625412994981,{"$f":"IF(ISERROR(J62/G62), 0, J62/G62)","v":0.99294435213280863}]
["SL_TC","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.3182843598073113,54796058.170907997,148246.60999999999,{"$f":"IF(ISERROR(E63*G63), 0, ROUND(E63*G63, 2))","v":195431.19},6.5058179036718202E-3,213170.56559843611,1.4379456339570673]

{"sheet":"17. Rev2Cost-GDPIPI","index":23,"n_rows":35,"n_cols":31,"rows_kept":35,"cut":false,"hidden":false,"merged":[[10,2,10,9],[1,2,8,7]]}
["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,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",1.2E-2,"Productivity Factor",0,"# of Residential Customers\n(approved in the last CoS)\n",331460.91666666669,"Effective Year of Residential Rate Design Transition (yyyy)",2017]
[null,null,"Choose Stretch Factor Group","III","Price Cap Index",{"$f":"D12-F12-D14","v":9.0000000000000011E-3},"Billed kWh for Residential Class\n(approved in the last CoS)",2689802036.6913514,"OEB-approved # of Transition Years",4]
[null,null,"Associated Stretch Factor Value",{"$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",3]
[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":18.510000000000002},null,{"$f":"IFERROR(VLOOKUP(B17,RATES,4,FALSE),\"\")","v":1.2999999999999999E-2},null,{"$f":"F13","v":9.0000000000000011E-3},{"$f":"ROUND(J28*(1+F13),2)","v":21.63},{"$f":"ROUND(J29*(1+F13),4)","v":8.8000000000000005E-3}]
["GSL_F","GSL_V",{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},28.74,null,1.83E-2,null,{"$f":"F13","v":9.0000000000000011E-3},{"$f":"ROUND((D18+E18)*(1+F$13),2)","v":29},{"$f":"ROUND((F18+G18)*(1+F$13),4)","v":1.8499999999999999E-2}]
["GSG_F","GSG_V",{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},140.97,null,4.2037000000000004,null,{"$f":"F13","v":9.0000000000000011E-3},{"$f":"ROUND((D19+E19)*(1+F$13),2)","v":142.24},{"$f":"ROUND((F19+G19)*(1+F$13),4)","v":4.2415000000000003}]
["LU_F","LU_V",{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},6073.68,null,2.2421000000000002,null,{"$f":"F13","v":9.0000000000000011E-3},6128.34,2.2623000000000002]
["USL_F","USL_V",{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},8.6,null,1.95E-2,null,{"$f":"F13","v":9.0000000000000011E-3},8.68,1.9699999999999999E-2]
[null,"SB_V",{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},"",null,2.8081,null,{"$f":"F13","v":9.0000000000000011E-3},null,2.8334000000000001]
["SEN_F","SEN_V",{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},4.1900000000000004,null,9.8694000000000006,null,{"$f":"F13","v":9.0000000000000011E-3},4.2300000000000004,9.9581999999999997]
["SL_F","SL_V",{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},1.19,null,6.3221999999999996,null,{"$f":"F13","v":9.0000000000000011E-3},1.2,6.3791000000000002]
["MF",null,"microFIT SERVICE CLASSIFICATION",5.4,null,"",null,null,5.4]
[]
[null,null,"Rate Design Transition",null,"Revenue from Rates","Current F/V Split","Decoupling MFC Split","Incremental Fixed Charge ($/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.)",{"$f":"D17+E17","v":18.510000000000002},{"$f":"D28*COS_RES_CUSTOMERS*12","v":73624098.810000002},{"$f":"IF(ISERROR(E28/E30), 0, E28/E30)","v":0.67799120249416289},{"$f":"IF(ISERROR((1-F28)/YRS_LEFT), 0, (1-F28)/YRS_LEFT)","v":0.10733626583527904},{"$f":"IF(ISERROR(ROUND(G28*E30/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(G28*E30/COS_RES_CUSTOMERS/12, 2))","v":2.93},{"$f":"G28+F28","v":0.78532746832944189},{"$f":"IF(ISERROR(ROUND(I28*E30/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(I28*E30/COS_RES_CUSTOMERS/12, 2))","v":21.44},{"$f":"ROUND(J28*COS_RES_CUSTOMERS*12, 2)","v":85278264.640000001}]
[null,null,"Current Residential Variable Rate (inclusive of R/C adj.)",{"$f":"F17+G17","v":1.2999999999999999E-2},{"$f":"D29*COS_RES_KWH","v":34967426.476987563},{"$f":"IF(ISERROR(E29/E30), 0, E29/E30)","v":0.32200879750583705},null,null,{"$f":"1-I28","v":0.21467253167055811},{"$f":"IF(ISERROR(ROUND(I29*E30/COS_RES_KWH, 4)), 0, ROUND(I29*E30/COS_RES_KWH, 4))","v":8.6999999999999994E-3},{"$f":"ROUND(J29*COS_RES_KWH, 2)","v":23401277.719999999}]
[null,null,null,null,{"$f":"SUM(E28+E29)","v":108591525.28698757},null,null,null,null,null,{"$f":"SUM(K28+K29)","v":108679542.36}]
[]
[]
[null,null,{"$f":"IF((J28-D28)>=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":"18. Regulatory Charges","index":24,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[[11,2,11,4],[1,1,8,6],[21,3,21,4],[28,5,29,11]]}
["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 (WMS) - not including CBR","$/kWh",3.2000000000000002E-3]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,null,"Ontario Electricity Support Program (OESP)","$/kWh",0]
[]
[]
[null,null,"Time-of-Use RPP Prices"]
[null,null,"As of ","2017-07-01"]
[null,null,"Off-Peak","$/kWh",6.5000000000000002E-2]
[null,null,"Mid-Peak","$/kWh",9.5000000000000001E-2]
[null,null,"On-Peak","$/kWh",0.13200000000000001]
[]
[]
[null,null,"Debt Retirement Charge (DRC)"]
[null,null,"Debt Retirement Charge (DRC)","$/kWh",7.0000000000000001E-3,"If your utility's DRC differs from the value in Cell D29, please update this value."]

{"sheet":"19. Additional Rates","index":25,"n_rows":108,"n_cols":27,"rows_kept":108,"cut":false,"hidden":false,"merged":[[10,0,10,5],[1,0,8,5]]}
["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,3]
["INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
["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 \"$\" unit should be rounded to 2 decimal places and all others rounded to 4 decimal places.\nIn column E, enter the expiry date (e.g. April 30, 2018) or description of the expiry date in text (e.g. the effective date of  the next cost of service-based rate order).\nIn column G, choose the sub-total as applicable in the bill impact calculation from the drop-down menu"]
[]
["RESIDENTIAL SERVICE CLASSIFICATION"]
["Rate Rider for Incremental Capital Module (ICM)","$",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$O$17,2)","v":0.11}," - effective until ","next COS",null,"A"]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kWh",{"$f":"'8. Calculation of Def-Var RR'!L17","v":0}," - effective until ","2019-04-30",null,"A"]
["Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kWh",{"$f":"'7. CBR Calculation'!O22","v":2.4393157160226793E-4}," - effective until ","2019-04-30",null,"B"]
["Rate Rider for Recovery of 2018 Foregone Revenue","$",0.14000000000000001," - effective until ","2018-12-31",null,"A"]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[]
[]
["GS<50 SERVICE CLASSIFICATION"]
["Rate Rider for Incremental Capital Module (ICM)","$",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$O$18,2)","v":0.12}," - effective until ","next COS",null,"A"]
["Rate Rider for Incremental Capital Module (ICM)","$/kWh",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$P$18,4)","v":1E-4}," - effective until ","next COS",null,"A"]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kWh",{"$f":"'8. Calculation of Def-Var RR'!L18","v":8.9999999999999998E-4}," - effective until ","2019-04-30",null,"A"]
["Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kWh",{"$f":"'7. CBR Calculation'!O23","v":2.4393157160226787E-4}," - effective until ","2019-04-30",null,"B"]
["Rate Rider for Recovery of 2018 Foregone Revenue","$",0.4," - effective until ","2018-12-31",null,"A"]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[]
[]
["GS>50 SERVICE CLASSIFICATION"]
["Rate Rider for Incremental Capital Module (ICM)","$",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$O$19,2)","v":0.56999999999999995}," - effective until ","next COS",null,"A"]
["Rate Rider for Incremental Capital Module (ICM)","$/kW",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$Q$19,4)","v":1.6799999999999999E-2}," - effective until ","next COS",null,"A"]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",{"$f":"'8. Calculation of Def-Var RR'!L19","v":7.9600000000000004E-2}," - effective until ","2019-04-30",null,"A"]
["Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",{"$f":"'7. CBR Calculation'!O24","v":9.0509752905149801E-2}," - effective until ","2019-04-30",null,"B"]
["Rate Rider for Recovery of 2018 Foregone Revenue","$",4.21," - effective until ","2018-12-31",null,"A"]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[]
[]
["LARGE USER SERVICE CLASSIFICATION"]
["Rate Rider for Incremental Capital Module (ICM)","$",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$O$20,2)","v":24.34}," - effective until ","next COS",null,"A"]
["Rate Rider for Incremental Capital Module (ICM)","$/kW",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$Q$20,4)","v":8.9999999999999993E-3}," - effective until ","next COS",null,"A"]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",{"$f":"'8. Calculation of Def-Var RR'!L20","v":-7.2300000000000003E-2}," - effective until ","2019-04-30",null,"A"]
["Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",{"$f":"'7. CBR Calculation'!O25","v":-8.4114309659967079E-6}," - effective until ","2019-04-30",null,"B"]
["Rate Rider for Recovery of 2018 Foregone Revenue","$",97.02," - effective until ","2018-12-31",null,"A"]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[]
[]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
["Rate Rider for Incremental Capital Module (ICM)","$",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$O$21,2)","v":0.03}," - effective until ","next COS",null,"A"]
["Rate Rider for Incremental Capital Module (ICM)","$/kWh",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$P$21,4)","v":1E-4}," - effective until ","next COS",null,"A"]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kWh",{"$f":"'8. Calculation of Def-Var RR'!L21","v":-5.0000000000000001E-4}," - effective until ","2019-04-30",null,"A"]
["Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kWh",{"$f":"'7. CBR Calculation'!O26","v":2.4393157160226787E-4}," - effective until ","2019-04-30",null,"B"]
["Rate Rider for Recovery of 2018 Foregone Revenue","$",0.08," - effective until ","2018-12-31",null,"A"]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[]
[]
["SENTINEL LIGHTING SERVICE CLASSIFICATION"]
["Rate Rider for Incremental Capital Module (ICM)","$",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$O$22,2)","v":0.02}," - effective until ","next COS",null,"A"]
["Rate Rider for Incremental Capital Module (ICM)","$/kW",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$Q$22,4)","v":3.9600000000000003E-2}," - effective until ","next COS",null,"A"]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",{"$f":"'8. Calculation of Def-Var RR'!L23","v":-0.38500000000000001}," - effective until ","2019-04-30",null,"A"]
["Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",{"$f":"'7. CBR Calculation'!O28","v":8.9527236606756669E-2}," - effective until ","2019-04-30",null,"B"]
["Rate Rider for Recovery of 2018 Foregone Revenue","$",0.04," - effective until ","2018-12-31",null,"A"]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[]
[]
["STREET LIGHTING SERVICE CLASSIFICATION"]
["Rate Rider for Incremental Capital Module (ICM)","$",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$O$23,2)","v":0}," - effective until ","next COS",null,"A"]
["Rate Rider for Incremental Capital Module (ICM)","$/kW",{"$f":"ROUND('[4]12. Opt 1-Rate Rider Calc F & V'!$Q$23,4)","v":2.53E-2}," - effective until ","next COS",null,"A"]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2014-15 balances)","$/kW",{"$f":"'8. Calculation of Def-Var RR'!L24","v":0.58540000000000003}," - effective until ","2019-04-30",null,"A"]
["Rate Rider for Disposition of Capacity Based Recovery Account (2017) - Applicable only for Class B Customers","$/kW",{"$f":"'7. CBR Calculation'!O29","v":8.6955225649226281E-2}," - effective until ","2019-04-30",null,"B"]
["Rate Rider for Recovery of 2018 Foregone Revenue","$",0.01," - effective until ","2018-12-31",null,"A"]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[]
[]
["MICROFIT SERVICE CLASSIFICATION"]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]
[null,null,null," - effective until "]

{"sheet":"20. Final  Tariff Schedule","index":26,"n_rows":437,"n_cols":40,"rows_kept":437,"cut":false,"hidden":false,"merged":[[113,1,113,3],[433,1,433,2],[434,1,434,2],[435,1,435,2],[357,1,357,4],[359,1,359,3],[115,1,115,3],[150,1,150,3],[154,1,154,3],[156,1,156,3],[158,1,158,3],[164,1,164,3],[162,1,162,3],[160,1,160,3],[190,1,190,3],[66,1,66,3],[68,1,68,3],[436,1,436,2],[361,1,361,3],[363,1,363,3],[403,1,403,3],[405,1,405,3],[407,1,407,3],[409,1,409,3],[432,1,432,3],[401,1,401,4],[365,1,365,2],[393,0,393,1],[394,0,394,1],[395,0,395,1],[111,1,111,3],[70,1,70,3],[101,1,101,3],[105,1,105,3],[107,1,107,3],[109,1,109,3],[1,1,8,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[64,1,64,3],[20,1,20,3],[60,1,60,3],[21,1,21,3],[27,1,27,3],[29,1,29,3],[31,1,31,3],[25,1,25,3],[23,1,23,4],[13,1,13,3],[15,1,15,3],[16,1,16,3],[216,1,216,3],[218,1,218,3],[220,1,220,3],[250,1,250,3],[194,1,194,3],[196,1,196,3],[198,1,198,3],[200,1,200,3],[210,1,210,3],[334,1,334,3],[336,1,336,3],[338,1,339,3],[340,1,340,3],[9,1,9,3],[294,1,294,3],[296,1,296,3],[298,1,298,3],[300,1,300,3],[330,1,330,3],[254,1,254,3],[256,1,256,3],[258,1,258,3],[260,1,261,3],[290,1,290,3],[214,1,214,3]]}
["Back to Index"]
[null,"INCENTIVE REGULATION MODEL FOR 2018 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[null,"Alectra Utilities Corporation"]
[null,"PowerStream Rate Zone"]
[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 refers to an account 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.  Multi-unit residential establishments such as apartment buildings supplied through one service (bulk metered) shall be classified as general service.  Class B consumers are defined in accordance with O. Reg. 429/04.  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,{"$f":"RATES!C14","v":"Service Charge"},{"$f":"RATES!G14","v":"$"},{"$f":"RATES!I14","v":21.63}]
[null,"Smart Metering Entity Charge - effective until December 31, 2022","$",0.56999999999999995,1]
[null,{"$f":"RATES!C19","v":"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G19","v":"$"},{"$f":"RATES!I19","v":0.12},1]
[null,{"$f":"RATES!C20","v":"Rate Rider for Recovery of Stranded Meter Assets (2016) – effective until September 30, 2018"},{"$f":"RATES!G20","v":"$"},{"$f":"RATES!I20","v":0.06},1]
[null,{"$f":"RATES!C24","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G24","v":"$"},{"$f":"RATES!I24","v":0.11},1]
[null,{"$f":"RATES!C30","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"RATES!G30","v":"$"},{"$f":"RATES!I30","v":0.14000000000000001},1]
[null,{"$f":"RATES!C15","v":"Distribution Volumetric Rate"},{"$f":"RATES!G15","v":"$/kWh"},{"$f":"RATES!I15","v":8.8000000000000005E-3}]
[null,{"$f":"RATES!C16","v":"Low Voltage Service Rate "},{"$f":"RATES!G16","v":"$/kWh"},{"$f":"RATES!I16","v":5.0000000000000001E-4}]
[null,{"$f":"RATES!C29","v":"Rate Rider for Disposition of Global Adjustment Account (2016) - effective until  September 30, 2018\n        Applicable only for Non-RPP Customers"},{"$f":"RATES!G29","v":"$/kWh"},{"$f":"RATES!I29","v":6.1999999999999998E-3},1]
[null,{"$f":"RATES!C27","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers"},{"$f":"RATES!G27","v":"$/kWh"},{"$f":"RATES!I27","v":4.0000000000000002E-4},1]
[null,{"$f":"RATES!C21","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G21","v":"$/kWh"},{"$f":"RATES!I21","v":2.9999999999999997E-4},1]
[null,{"$f":"RATES!C22","v":"Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018"},{"$f":"RATES!G22","v":"$/kWh"},{"$f":"RATES!I22","v":-2.9999999999999997E-4},1]
[null,{"$f":"RATES!C26","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019"},{"$f":"RATES!G26","v":"$/kWh"},{"$f":"RATES!I26","v":-3.0000000000000001E-3},1]
[null,{"$f":"RATES!C28","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until April 30, 2019\n        Applicable Only for Class  B Customers"},{"$f":"RATES!G28","v":"$/kWh"},{"$f":"RATES!I28","v":2.0000000000000001E-4},1]
[null,"Retail Transmission Rate - Network Service Rate","$/kWh",{"$f":"RATES!I37","v":7.4999999999999997E-3},1]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",{"$f":"RATES!I38","v":4.0000000000000001E-3},1]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",3.2000000000000002E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",2.9999999999999997E-4]
[null,"Standard Supply Service – Administrative Charge (if applicable)","$",0.25]
[]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"]
[]
[null,"This classification refers to a non-residential account taking electricity at 750 volts or less wheose monthly average peak demand is less than, or is forecast to be less than, 50 kW.  Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
[null,{"$f":"RATES!C42","v":"Service Charge"},{"$f":"RATES!G42","v":"$"},{"$f":"RATES!I42","v":29},1]
[null,"Smart Metering Entity Charge - effective until December 31, 2022","$",0.56999999999999995,1]
[null,{"$f":"RATES!C51","v":"Rate Rider for Recovery of Stranded Meter Assets (2016) – effective until September 30, 2018"},{"$f":"RATES!G51","v":"$"},{"$f":"RATES!I51","v":0.21},1]
[null,{"$f":"RATES!C52","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G52","v":"$"},{"$f":"RATES!I52","v":0.12},1]
[null,{"$f":"+RATES!C60","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"RATES!G59","v":"$"},{"$f":"RATES!I59","v":0.4},1]
[null,{"$f":"RATES!C43","v":"Distribution Volumetric Rate"},{"$f":"RATES!G43","v":"$/kWh"},{"$f":"RATES!I43","v":1.8499999999999999E-2},1]
[null,{"$f":"RATES!C44","v":"Low Voltage Service Rate "},{"$f":"RATES!G44","v":"$/kWh"},{"$f":"RATES!I44","v":4.0000000000000002E-4},1]
[null,{"$f":"RATES!C58","v":"Rate Rider for Disposition of Global Adjustment Account (2016) - effective until September 30, 2018\n      Applicable only for Non-RPP Customers"},{"$f":"RATES!G58","v":"$/kWh"},{"$f":"RATES!I58","v":6.1999999999999998E-3},1]
[null,{"$f":"RATES!C56","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n      Applicable only for Non-RPP Customers"},{"$f":"RATES!G56","v":"$/kWh"},{"$f":"RATES!I56","v":4.0000000000000002E-4},1]
[null,{"$f":"RATES!C45","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G45","v":"$/kWh"},{"$f":"RATES!I45","v":2.9999999999999997E-4},1]
[null,{"$f":"RATES!C46","v":"Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018"},{"$f":"RATES!G46","v":"$/kWh"},{"$f":"RATES!I46","v":-2.9999999999999997E-4},1]
[null,{"$f":"RATES!C55","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019"},{"$f":"RATES!G55","v":"$/kWh"},{"$f":"RATES!I55","v":-3.0000000000000001E-3},1]
[null,{"$f":"RATES!C48","v":"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G48","v":"$/kWh"},{"$f":"RATES!I48","v":2.0000000000000001E-4},1]
[null,{"$f":"RATES!C53","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G53","v":"$/kWh"},{"$f":"RATES!I53","v":1E-4},1]
[null,{"$f":"RATES!C57","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until April 30, 2019\n      Applicable Only for Class  B Customers"},{"$f":"RATES!G57","v":"$/kWh"},{"$f":"RATES!I57","v":2.0000000000000001E-4},1]
[null,{"$f":"RATES!C54","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019"},{"$f":"RATES!G54","v":"$/kWh"},{"$f":"RATES!I54","v":8.9999999999999998E-4},1]
[null,"Retail Transmission Rate - Network Service Rate","$/kWh",{"$f":"RATES!I66","v":6.7000000000000002E-3},1]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",{"$f":"RATES!I67","v":3.5000000000000001E-3},1]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",3.2000000000000002E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[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 refers to a non-residential account whose 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 5,000 kW, both regular and interval metered.  Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  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,"The rate rider for the disposition of WMS – Sub-account CBR Class B is not applicable to wholesale market participants (WMP), customers that transitioned between Class A and Class B during the variance account accumulation period, or to customers that were in Class A for the entire period. Customers who transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments. This rate rider is to be consistently applied for the entire period to the sunset date of the rate rider. In addition, this rate rider is applicable to all new Class B customers.\n"]
[]
[null,"The rate rider for the disposition of Global Adjustment is only applicable to non-RPP Class B customers.  It is not applicable to WMP customers that transitioned between Class A and Class B during the variance account accumulation period, or to customers that were in Class A for the entire period.  Customers who transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments.  This rate order is applicable to all new non-RPP Class B customers. "]
[]
[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,{"$f":"RATES!C71","v":"Service Charge"},{"$f":"RATES!G71","v":"$"},{"$f":"RATES!I71","v":142.24},1]
[null,{"$f":"RATES!C81","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G81","v":"$"},{"$f":"RATES!I81","v":0.56999999999999995},1]
[null,{"$f":"+RATES!C92","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G91","v":"$"},{"$f":"+RATES!I91","v":4.21},1]
[null,{"$f":"RATES!C72","v":"Distribution Volumetric Rate"},{"$f":"RATES!G72","v":"$/kW"},{"$f":"RATES!I72","v":4.2415000000000003},1]
[null,{"$f":"RATES!C73","v":"Low Voltage Service Rate "},{"$f":"RATES!G73","v":"$/kW"},{"$f":"RATES!I73","v":0.15890000000000001},1]
[null,{"$f":"RATES!C89","v":"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n    Applicable only to non-RPP non-Interval Metered Customers"},{"$f":"RATES!G89","v":"$/kW"},{"$f":"RATES!I89","v":2.3302999999999998},1]
[null,{"$f":"RATES!C90","v":"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n    Applicable only for Class B Interval Metered Customers at December 31, 2016"},{"$f":"RATES!G90","v":"$/kW"},{"$f":"RATES!I90","v":-1.6412},1]
[null,{"$f":"RATES!C85","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n    Applicable only for Non-RPP Customers"},{"$f":"RATES!G85","v":"$/kWh"},{"$f":"RATES!I85","v":4.0000000000000002E-4},1]
[null,{"$f":"RATES!C75","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G75","v":"$/kW"},{"$f":"RATES!I75","v":0.1169},1]
[null,{"$f":"RATES!C76","v":"Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018"},{"$f":"RATES!G76","v":"$/kW"},{"$f":"RATES!I76","v":-0.12239999999999999},1]
[null,{"$f":"RATES!C84","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019"},{"$f":"RATES!G84","v":"$/kW"},{"$f":"RATES!I84","v":1.84E-2},1]
[null,{"$f":"RATES!C87","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019\n    Applicable only for Non-Wholesale Market Participants"},{"$f":"RATES!G87","v":"$/kW"},{"$f":"RATES!I87","v":-1.1367},1]
[null,{"$f":"RATES!C78","v":"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G78","v":"$/kW"},{"$f":"RATES!I78","v":6.2E-2},1]
[null,{"$f":"RATES!C82","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G82","v":"$/kW"},{"$f":"RATES!I82","v":1.6799999999999999E-2},1]
[null,{"$f":"RATES!C83","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019"},{"$f":"RATES!G83","v":"$/kW"},{"$f":"RATES!I83","v":7.9600000000000004E-2},1]
[null,{"$f":"RATES!C86","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until April 30, 2019\n    Applicable Only for Class  B Customers"},{"$f":"RATES!G86","v":"$/kW"},{"$f":"RATES!I86","v":9.0499999999999997E-2},1]
[null,"Retail Transmission Rate - Network Service Rate","$/kW",{"$f":"RATES!I94","v":2.6739000000000002},1]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I95","v":1.3420000000000001},1]
[null,"Retail Transmission Rate - Network Service Rate – Interval Metered","$/kW",{"$f":"RATES!I96","v":2.8029999999999999},1]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate – Interval Metered","$/kW",{"$f":"RATES!I97","v":1.452},1]
[]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",3.2000000000000002E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[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 whose monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW.  Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  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,"The rate rider for the disposition of WMS – Sub-account CBR Class B is not applicable to wholesale market participants (WMP), customers that transitioned between Class A and Class B during the variance account accumulation period, or to customers that were in Class A for the entire period. Customers who transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments. This rate rider is to be consistently applied for the entire period to the sunset date of the rate rider. In addition, this rate rider is applicable to all new Class B customers.\n\n\n"]
[]
[null,"The rate rider for the disposition of Global Adjustment is only applicable to non-RPP Class B customers.  It is not applicable to WMP customers that transitioned between Class A and Class B during the variance account accumulation period, or to customers that were in Class A for the entire period.  Customers who transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments.  This rate order is applicable to all new non-RPP Class B customers. "]
[]
[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,{"$f":"RATES!C99","v":"Service Charge"},{"$f":"RATES!G99","v":"$"},{"$f":"RATES!I99","v":6128.34}]
[null,{"$f":"RATES!C108","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G108","v":"$"},{"$f":"RATES!I108","v":24.34}]
[null,{"$f":"+RATES!C115","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G114","v":"$"},{"$f":"+RATES!I114","v":97.02}]
[null,{"$f":"RATES!C100","v":"Distribution Volumetric Rate"},{"$f":"RATES!G100","v":"$/kW"},{"$f":"RATES!I100","v":2.2623000000000002}]
[null,{"$f":"RATES!C101","v":"Low Voltage Service Rate "},{"$f":"RATES!G101","v":"$/kW"},{"$f":"RATES!I101","v":0.16300000000000001}]
[null,{"$f":"RATES!C103","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G103","v":"$/kW"},{"$f":"RATES!I103","v":0.15840000000000001}]
[null,{"$f":"RATES!C104","v":"Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018"},{"$f":"RATES!G104","v":"$/kW"},{"$f":"RATES!I104","v":-0.16589999999999999}]
[null,{"$f":"RATES!C111","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019"},{"$f":"RATES!G111","v":"$/kW"},{"$f":"RATES!I111","v":-1.3234999999999999}]
[null,{"$f":"RATES!C105","v":"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G105","v":"$/kW"},{"$f":"RATES!I105","v":8.4000000000000005E-2}]
[null,{"$f":"RATES!C109","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G109","v":"$/kW"},{"$f":"RATES!I109","v":8.9999999999999993E-3}]
[null,{"$f":"RATES!C110","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019"},{"$f":"RATES!G110","v":"$/kW"},{"$f":"RATES!I110","v":-7.2300000000000003E-2}]
[null,"Retail Transmission Rate - Network Service Rate","$/kW",{"$f":"RATES!I121","v":3.2305000000000001}]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I122","v":1.4016}]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",3.2000000000000002E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[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,"Standby Charge – for a month where standby power is not provided.  The charge is applied to the "]
[null,"contracted amount (e.g. nameplate rating of generation facility).","$/kW",{"$f":"'17. Rev2Cost-GDPIPI'!J22","v":2.8334000000000001}]
[]
[]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
[null,"This classification refers to an account taking electricity at 750 volts or less whose average monthly peak 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 customer will provide detailed manufacturer information/documentation with regard to electrical demand/consumption of the proposed unmetered load.  Class B consumers are defined in accordance with O. Reg. 429/04.  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,{"$f":"RATES!C126","v":"Service Charge"},{"$f":"RATES!G126","v":"$"},{"$f":"RATES!I126","v":8.68}]
[null,{"$f":"RATES!C135","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G135","v":"$"},{"$f":"RATES!I135","v":0.03}]
[null,{"$f":"+RATES!C143","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G142","v":"$"},{"$f":"+RATES!I142","v":0.08}]
[null,{"$f":"RATES!C127","v":"Distribution Volumetric Rate"},{"$f":"RATES!G127","v":"$/kWh"},{"$f":"RATES!I127","v":1.9699999999999999E-2}]
[null,{"$f":"RATES!C128","v":"Low Voltage Service Rate "},{"$f":"RATES!G128","v":"$/kWh"},{"$f":"RATES!I128","v":5.0000000000000001E-4}]
[null,{"$f":"RATES!C141","v":"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n        Applicable only for non-RPP Customers"},{"$f":"RATES!G141","v":"$/kWh"},{"$f":"RATES!I141","v":6.1999999999999998E-3}]
[null,{"$f":"RATES!C139","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers"},{"$f":"RATES!G139","v":"$/kWh"},{"$f":"RATES!I139","v":4.0000000000000002E-4}]
[null,{"$f":"RATES!C129","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G129","v":"$/kWh"},{"$f":"RATES!I129","v":2.9999999999999997E-4}]
[null,{"$f":"RATES!C130","v":"Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018"},{"$f":"RATES!G130","v":"$/kWh"},{"$f":"RATES!I130","v":-2.9999999999999997E-4}]
[null,{"$f":"RATES!C138","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019"},{"$f":"RATES!G138","v":"$/kWh"},{"$f":"RATES!I138","v":-2.8999999999999998E-3}]
[null,{"$f":"RATES!C132","v":"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G132","v":"$/kWh"},{"$f":"RATES!I132","v":2.0000000000000001E-4}]
[null,{"$f":"RATES!C140","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until April 30, 2019\n        Applicable Only for Class  B Customers"},{"$f":"RATES!G140","v":"$/kWh"},{"$f":"RATES!I140","v":2.0000000000000001E-4}]
[null,{"$f":"RATES!C136","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G136","v":"$/kWh"},{"$f":"RATES!I136","v":1E-4}]
[null,{"$f":"RATES!C137","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019"},{"$f":"RATES!G137","v":"$/kWh"},{"$f":"RATES!I137","v":-5.0000000000000001E-4}]
[null,"Retail Transmission Rate - Network Service Rate","$/kWh",{"$f":"RATES!I147","v":6.3E-3}]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",{"$f":"RATES!I148","v":3.7000000000000002E-3}]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",3.2000000000000002E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[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 an unmetered lighting load supplied to a sentinel light.  Class B consumers are defined in accordance with O. Reg. 429/04.  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,{"$f":"RATES!C152","v":"Service Charge (per Connection)"},{"$f":"RATES!G152","v":"$"},{"$f":"RATES!I152","v":4.2300000000000004}]
[null,{"$f":"RATES!C161","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G161","v":"$"},{"$f":"RATES!I161","v":0.02}]
[null,{"$f":"+RATES!C169","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G168","v":"$"},{"$f":"+RATES!I168","v":0.04}]
[null,{"$f":"RATES!C153","v":"Distribution Volumetric Rate"},{"$f":"RATES!G153","v":"$/kW"},{"$f":"RATES!I153","v":9.9581999999999997}]
[null,{"$f":"RATES!C154","v":"Low Voltage Service Rate "},{"$f":"RATES!G154","v":"$/kW"},{"$f":"RATES!I154","v":0.11700000000000001}]
[null,{"$f":"RATES!C167","v":"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n        Applicable only for non-RPP Customers"},{"$f":"RATES!G167","v":"$/kW"},{"$f":"RATES!I167","v":2.3976999999999999}]
[null,{"$f":"RATES!C165","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers"},{"$f":"RATES!G165","v":"$/kWh"},{"$f":"RATES!I165","v":4.0000000000000002E-4}]
[null,{"$f":"RATES!C155","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G155","v":"$/kW"},{"$f":"RATES!I155","v":0.121}]
[null,{"$f":"RATES!C156","v":"Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018"},{"$f":"RATES!G156","v":"$/kW"},{"$f":"RATES!I156","v":-0.12670000000000001}]
[null,{"$f":"RATES!C164","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019"},{"$f":"RATES!G164","v":"$/kW"},{"$f":"RATES!I164","v":-1.0740000000000001}]
[null,{"$f":"RATES!C158","v":"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G158","v":"$/kW"},{"$f":"RATES!I158","v":6.4100000000000004E-2}]
[null,{"$f":"RATES!C166","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until April 30, 2019\n        Applicable Only for Class  B Customers"},{"$f":"RATES!G166","v":"$/kW"},{"$f":"RATES!I166","v":8.9499999999999996E-2}]
[null,{"$f":"RATES!C162","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G162","v":"$/kW"},{"$f":"RATES!I162","v":3.9600000000000003E-2}]
[null,{"$f":"RATES!C163","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019"},{"$f":"RATES!G163","v":"$/kW"},{"$f":"RATES!I163","v":-0.38500000000000001}]
[null,"Retail Transmission Rate - Network Service Rate","$/kW",{"$f":"RATES!I173","v":2.0777999999999999}]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I174","v":0.9929}]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",3.2000000000000002E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[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 applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting operation, 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 Ontario Energy Board street lighting load shape template.  Class B consumers are defined in accordance with O. Reg. 429/04.  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,{"$f":"RATES!C177","v":"Service Charge (per  Connection)"},{"$f":"RATES!G177","v":"$"},{"$f":"RATES!I177","v":1.2}]
[null,{"$f":"RATES!C186","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G186","v":"$"},{"$f":"RATES!I186","v":0}]
[null,{"$f":"+RATES!C194","v":"Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018"},{"$f":"+RATES!G193","v":"$"},{"$f":"+RATES!I193","v":0.01}]
[null,{"$f":"RATES!C178","v":"Distribution Volumetric Rate"},{"$f":"RATES!G178","v":"$/kW"},{"$f":"RATES!I178","v":6.3791000000000002}]
[null,{"$f":"RATES!C179","v":"Low Voltage Service Rate "},{"$f":"RATES!G179","v":"$/kW"},{"$f":"RATES!I179","v":0.1288}]
[null,{"$f":"RATES!C192","v":"Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n        Applicable Only for Non-RPP Customers"},{"$f":"RATES!G192","v":"$/kW"},{"$f":"RATES!I192","v":2.2128000000000001}]
[null,{"$f":"RATES!C190","v":"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers"},{"$f":"RATES!G190","v":"$/kWh"},{"$f":"RATES!I190","v":4.0000000000000002E-4}]
[null,{"$f":"RATES!C180","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G180","v":"$/kW"},{"$f":"RATES!I180","v":0.1116}]
[null,{"$f":"RATES!C181","v":"Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018"},{"$f":"RATES!G181","v":"$/kW"},{"$f":"RATES!I181","v":-0.1169}]
[null,{"$f":"RATES!C189","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019"},{"$f":"RATES!G189","v":"$/kW"},{"$f":"RATES!I189","v":-1.0519000000000001}]
[null,{"$f":"RATES!C183","v":"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018"},{"$f":"RATES!G183","v":"$/kW"},{"$f":"RATES!I183","v":5.9200000000000003E-2}]
[null,{"$f":"RATES!C191","v":"Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until April 30, 2019\n        Applicable Only for Class  B Customers"},{"$f":"RATES!G191","v":"$/kW"},{"$f":"RATES!I191","v":8.6999999999999994E-2}]
[null,{"$f":"RATES!C187","v":"Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order"},{"$f":"RATES!G187","v":"$/kW"},{"$f":"RATES!I187","v":2.53E-2}]
[null,{"$f":"RATES!C188","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019"},{"$f":"RATES!G188","v":"$/kW"},{"$f":"RATES!I188","v":0.58540000000000003}]
[null,"Retail Transmission Rate - Network Service Rate","$/kW",{"$f":"RATES!I196","v":2.6888000000000001}]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",{"$f":"RATES!I197","v":1.4379}]
[]
[null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",3.2000000000000002E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[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","$",5.4]
[]
[]
[]
[]
[]
[null,"ALLOWANCES"]
[]
[null,"Transformer Allowance for Ownership - per kW of billing demand/month","$/kW",-0.6]
[null,"Primary Metering Allowance for Transformer Losses - applied to measured demand & energy","%",-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[]
[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","$",15]
[null,"Statement of account","$",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","$",15]
[null,"Returned Cheque (plus bank charges)","$",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","$",30]
[null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)","$",30]
[]
[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","$",185]
[]
[null,"Other"]
[null,"Install/Remove Load Control Device - during regular hours","$",65]
[null,"Install/Remove Load Control Device - after regular hours","$",185]
[null,"Disconnect/Reconnect at Meter - during regular hours","$",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]
["   Specific Charge for Access to the Power Poles - $/pole/year (with the exception of wireless attachments) - in effect until August 31, 2018",null,"$",22.35]
["   Specific Charge for Access to the Power Poles - $/pole/year (with the exception of wireless attachments) - in effect from September 1, 2018 until December 31, 2018",null,"$",28.09]
["   Specific Charge for Access to the Power Poles - $/pole/year (with the exception of wireless attachments) - in effect from January 1, 2019",null,"$",43.63]
[null,"Temporary Service install and remove - overhead - no transformer","$",500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[]
[null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer","$",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[]
[]
[]
[]
[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,1.0368999999999999]
[null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW",null,1.0145]
[null,"Total Loss Factor - Primary Metered Customer < 5,000 kW",null,1.0266]
[null,"Total Loss Factor - Primary Metered Customer > 5,000 kW",null,1.0044999999999999]

{"sheet":"21. Bill Impacts","index":27,"n_rows":589,"n_cols":22,"rows_kept":589,"cut":false,"hidden":false,"merged":[[587,4,587,5],[545,12,545,13],[546,5,547,5],[546,12,547,12],[546,13,547,13],[576,4,576,5],[582,4,582,5],[523,4,523,5],[529,4,529,5],[534,4,534,5],[538,5,538,10],[539,5,539,7],[545,6,545,8],[545,9,545,11],[485,5,485,10],[486,5,486,7],[492,6,492,8],[492,9,492,11],[492,12,492,13],[493,5,494,5],[493,12,494,12],[493,13,494,13],[440,5,441,5],[440,12,441,12],[440,13,441,13],[471,4,471,5],[476,4,476,5],[481,4,481,5],[428,4,428,5],[432,5,432,10],[433,5,433,7],[439,6,439,8],[439,9,439,11],[439,12,439,13],[386,12,386,13],[387,5,388,5],[387,12,388,12],[387,13,388,13],[417,4,417,5],[422,4,422,5],[365,4,365,5],[370,4,370,5],[375,4,375,5],[379,5,379,10],[380,5,380,7],[386,6,386,8],[386,9,386,11],[326,5,326,10],[327,5,327,7],[333,6,333,8],[333,9,333,11],[333,12,333,13],[334,5,335,5],[334,12,335,12],[334,13,335,13],[281,5,282,5],[281,12,282,12],[281,13,282,13],[312,4,312,5],[317,4,317,5],[322,4,322,5],[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],[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],[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],[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],[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]]}
["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 $0.1058/kWh (IESO's Monthly Market Report for February 2017, page 22) has been used to represent the cost of power. For those classes on a retailer contract, applicants should enter the contract price (plus GA) for a more accurate estimate. Changes to the cost of power can be made directly on the bill impact table for the specific class.\n2. Please enter the applicable billing determinant (e.g. number of connections or devices) to be applied to the monthly service charge for unmetered rate classes in column N. If the monthly service charge is applied on a per customer basis, enter the number “1”. Distributors should provide the number of connections or devices reflective of a typical customer in each class."]
[]
[null,null,null,null,"Table 1"]
[null,null,null,null,"RATE CLASSES / CATEGORIES \n(eg: Residential TOU, Residential Retailer)",null,"Units","RPP?\nNon-RPP Retailer?\nNon-RPP\nOther?","Current \nLoss Factor ","Proposed Loss Factor","Consumption (kWh)","Demand kW\n(if applicable)","RTSR\n","Billing Determinant Applied to Fixed Charge for Unmetered Classes (e.g. # of devices/connections)."]
[null,1,1,null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,{"$f":"IF(ISERROR(VLOOKUP(E15,BILLING_DETERMINANTS,2,FALSE)),\"\",(VLOOKUP(E15,BILLING_DETERMINANTS,2,FALSE)))","v":"kWh"},"RPP",{"$f":"LLF","v":1.0368999999999999},{"$f":"IF(ISBLANK(I15),\"\", I15)","v":1.0368999999999999},750,null,"N/A",null,null,null,null,null,null,{"$f":"SUM(I15:L15)","v":752.07380000000001},78,1]
[null,2,2,null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,"kWh","RPP",{"$f":"I15","v":1.0368999999999999},{"$f":"IF(ISBLANK(I16),\"\", I16)","v":1.0368999999999999},2000,null,"N/A",null,null,null,null,null,null,2002.0737999999999,{"$f":"U15+68","v":146},2]
[null,3,3,null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},null,"kW","Non-RPP (Other)",{"$f":"I16","v":1.0368999999999999},1.0368999999999999,80000,250,"DEMAND",null,null,null,null,null,null,80252.073799999998,{"$f":"U16+68","v":214},3]
[null,4,4,null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},null,"kW","Non-RPP (Other)",1.0145,1.0145,2800000,7350,"DEMAND",null,null,null,null,null,null,2807352.0290000001,282,4]
[null,5,5,null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,"kWh","RPP",{"$f":"I15","v":1.0368999999999999},1.0368999999999999,150,null,"N/A",1,null,null,null,null,null,152.07380000000001,350,5]
[null,6,6,null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},null,"kW",null,null,null,null,null,"N/A",null,null,null,null,null,null,{"$f":"SUM(I20:L20)","v":0},418,6]
[null,7,7,null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,"kW","RPP",{"$f":"I17","v":1.0368999999999999},1.0368999999999999,180,1,"DEMAND",1,null,null,null,null,null,183.07380000000001,486,7]
[null,8,8,null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,"kW","Non-RPP (Other)",1.0368999999999999,1.0368999999999999,280,1,"DEMAND",1,null,null,null,null,null,283.07380000000001,554,8]
[null,9,{"$f":"IF(ISERROR(VLOOKUP(E23, E$15:V$33, 18, FALSE)),\"\", VLOOKUP(E23, E$15:V$33, 18, FALSE))","v":1},null,{"$f":"E15","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"(10th consumption percentile)","kWh","RPP",{"$f":"I19","v":1.0368999999999999},1.0368999999999999,308.87099999999998,null,"N/A",null,null,null,null,null,null,310.94479999999999,622]
[null,10,{"$f":"IF(ISERROR(VLOOKUP(E24, E$15:V$33, 18, FALSE)),\"\", VLOOKUP(E24, E$15:V$33, 18, FALSE))","v":1},null,{"$f":"E15","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"(Retailer)",{"$f":"IF(ISERROR(VLOOKUP(E24, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E24,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},"Non-RPP (Retailer)",{"$f":"I21","v":1.0368999999999999},1.0368999999999999,750,null,"N/A",null,null,null,null,null,null,752.07380000000001,690]
[null,11,2,null,{"$f":"E16","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"(Retailer)",{"$f":"IF(ISERROR(VLOOKUP(E25, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E25,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},"Non-RPP (Retailer)",{"$f":"I21","v":1.0368999999999999},1.0368999999999999,2000,null,"N/A",null,null,null,null,null,null,2002.0737999999999,758]
[null,12,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E26, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E26,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,{"$f":"IF(ISBLANK(I26),\"\", I26)","v":""},null,null,null,null,null,null,null,null,null,0,826]
[null,13,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E27, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E27,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,894]
[null,14,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E28, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E28,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,962]
[null,15,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E29, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E29,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,1030]
[null,16,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E30, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E30,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,1098]
[null,17,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E31, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E31,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,1166]
[null,18,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E32, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E32,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,1234]
[null,19,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E33, '[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E33,'[5]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,1302]
[]
[]
[null,null,null,null,"Table 2"]
[null,null,null,null,"RATE CLASSES / CATEGORIES \n(eg: Residential TOU, Residential Retailer)",null,"Units","Sub-Total",null,null,null,null,null,"Total",null,"Total (Before Tax)",null,"Total"]
[null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"A + B + C",null,"A + B + C",null,"A + B + C"]
[null,null,null,null,null,null,null,"$","%","$","%","$","%","$","%","$","%","$","%"]
[null,{"$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 SERVICE CLASSIFICATION - RPP"},null,{"$f":"IF(ISBLANK(G15), \"\", G15)","v":"kWh"},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=\"ST_A\"), $M$72:$M$1010)), \"\")","v":0.21999999999999886},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=\"ST_A\"), $N$72:$N$1010)), \"\")","v":7.7848549186128393E-3},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=\"ST_B\"), $M$72:$M$1010)), \"\")","v":-1.8800000000000026},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=\"ST_B\"), $N$72:$N$1010)), \"\")","v":-5.9383214348955687E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=\"ST_C\"), $M$72:$M$1010)), \"\")","v":-2.2688375000000036},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=\"ST_C\"), $N$72:$N$1010)), \"\")","v":-5.5349814658763923E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=$B40&\"_TOTAL\"), $M$72:$M$1010)), \"\")","v":-2.3822793750000244},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=$B40&\"_TOTAL\"), $N$72:$N$1010)), \"\")","v":-2.1425591253041394E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=$B40&\"_BT\"), $M$72:$M$1010)), \"\")","v":-2.2688375000000178},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=$B40&\"_BT\"), $N$72:$N$1010)), \"\")","v":-2.1425591253041346E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=$B40&\"_NET\"), $M$72:$M$1010)), \"\")","v":-2.5637863750000189},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1010=$B15), --($A$72:$A$1010=$E15), --($B$72:$B$1010=$B40&\"_NET\"), $N$72:$N$1010)), \"\")","v":-2.1425591253041335E-2}]
[null,{"$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 SERVICE CLASSIFICATION - RPP"},null,{"$f":"IF(ISBLANK(G16), \"\", G16)","v":"kWh"},3.1799999999999926,4.8668503213957645E-2,-2.4200000000000159,-3.2977481776262238E-2,-3.2495200000000182,-3.4074309829338394E-2,-3.4119959999999878,-1.1522160060501016E-2,-3.2495200000000182,-1.152216006050112E-2,-3.6719576000000202,-1.152216006050112E-2]
[null,"Non-RPP (Other)",3,null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kW",39.599999999999682,3.3224403156318028E-2,289.24999999999977,0.21367047838548575,246.07499999999982,0.10249409589023972,278.06474999999955,1.9816554632568067E-2,246.07499999999891,1.9816554632568012E-2,278.06474999999887,1.9816554632568019E-2]
[null,"Non-RPP (Other)",4,null,"LARGE USE SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kW",-140.76499999999942,-6.2414881491979889E-3,-9868.49,-0.40588620943807208,-11498.719999999994,-0.19167854164067247,-12993.553599999985,-2.8503221798924266E-2,-11498.719999999972,-2.8503221798924231E-2,-12993.553599999963,-2.8503221798924217E-2]
[null,"RPP",5,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION - RPP",null,"kWh",0.16000000000000014,1.3882863340564005E-2,-0.24499999999999922,-2.0273475782993846E-2,-0.30721399999999832,-2.2420583446323816E-2,-0.34715181999999345,-1.099828277445125E-2,-0.30721399999999477,-1.099828277445127E-2,-0.34715181999999434,-1.0998282774451279E-2]
[null,0,6,null,"STANDBY POWER SERVICE CLASSIFICATION  - ",null,"kW",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RPP",7,null,"SENTINEL LIGHTING SERVICE CLASSIFICATION - RPP",null,"kW",-0.15659999999999918,-1.1138455410614903E-2,0.80959999999999965,5.3166944194262655E-2,0.67239999999999966,3.6473293495094622E-2,0.75981200000000371,1.8961082409936703E-2,0.67240000000000322,1.8961082409936703E-2,0.75981200000000371,1.8961082409936703E-2]
[null,"Non-RPP (Other)",8,null,"STREET LIGHTING SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kW",0.68759999999999977,9.1531109395383475E-2,1.6350999999999996,0.17686597770962978,1.4666999999999994,0.10832386038084678,1.6573709999999977,3.0741823014627759E-2,1.4666999999999959,3.0741823014627714E-2,1.657370999999995,3.074182301462771E-2]
[null,"RPP",9,null,"RESIDENTIAL SERVICE CLASSIFICATION - RPP",null,"kWh",2.0727417999999993,9.2018294254870361E-2,1.2079029999999982,4.9572965308278191E-2,1.0477688300499999,3.7142563237893819E-2,1.1001572715524972,1.9020852465802034E-2,1.0477688300499963,1.9020852465802016E-2,1.1839787779564963,1.9020852465802023E-2]
[null,"Non-RPP (Retailer)",10,null,"RESIDENTIAL SERVICE CLASSIFICATION - Non-RPP (Retailer)",null,"kWh",0.21999999999999886,7.7848549186128393E-3,1.9499999999999957,5.8118710745188297E-2,1.5611624999999947,3.6404211885670598E-2,1.6392206249999788,1.2149876198566213E-2,1.5611624999999663,1.2149876198566107E-2,1.7641136249999647,1.2149876198566126E-2]
[null,"Non-RPP (Retailer)",11,null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION - Non-RPP (Retailer)",null,"kWh",3.1799999999999926,4.8668503213957645E-2,8.1599999999999824,0.10452776890344971,7.3304799999999801,7.3269879575394187E-2,7.6970039999999926,2.1413147126906021E-2,7.3304800000000228,2.1413147126906108E-2,8.2834424000000269,2.1413147126906111E-2]
[null,0,12,null,{"$f":"IF(ISBLANK(E26), \"\", IF(E26 = \"Add additional scenarios if required\", \"\", IF(O26=\"YES\", E26 & \" - \" & J26 & \" - Interval Customers\", E26 & \" - \" &J26)))","v":""},null,{"$f":"IF(ISBLANK(I26), \"\", I26)","v":""},"","","","","","","","",{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1010=$B26), --($A$72:$A$1010=$E26), --($B$72:$B$1010=$B51&\"_TOTAL\"), $M$72:$M$1010)), \"\")","v":""},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1010=$B26), --($A$72:$A$1010=$E26), --($B$72:$B$1010=$B51&\"_TOTAL\"), $N$72:$N$1010)), \"\")","v":""},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1010=$B26), --($A$72:$A$1010=$E26), --($B$72:$B$1010=$B51&\"_TOTAL\"), $M$72:$M$1010)), \"\")","v":""},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1010=$B26), --($A$72:$A$1010=$E26), --($B$72:$B$1010=$B51&\"_TOTAL\"), $N$72:$N$1010)), \"\")","v":""}]
[null,0,13,null,"",null,"","","","","","","","","","","","",""]
[null,0,14,null,"",null,"","","","","","","","","","","","",""]
[null,0,15,null,"",null,"","","","","","","","","","","","",""]
[null,0,16,null,"",null,{"$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:",{"$f":"E15","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O14=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H15","v":"RPP"},null,null,"Class B"]
[null,null,null,null,"Consumption",{"$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":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J15","v":1.0368999999999999}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F62","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D72,RATES!H:H),\"\")","v":18.510000000000002},1,{"$f":"H72*G72","v":18.510000000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D72,RATES!I:I),\"\")","v":21.63},1,{"$f":"K72*J72","v":21.63},{"$f":"L72-I72","v":3.1199999999999974},{"$f":"IF(ISERROR(M72/I72), \"\", M72/I72)","v":0.16855753646677457}]
[{"$f":"A72","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D73,RATES!H:H),\"\")","v":1.2999999999999999E-2},{"$f":"IF($F65>0, $F65, $F64)","v":750},{"$f":"H73*G73","v":9.75},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D73,RATES!I:I),\"\")","v":8.8000000000000005E-3},{"$f":"IF($F65>0, $F65, $F64)","v":750},{"$f":"K73*J73","v":6.6000000000000005},-3.1499999999999995,{"$f":"IF(ISERROR(M73/I73), \"\", M73/I73)","v":-0.32307692307692304}]
[{"$f":"A73","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D74,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D74,RATES!I:I),\"\")","v":0.25},1,{"$f":"K74*J74","v":0.25},0.25,""]
[{"$f":"A74","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D75,RATES!H:H),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D75,RATES!I:I),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},0,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_A",{"$f":"B15","v":1},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I72:I75)","v":28.26},null,null,{"$f":"SUM(L72:L75)","v":28.48},0.21999999999999886,{"$f":"IF((I76)=0,\"\",(M76/I76))","v":7.7848549186128393E-3}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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, $F64*F66-F64)","v":27.674999999999955},{"$f":"H77*G77","v":2.2737779999999965},{"$f":"IF((F64*12>=150000), 0, IF(F63=\"RPP\",(J91*0.65+J92*0.17+J93*0.18),IF(F63=\"Non-RPP (Retailer)\",J94,J95)))","v":8.2160000000000011E-2},{"$f":"IF(G77=0, 0, $F64*F66-F64)","v":27.674999999999955},{"$f":"K77*J77","v":2.2737779999999965},{"$f":"L77-I77","v":0},{"$f":"IF(ISERROR(M77/I77), \"\", M77/I77)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D78,RATES!H:H),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D78,RATES!I:I),\"\")","v":-2.8E-3},{"$f":"IF($F65>0, $F65, $F64)","v":750},-2.1,-2.1,""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_GA","GA Rate Riders"]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D80,RATES!H:H),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F65>0, $F65, $F64)","v":750},0.375,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D80,RATES!I:I),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F65>0, $F65, $F64)","v":750},0.375,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D81,RATES!H:H),\"\")+0.57","v":0.75},1,{"$f":"H81*G81","v":0.75},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D81,RATES!I:I),\"\")+0.57","v":0.75},1,{"$f":"K81*J81","v":0.75},0,{"$f":"IF(ISERROR(M81/I81), \"\", M81/I81)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_B",{"$f":"B15","v":1},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I76:I81)","v":31.658777999999998},null,null,{"$f":"SUM(L76:L81)","v":29.778777999999996},-1.8800000000000026,{"$f":"IF((I82)=0,\"\",(M82/I82))","v":-5.9383214348955687E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D83,RATES!H:H),\"\")","v":8.2000000000000007E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":777.67499999999995},{"$f":"H83*G83","v":6.3769350000000005},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D83,RATES!I:I),\"\")","v":7.4999999999999997E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":777.67499999999995},{"$f":"K83*J83","v":5.8325624999999999},-0.54437250000000059,{"$f":"IF(ISERROR(M83/I83), \"\", M83/I83)","v":-8.5365853658536675E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D84,RATES!H:H),\"\")","v":3.8E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":777.67499999999995},{"$f":"H84*G84","v":2.955165},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D84,RATES!I:I),\"\")","v":4.0000000000000001E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":777.67499999999995},{"$f":"K84*J84","v":3.1107},0.15553499999999998,{"$f":"IF(ISERROR(M84/I84), \"\", M84/I84)","v":5.2631578947368411E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_C",{"$f":"B15","v":1},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I82:I84)","v":40.990878000000002},null,null,{"$f":"SUM(L82:L84)","v":38.722040499999999},-2.2688375000000036,{"$f":"IF((I85)=0,\"\",(M85/I85))","v":-5.5349814658763923E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F64*F66","v":777.67499999999995},{"$f":"H86*G86","v":2.7996299999999996},3.5999999999999999E-3,{"$f":"F64*F66","v":777.67499999999995},{"$f":"K86*J86","v":2.7996299999999996},0,{"$f":"IF(ISERROR(M86/I86), \"\", M86/I86)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F64*F66","v":777.67499999999995},0.23330249999999997,2.9999999999999997E-4,{"$f":"F64*F66","v":777.67499999999995},0.23330249999999997,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)"]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F64*12>=150000),0.65*F64*F66,0.65*F64)","v":487.5},31.6875,6.5000000000000002E-2,{"$f":"IF(AND(F64*12>=150000),0.65*F64*F67,0.65*F64)","v":487.5},31.6875,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F64*12>=150000),0.17*F64*F66,0.17*F64)","v":127.50000000000001},12.112500000000001,9.5000000000000001E-2,{"$f":"IF(AND(F64*12>=150000),0.17*F64*F67,0.17*F64)","v":127.50000000000001},12.112500000000001,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F64*12>=150000),0.18*F64*F66,0.18*F64)","v":135},17.82,0.13200000000000001,{"$f":"IF(AND(F64*12>=150000),0.18*F64*F67,0.18*F64)","v":135},17.82,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$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},{"$f":"K94*J94","v":79.575000000000003},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$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},{"$f":"K95*J95","v":79.575000000000003},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION"]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_BT",1,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I86:I93,I85)","v":105.8938105},null,null,{"$f":"SUM(L86:L93,L85)","v":103.62497299999998},{"$f":"L97-I97","v":-2.2688375000000178},{"$f":"IF((I97)=0,\"\",(M97/I97))","v":-2.1425591253041346E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I97*G98","v":13.766195365},0.13,null,{"$f":"L97*J98","v":13.471246489999999},{"$f":"L98-I98","v":-0.29494887500000111},{"$f":"IF((I98)=0,\"\",(M98/I98))","v":-2.1425591253041259E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_NET",1,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I97:I98)","v":119.660005865},null,null,{"$f":"SUM(L97:L98)","v":117.09621948999998},{"$f":"SUM(M97:M98)","v":-2.5637863750000189},{"$f":"IF((I99)=0,\"\",(M99/I99))","v":-2.1425591253041335E-2}]
[{"$f":"A98","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I97*G100","v":-8.4715048399999997},{"$f":"G100","v":-0.08},null,{"$f":"L97*J100","v":-8.2899978399999981},{"$f":"L100-I100","v":0.18150700000000164},{"$f":"IF((I100)=0,\"\",(M100/I100))","v":-2.1425591253041373E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"B15","v":1},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I97,I98,I100)","v":111.18850102500001},null,null,{"$f":"L97+L98+L100","v":108.80622164999998},{"$f":"L101-I101","v":-2.3822793750000244},{"$f":"IF((I101)=0,\"\",(M101/I101))","v":-2.1425591253041394E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP"]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I94,I86:I90,I85)","v":123.84881049999998},null,null,{"$f":"SUM(L94,L86:L90,L85)","v":121.579973},{"$f":"L103-I103","v":-2.2688374999999894},{"$f":"IF((I103)=0,\"\",(M103/I103))","v":-1.8319412926456728E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I103*G104","v":16.100345364999999},0.13,null,{"$f":"L103*J104","v":15.80539649},{"$f":"L104-I104","v":-0.29494887499999933},{"$f":"IF((I104)=0,\"\",(M104/I104))","v":-1.8319412926456769E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I103*G105","v":-9.9079048399999987},{"$f":"G105","v":-0.08},null,{"$f":"L103*J105","v":-9.7263978400000006},{"$f":"L105-I105","v":0.18150699999999809},{"$f":"IF((I105)=0,\"\",(M105/I105))","v":-1.831941292645662E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I103,I104,I105)","v":130.04125102500001},null,null,{"$f":"SUM(L103,L104,L105)","v":127.65897164999998},{"$f":"L106-I106","v":-2.3822793750000244},{"$f":"IF((I106)=0,\"\",(M106/I106))","v":-1.8319412926456998E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I95,I86:I90,I85)","v":123.84881049999998},null,null,{"$f":"SUM(L95,L86:L90,L85)","v":121.579973},{"$f":"L108-I108","v":-2.2688374999999894},{"$f":"IF((I108)=0,\"\",(M108/I108))","v":-1.8319412926456728E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I108*G109","v":16.100345364999999},0.13,null,{"$f":"L108*J109","v":15.80539649},{"$f":"L109-I109","v":-0.29494887499999933},{"$f":"IF((I109)=0,\"\",(M109/I109))","v":-1.8319412926456769E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I108*G110","v":-9.9079048399999987},{"$f":"G110","v":-0.08},null,{"$f":"L108*J110","v":-9.7263978400000006},{"$f":"L110-I110","v":0.18150699999999809},{"$f":"IF((I110)=0,\"\",(M110/I110))","v":-1.831941292645662E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I108,I109,I110)","v":130.04125102500001},null,null,{"$f":"SUM(L108,L109,L110)","v":127.65897164999998},{"$f":"L111-I111","v":-2.3822793750000244},{"$f":"IF((I111)=0,\"\",(M111/I111))","v":-1.8319412926456998E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L78/L101","v":-1.9300366910590176E-2}]
[]
[null,null,null,null,"Customer Class:",{"$f":"E16","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},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,"Class  B"]
[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",{"$f":"I16","v":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J16","v":1.0368999999999999}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F115","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D125,RATES!H:H),\"\")","v":28.74},1,{"$f":"H125*G125","v":28.74},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D125,RATES!I:I),\"\")","v":29},1,{"$f":"K125*J125","v":29},{"$f":"L125-I125","v":0.26000000000000156},{"$f":"IF(ISERROR(M125/I125), \"\", M125/I125)","v":9.0466249130132775E-3}]
[{"$f":"A125","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D126,RATES!H:H),\"\")","v":1.83E-2},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"H126*G126","v":36.6},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D126,RATES!I:I),\"\")","v":1.8499999999999999E-2},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"K126*J126","v":37},0.39999999999999858,{"$f":"IF(ISERROR(M126/I126), \"\", M126/I126)","v":1.092896174863384E-2}]
[{"$f":"A126","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D127,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D127,RATES!I:I),\"\")","v":0.52},1,{"$f":"K127*J127","v":0.52},0.52,""]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D128,RATES!H:H),\"\")","v":0},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D128,RATES!I:I),\"\")","v":1E-3},{"$f":"IF($F118>0, $F118, $F117)","v":2000},2,2,""]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","ST_A",{"$f":"B16","v":2},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I125:I128)","v":65.34},null,null,{"$f":"SUM(L125:L128)","v":68.52},3.1799999999999926,{"$f":"IF((I129)=0,\"\",(M129/I129))","v":4.8668503213957645E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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, $F117*F119-F117)","v":73.799999999999727},{"$f":"H130*G130","v":6.0634079999999786},{"$f":"IF((F117*12>=150000), 0, IF(F116=\"RPP\",(J144*0.65+J145*0.17+J146*0.18),IF(F116=\"Non-RPP (Retailer)\",J147,J148)))","v":8.2160000000000011E-2},{"$f":"IF(G130=0, 0, $F117*F119-F117)","v":73.799999999999727},{"$f":"K130*J130","v":6.0634079999999786},{"$f":"L130-I130","v":0},{"$f":"IF(ISERROR(M130/I130), \"\", M130/I130)","v":0}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D131,RATES!H:H),\"\")","v":2.0000000000000001E-4},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"H131*G131","v":0.4},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D131,RATES!I:I),\"\")","v":-2.5999999999999999E-3},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"K131*J131","v":-5.2},{"$f":"L131-I131","v":-5.6000000000000005},{"$f":"IF(ISERROR(M131/I131), \"\", M131/I131)","v":-14}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_GA","GA Rate Riders"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D133,RATES!H:H),\"\")","v":4.0000000000000002E-4},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0.8,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D133,RATES!I:I),\"\")","v":4.0000000000000002E-4},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0.8,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D134,RATES!H:H),\"\")+0.57","v":0.77999999999999992},1,{"$f":"H134*G134","v":0.77999999999999992},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D134,RATES!I:I),\"\")+0.57","v":0.77999999999999992},1,{"$f":"K134*J134","v":0.77999999999999992},0,{"$f":"IF(ISERROR(M134/I134), \"\", M134/I134)","v":0}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","ST_B",{"$f":"C129","v":2},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I129:I134)","v":73.383407999999989},null,null,{"$f":"SUM(L129:L134)","v":70.963407999999973},-2.4200000000000159,{"$f":"IF((I135)=0,\"\",(M135/I135))","v":-3.2977481776262238E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D136,RATES!H:H),\"\")","v":7.3000000000000001E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2073.7999999999997},{"$f":"H136*G136","v":15.138739999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D136,RATES!I:I),\"\")","v":6.7000000000000002E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2073.7999999999997},{"$f":"K136*J136","v":13.894459999999999},-1.2442799999999998,{"$f":"IF(ISERROR(M136/I136), \"\", M136/I136)","v":-8.2191780821917804E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D137,RATES!H:H),\"\")","v":3.3E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2073.7999999999997},{"$f":"H137*G137","v":6.8435399999999991},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D137,RATES!I:I),\"\")","v":3.5000000000000001E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2073.7999999999997},{"$f":"K137*J137","v":7.2582999999999993},0.41476000000000024,{"$f":"IF(ISERROR(M137/I137), \"\", M137/I137)","v":6.0606060606060649E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","ST_C",{"$f":"C129","v":2},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I135:I137)","v":95.365687999999992},null,null,{"$f":"SUM(L135:L137)","v":92.116167999999973},-3.2495200000000182,{"$f":"IF((I138)=0,\"\",(M138/I138))","v":-3.4074309829338394E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F117*F119","v":2073.7999999999997},{"$f":"H139*G139","v":7.465679999999999},3.5999999999999999E-3,{"$f":"F117*F119","v":2073.7999999999997},{"$f":"K139*J139","v":7.465679999999999},0,{"$f":"IF(ISERROR(M139/I139), \"\", M139/I139)","v":0}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F117*F119","v":2073.7999999999997},0.62213999999999992,2.9999999999999997E-4,{"$f":"F117*F119","v":2073.7999999999997},0.62213999999999992,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F117","v":2000},14,7.0000000000000001E-3,{"$f":"F117","v":2000},14,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L143-I143","v":0},{"$f":"IF(ISERROR(M143/I143), \"\", M143/I143)","v":""}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$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},{"$f":"K144*J144","v":84.5},0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F117*12>=150000),0.17*F117*F119,0.17*F117)","v":340},32.299999999999997,9.5000000000000001E-2,{"$f":"IF(AND(F117*12>=150000),0.17*F117*F120,0.17*F117)","v":340},32.299999999999997,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F117*12>=150000),0.18*F117*F119,0.18*F117)","v":360},47.52,0.13200000000000001,{"$f":"IF(AND(F117*12>=150000),0.18*F117*F120,0.18*F117)","v":360},47.52,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$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},{"$f":"K147*J147","v":212.2},0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$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},{"$f":"K148*J148","v":212.2},0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP_BT",2,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I139:I146,I138)","v":282.02350799999999},null,null,{"$f":"SUM(L139:L146,L138)","v":278.77398799999997},{"$f":"L150-I150","v":-3.2495200000000182},{"$f":"IF((I150)=0,\"\",(M150/I150))","v":-1.152216006050112E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I150*G151","v":36.663056040000001},0.13,null,{"$f":"L150*J151","v":36.240618439999999},{"$f":"L151-I151","v":-0.42243760000000208},{"$f":"IF((I151)=0,\"\",(M151/I151))","v":-1.1522160060501113E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP_NET",2,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I150:I151)","v":318.68656404000001},null,null,{"$f":"SUM(L150:L151)","v":315.01460643999997},{"$f":"SUM(M150:M151)","v":-3.6719576000000202},{"$f":"IF((I152)=0,\"\",(M152/I152))","v":-1.152216006050112E-2}]
[{"$f":"A151","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I150*G153","v":-22.561880639999998},{"$f":"G153","v":-0.08},null,{"$f":"L150*J153","v":-22.301919039999998},{"$f":"L153-I153","v":0.25996160000000046},{"$f":"IF((I153)=0,\"\",(M153/I153))","v":-1.1522160060501076E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C129","v":2},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I150,I151,I153)","v":296.12468339999998},null,null,{"$f":"L150+L151+L153","v":292.71268739999999},{"$f":"L154-I154","v":-3.4119959999999878},{"$f":"IF((I154)=0,\"\",(M154/I154))","v":-1.1522160060501016E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I147,I139:I143,I138)","v":329.90350799999999},null,null,{"$f":"SUM(L147,L139:L143,L138)","v":326.65398799999997},{"$f":"L156-I156","v":-3.2495200000000182},{"$f":"IF((I156)=0,\"\",(M156/I156))","v":-9.8499104168362408E-3}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I156*G157","v":42.887456039999996},0.13,null,{"$f":"L156*J157","v":42.465018439999994},{"$f":"L157-I157","v":-0.42243760000000208},{"$f":"IF((I157)=0,\"\",(M157/I157))","v":-9.8499104168362356E-3}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I156*G158","v":-26.392280639999999},{"$f":"G158","v":-0.08},null,{"$f":"L156*J158","v":-26.132319039999999},{"$f":"L158-I158","v":0.25996160000000046},{"$f":"IF((I158)=0,\"\",(M158/I158))","v":-9.8499104168362044E-3}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I156,I157,I158)","v":346.39868339999998},null,null,{"$f":"SUM(L156,L157,L158)","v":342.98668739999994},{"$f":"L159-I159","v":-3.4119960000000447},{"$f":"IF((I159)=0,\"\",(M159/I159))","v":-9.8499104168363154E-3}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I148,I139:I143,I138)","v":329.90350799999999},null,null,{"$f":"SUM(L148,L139:L143,L138)","v":326.65398799999997},{"$f":"L161-I161","v":-3.2495200000000182},{"$f":"IF((I161)=0,\"\",(M161/I161))","v":-9.8499104168362408E-3}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I161*G162","v":42.887456039999996},0.13,null,{"$f":"L161*J162","v":42.465018439999994},{"$f":"L162-I162","v":-0.42243760000000208},{"$f":"IF((I162)=0,\"\",(M162/I162))","v":-9.8499104168362356E-3}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I161*G163","v":-26.392280639999999},{"$f":"G163","v":-0.08},null,{"$f":"L161*J163","v":-26.132319039999999},{"$f":"L163-I163","v":0.25996160000000046},{"$f":"IF((I163)=0,\"\",(M163/I163))","v":-9.8499104168362044E-3}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I161,I162,I163)","v":346.39868339999998},null,null,{"$f":"SUM(L161,L162,L163)","v":342.98668739999994},{"$f":"L164-I164","v":-3.4119960000000447},{"$f":"IF((I164)=0,\"\",(M164/I164))","v":-9.8499104168363154E-3}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E17","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O119=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H17","v":"Non-RPP (Other)"},null,null,"Class B - non-Interval Metered"]
[null,null,null,null,"Consumption",{"$f":"K17","v":80000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L17","v":250},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I17","v":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J17","v":1.0368999999999999}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F168","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},null,null,"GSG_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D178,RATES!H:H),\"\")","v":140.97},1,{"$f":"H178*G178","v":140.97},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D178,RATES!I:I),\"\")","v":142.24},1,{"$f":"K178*J178","v":142.24},{"$f":"L178-I178","v":1.2700000000000102},{"$f":"IF(ISERROR(M178/I178), \"\", M178/I178)","v":9.0090090090090818E-3}]
[{"$f":"A178","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},null,null,"GSG_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D179,RATES!H:H),\"\")","v":4.2037000000000004},{"$f":"IF($F171>0, $F171, $F170)","v":250},{"$f":"H179*G179","v":1050.9250000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D179,RATES!I:I),\"\")","v":4.2415000000000003},{"$f":"IF($F171>0, $F171, $F170)","v":250},{"$f":"K179*J179","v":1060.375},9.4499999999998181,{"$f":"IF(ISERROR(M179/I179), \"\", M179/I179)","v":8.9920784071173647E-3}]
[{"$f":"A179","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},null,null,"GSG_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D180,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D180,RATES!I:I),\"\")","v":4.78},1,{"$f":"K180*J180","v":4.78},4.78,""]
[{"$f":"A180","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},null,null,"GSG_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D181,RATES!H:H),\"\")","v":0},{"$f":"IF($F171>0, $F171, $F170)","v":250},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D181,RATES!I:I),\"\")","v":9.64E-2},{"$f":"IF($F171>0, $F171, $F170)","v":250},24.1,24.1,""]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","ST_A",{"$f":"B17","v":3},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I178:I181)","v":1191.8950000000002},null,null,{"$f":"SUM(L178:L181)","v":1231.4949999999999},39.599999999999682,{"$f":"IF((I182)=0,\"\",(M182/I182))","v":3.3224403156318028E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,"GSG_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D184,RATES!H:H),\"\")","v":0.4884},{"$f":"IF($F171>0, $F171, $F170)","v":250},{"$f":"H184*G184","v":122.1},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D184,RATES!I:I),\"\")","v":1.3589999999999998},{"$f":"IF($F171>0, $F171, $F170)","v":250},{"$f":"K184*J184","v":339.74999999999994},{"$f":"L184-I184","v":217.64999999999995},{"$f":"IF(ISERROR(M184/I184), \"\", M184/I184)","v":1.7825552825552822}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,"GSG_GA","GA Rate Riders",null,null,null,null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D185,RATES!I:I),\"\")","v":4.0000000000000002E-4},{"$f":"K195","v":80000},32,32,""]
[{"$f":"A185","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},null,null,"GSG_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D186,RATES!H:H),\"\")","v":0.15890000000000001},{"$f":"IF($F171>0, $F171, $F170)","v":250},39.725000000000001,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D186,RATES!I:I),\"\")","v":0.15890000000000001},{"$f":"IF($F171>0, $F171, $F170)","v":250},39.725000000000001,0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,{"$f":"H187*G187","v":0},0,1,{"$f":"K187*J187","v":0},0,{"$f":"IF(ISERROR(M187/I187), \"\", M187/I187)","v":""}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","ST_B",{"$f":"C182","v":3},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I182:I187)","v":1353.72},null,null,{"$f":"SUM(L182:L187)","v":1642.9699999999998},289.24999999999977,{"$f":"IF((I188)=0,\"\",(M188/I188))","v":0.21367047838548575}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,"GSG_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D189,RATES!H:H),\"\")","v":2.9268000000000001},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":250},{"$f":"H189*G189","v":731.7},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D189,RATES!I:I),\"\")","v":2.6739000000000002},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":250},{"$f":"K189*J189","v":668.47500000000002},-63.225000000000023,{"$f":"IF(ISERROR(M189/I189), \"\", M189/I189)","v":-8.640836408364086E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,"GSG_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D190,RATES!H:H),\"\")","v":1.2618},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":250},{"$f":"H190*G190","v":315.45},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D190,RATES!I:I),\"\")","v":1.3420000000000001},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":250},{"$f":"K190*J190","v":335.5},20.050000000000011,{"$f":"IF(ISERROR(M190/I190), \"\", M190/I190)","v":6.3559993659851044E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","ST_C",{"$f":"C182","v":3},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I188:I190)","v":2400.87},null,null,{"$f":"SUM(L188:L190)","v":2646.9449999999997},246.07499999999982,{"$f":"IF((I191)=0,\"\",(M191/I191))","v":0.10249409589023972}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F170*F172","v":82952},{"$f":"H192*G192","v":298.62720000000002},3.5999999999999999E-3,{"$f":"F170*F172","v":82952},{"$f":"K192*J192","v":298.62720000000002},0,{"$f":"IF(ISERROR(M192/I192), \"\", M192/I192)","v":0}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F170*F172","v":82952},24.885599999999997,2.9999999999999997E-4,{"$f":"F170*F172","v":82952},24.885599999999997,0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F170","v":80000},560,7.0000000000000001E-3,{"$f":"F170","v":80000},560,0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L196-I196","v":0},{"$f":"IF(ISERROR(M196/I196), \"\", M196/I196)","v":""}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F170*12>=150000),0.65*F170*F172,0.65*F170)","v":53918.799999999996},{"$f":"H197*G197","v":3504.7219999999998},6.5000000000000002E-2,{"$f":"IF(AND(F170*12>=150000),0.65*F170*F173,0.65*F170)","v":53918.799999999996},{"$f":"K197*J197","v":3504.7219999999998},0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F170*12>=150000),0.17*F170*F172,0.17*F170)","v":14101.84},1339.6748,9.5000000000000001E-2,{"$f":"IF(AND(F170*12>=150000),0.17*F170*F173,0.17*F170)","v":14101.84},1339.6748,0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F170*12>=150000),0.18*F170*F172,0.18*F170)","v":14931.359999999999},1970.9395199999999,0.13200000000000001,{"$f":"IF(AND(F170*12>=150000),0.18*F170*F173,0.18*F170)","v":14931.359999999999},1970.9395199999999,0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F170*12>=150000),F170*F172,F170)","v":82952},{"$f":"H200*G200","v":8801.2072000000007},{"$f":"G200","v":0.1061},{"$f":"IF(AND(F170*12>=150000),F170*F173,F170)","v":82952},{"$f":"K200*J200","v":8801.2072000000007},0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,0.1101,{"$f":"IF(AND(F170*12>=150000),F170*F172,F170)","v":82952},{"$f":"H201*G201","v":9133.0151999999998},{"$f":"G201","v":0.1101},{"$f":"IF(AND(F170*12>=150000),F170*F173,F170)","v":82952},{"$f":"K201*J201","v":9133.0151999999998},0,0]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I192:I199,I191)","v":10099.96912},null,null,{"$f":"SUM(L192:L199,L191)","v":10346.044119999999},{"$f":"L203-I203","v":246.07499999999891},{"$f":"IF((I203)=0,\"\",(M203/I203))","v":2.4363935877063248E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I203*G204","v":1312.9959856},0.13,null,{"$f":"L203*J204","v":1344.9857355999998},{"$f":"L204-I204","v":31.989749999999731},{"$f":"IF((I204)=0,\"\",(M204/I204))","v":2.4363935877063148E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I203*G205","v":-807.99752960000001},{"$f":"G205","v":-0.08},null,{"$f":"L203*J205","v":-827.68352959999993},{"$f":"L205-I205","v":-19.685999999999922},{"$f":"IF((I205)=0,\"\",(M205/I205))","v":2.4363935877063259E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I203,I204,I205)","v":10604.967576000001},null,null,{"$f":"L203+L204+L205","v":10863.346325999999},{"$f":"L206-I206","v":258.37874999999804},{"$f":"IF((I206)=0,\"\",(M206/I206))","v":2.4363935877063168E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","RPP"]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I200,I192:I196,I191)","v":12085.84},null,null,{"$f":"SUM(L200,L192:L196,L191)","v":12331.915000000001},{"$f":"L208-I208","v":246.07500000000073},{"$f":"IF((I208)=0,\"\",(M208/I208))","v":2.0360603814050221E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I208*G209","v":1571.1592000000001},0.13,null,{"$f":"L208*J209","v":1603.1489500000002},{"$f":"L209-I209","v":31.989750000000186},{"$f":"IF((I209)=0,\"\",(M209/I209))","v":2.036060381405028E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I208*G210","v":-966.86720000000003},{"$f":"G210","v":-0.08},null,{"$f":"L208*J210","v":-986.55320000000006},{"$f":"L210-I210","v":-19.686000000000035},{"$f":"IF((I210)=0,\"\",(M210/I210))","v":2.0360603814050197E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I208,I209,I210)","v":12690.132},null,null,{"$f":"SUM(L208,L209,L210)","v":12948.510750000001},{"$f":"L211-I211","v":258.37875000000167},{"$f":"IF((I211)=0,\"\",(M211/I211))","v":2.0360603814050294E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)_BT",3,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I201,I192:I196,I191)","v":12417.648000000001},null,null,{"$f":"SUM(L201,L192:L196,L191)","v":12663.723},{"$f":"L213-I213","v":246.07499999999891},{"$f":"IF((I213)=0,\"\",(M213/I213))","v":1.9816554632568012E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I213*G214","v":1614.2942400000002},0.13,null,{"$f":"L213*J214","v":1646.2839900000001},{"$f":"L214-I214","v":31.989749999999958},{"$f":"IF((I214)=0,\"\",(M214/I214))","v":1.9816554632568071E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)_NET",3,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I213:I214)","v":14031.94224},null,null,{"$f":"SUM(L213:L214)","v":14310.00699},{"$f":"SUM(M213:M214)","v":278.06474999999887},{"$f":"IF((I215)=0,\"\",(M215/I215))","v":1.9816554632568019E-2}]
[{"$f":"A214","v":"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$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 500 to 4,999 kW SERVICE CLASSIFICATION","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":14031.94224},null,null,{"$f":"SUM(L213,L214,L216)","v":14310.00699},{"$f":"L217-I217","v":278.06474999999955},{"$f":"IF((I217)=0,\"\",(M217/I217))","v":1.9816554632568067E-2}]
["GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E18","v":"LARGE USE SERVICE CLASSIFICATION"},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",{"$f":"K18","v":2800000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L18","v":7350},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I18","v":1.0145}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J18","v":1.0145}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F221","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,"LU_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D231,RATES!H:H),\"\")","v":6073.68},1,{"$f":"H231*G231","v":6073.68},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D231,RATES!I:I),\"\")","v":6128.34},1,{"$f":"K231*J231","v":6128.34},{"$f":"L231-I231","v":54.659999999999854},{"$f":"IF(ISERROR(M231/I231), \"\", M231/I231)","v":8.9994863081360645E-3}]
[{"$f":"A231","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,"LU_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D232,RATES!H:H),\"\")","v":2.2421000000000002},{"$f":"IF($F224>0, $F224, $F223)","v":7350},{"$f":"H232*G232","v":16479.435000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D232,RATES!I:I),\"\")","v":2.2623000000000002},{"$f":"IF($F224>0, $F224, $F223)","v":7350},{"$f":"K232*J232","v":16627.905000000002},148.47000000000116,{"$f":"IF(ISERROR(M232/I232), \"\", M232/I232)","v":9.0094108202132626E-3}]
[{"$f":"A232","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,"LU_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D233,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D233,RATES!I:I),\"\")","v":121.36},1,{"$f":"K233*J233","v":121.36},121.36,""]
[{"$f":"A233","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,"LU_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D234,RATES!H:H),\"\")","v":0},{"$f":"IF($F224>0, $F224, $F223)","v":7350},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D234,RATES!I:I),\"\")","v":-6.3300000000000009E-2},{"$f":"IF($F224>0, $F224, $F223)","v":7350},-465.25500000000005,-465.25500000000005,""]
["LARGE USE SERVICE CLASSIFICATION","ST_A",{"$f":"B18","v":4},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I231:I234)","v":22553.115000000002},null,null,{"$f":"SUM(L231:L234)","v":22412.350000000002},-140.76499999999942,{"$f":"IF((I235)=0,\"\",(M235/I235))","v":-6.2414881491979889E-3}]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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 SERVICE CLASSIFICATION",null,null,"LU_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D237,RATES!H:H),\"\")","v":7.6500000000000026E-2},{"$f":"IF($F224>0, $F224, $F223)","v":7350},{"$f":"H237*G237","v":562.2750000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D237,RATES!I:I),\"\")","v":-1.2469999999999999},{"$f":"IF($F224>0, $F224, $F223)","v":7350},{"$f":"K237*J237","v":-9165.4499999999989},{"$f":"L237-I237","v":-9727.7249999999985},{"$f":"IF(ISERROR(M237/I237), \"\", M237/I237)","v":-17.300653594771234}]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_GA","GA Rate Riders",null,null,null,null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D238,RATES!I:I),\"\")","v":0},{"$f":"K248","v":2800000},0,0,""]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D239,RATES!H:H),\"\")","v":0.16300000000000001},{"$f":"IF($F224>0, $F224, $F223)","v":7350},1198.05,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D239,RATES!I:I),\"\")","v":0.16300000000000001},{"$f":"IF($F224>0, $F224, $F223)","v":7350},1198.05,0,0]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,{"$f":"H240*G240","v":0},0,1,{"$f":"K240*J240","v":0},0,{"$f":"IF(ISERROR(M240/I240), \"\", M240/I240)","v":""}]
["LARGE USE SERVICE CLASSIFICATION","ST_B",{"$f":"C235","v":4},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I235:I240)","v":24313.440000000002},null,null,{"$f":"SUM(L235:L240)","v":14444.950000000003},-9868.49,{"$f":"IF((I241)=0,\"\",(M241/I241))","v":-0.40588620943807208}]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D242,RATES!H:H),\"\")","v":3.5360999999999998},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":7350},{"$f":"H242*G242","v":25990.334999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D242,RATES!I:I),\"\")","v":3.2305000000000001},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":7350},{"$f":"K242*J242","v":23744.175000000003},-2246.1599999999962,{"$f":"IF(ISERROR(M242/I242), \"\", M242/I242)","v":-8.6422895280110712E-2}]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D243,RATES!H:H),\"\")","v":1.3178000000000001},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":7350},{"$f":"H243*G243","v":9685.83},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D243,RATES!I:I),\"\")","v":1.4016},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":7350},{"$f":"K243*J243","v":10301.76},615.93000000000029,{"$f":"IF(ISERROR(M243/I243), \"\", M243/I243)","v":6.3590833206859945E-2}]
["LARGE USE SERVICE CLASSIFICATION","ST_C",{"$f":"C235","v":4},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I241:I243)","v":59989.605000000003},null,null,{"$f":"SUM(L241:L243)","v":48490.885000000009},-11498.719999999994,{"$f":"IF((I244)=0,\"\",(M244/I244))","v":-0.19167854164067247}]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F223*F225","v":2840600},{"$f":"H245*G245","v":10226.16},3.5999999999999999E-3,{"$f":"F223*F225","v":2840600},{"$f":"K245*J245","v":10226.16},0,{"$f":"IF(ISERROR(M245/I245), \"\", M245/I245)","v":0}]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F223*F225","v":2840600},852.18,2.9999999999999997E-4,{"$f":"F223*F225","v":2840600},852.18,0,0]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F223","v":2800000},19600,7.0000000000000001E-3,{"$f":"F223","v":2800000},19600,0,0]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L249-I249","v":0},{"$f":"IF(ISERROR(M249/I249), \"\", M249/I249)","v":""}]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F223*12>=150000),0.65*F223*F225,0.65*F223)","v":1846390},{"$f":"H250*G250","v":120015.35},6.5000000000000002E-2,{"$f":"IF(AND(F223*12>=150000),0.65*F223*F226,0.65*F223)","v":1846390},{"$f":"K250*J250","v":120015.35},0,0]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F223*12>=150000),0.17*F223*F225,0.17*F223)","v":482902.00000000006},45875.69000000001,9.5000000000000001E-2,{"$f":"IF(AND(F223*12>=150000),0.17*F223*F226,0.17*F223)","v":482902.00000000006},45875.69000000001,0,0]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F223*12>=150000),0.18*F223*F225,0.18*F223)","v":511308},67492.656000000003,0.13200000000000001,{"$f":"IF(AND(F223*12>=150000),0.18*F223*F226,0.18*F223)","v":511308},67492.656000000003,0,0]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,0.1101,{"$f":"IF(AND(F223*12>=150000),F223*F225,F223)","v":2840600},{"$f":"H253*G253","v":312750.06},{"$f":"G253","v":0.1101},{"$f":"IF(AND(F223*12>=150000),F223*F226,F223)","v":2840600},{"$f":"K253*J253","v":312750.06},0,0]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G253","v":0.1101},{"$f":"IF(AND(F223*12>=150000),F223*F225,F223)","v":2840600},{"$f":"H254*G254","v":312750.06},{"$f":"G254","v":0.1101},{"$f":"IF(AND(F223*12>=150000),F223*F226,F223)","v":2840600},{"$f":"K254*J254","v":312750.06},0,0]
["LARGE USE SERVICE CLASSIFICATION"]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I245:I252,I244)","v":324051.891},null,null,{"$f":"SUM(L245:L252,L244)","v":312553.17100000003},{"$f":"L256-I256","v":-11498.719999999972},{"$f":"IF((I256)=0,\"\",(M256/I256))","v":-3.5484193486777005E-2}]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I256*G257","v":42126.74583},0.13,null,{"$f":"L256*J257","v":40631.912230000009},{"$f":"L257-I257","v":-1494.8335999999908},{"$f":"IF((I257)=0,\"\",(M257/I257))","v":-3.5484193486776873E-2}]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I256*G258","v":-25924.151280000002},{"$f":"G258","v":-0.08},null,{"$f":"L256*J258","v":-25004.253680000002},{"$f":"L258-I258","v":919.89760000000024},{"$f":"IF((I258)=0,\"\",(M258/I258))","v":-3.5484193486777095E-2}]
["LARGE USE SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I256,I257,I258)","v":340254.48554999998},null,null,{"$f":"L256+L257+L258","v":328180.82955000002},{"$f":"L259-I259","v":-12073.655999999959},{"$f":"IF((I259)=0,\"\",(M259/I259))","v":-3.548419348677697E-2}]
["LARGE USE SERVICE CLASSIFICATION","RPP"]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I253,I245:I249,I244)","v":403418.25499999995},null,null,{"$f":"SUM(L253,L245:L249,L244)","v":391919.53499999997},{"$f":"L261-I261","v":-11498.719999999972},{"$f":"IF((I261)=0,\"\",(M261/I261))","v":-2.8503221798924231E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I261*G262","v":52444.373149999992},0.13,null,{"$f":"L261*J262","v":50949.539550000001},{"$f":"L262-I262","v":-1494.8335999999908},{"$f":"IF((I262)=0,\"\",(M262/I262))","v":-2.8503221798924123E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I261*G263","v":-32273.460399999996},{"$f":"G263","v":-0.08},null,{"$f":"L261*J263","v":-31353.5628},{"$f":"L263-I263","v":919.8975999999966},{"$f":"IF((I263)=0,\"\",(M263/I263))","v":-2.8503221798924193E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I261,I262,I263)","v":423589.16774999996},null,null,{"$f":"SUM(L261,L262,L263)","v":411515.51174999995},{"$f":"L264-I264","v":-12073.656000000017},{"$f":"IF((I264)=0,\"\",(M264/I264))","v":-2.8503221798924339E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)_BT",4,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I254,I245:I249,I244)","v":403418.25499999995},null,null,{"$f":"SUM(L254,L245:L249,L244)","v":391919.53499999997},{"$f":"L266-I266","v":-11498.719999999972},{"$f":"IF((I266)=0,\"\",(M266/I266))","v":-2.8503221798924231E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I266*G267","v":52444.373149999992},0.13,null,{"$f":"L266*J267","v":50949.539550000001},{"$f":"L267-I267","v":-1494.8335999999908},{"$f":"IF((I267)=0,\"\",(M267/I267))","v":-2.8503221798924123E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)_NET",4,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I266:I267)","v":455862.62814999995},null,null,{"$f":"SUM(L266:L267)","v":442869.07454999996},{"$f":"SUM(M266:M267)","v":-12993.553599999963},{"$f":"IF((I268)=0,\"\",(M268/I268))","v":-2.8503221798924217E-2}]
[{"$f":"A267","v":"LARGE USE SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$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 SERVICE CLASSIFICATION","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":455862.62814999995},null,null,{"$f":"SUM(L266,L267,L269)","v":442869.07454999996},{"$f":"L270-I270","v":-12993.553599999985},{"$f":"IF((I270)=0,\"\",(M270/I270))","v":-2.8503221798924266E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E19","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O225=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H19","v":"RPP"},null,null,"Class B"]
[null,null,null,null,"Consumption",{"$f":"K19","v":150},"kWh"]
[null,null,null,null,"Demand",{"$f":"L19","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I19","v":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J19","v":1.0368999999999999}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F274","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,"USL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D284,RATES!H:H),\"\")","v":8.6},1,{"$f":"H284*G284","v":8.6},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D284,RATES!I:I),\"\")","v":8.68},1,{"$f":"K284*J284","v":8.68},{"$f":"L284-I284","v":8.0000000000000071E-2},{"$f":"IF(ISERROR(M284/I284), \"\", M284/I284)","v":9.3023255813953574E-3}]
[{"$f":"A284","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,"USL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D285,RATES!H:H),\"\")","v":1.95E-2},{"$f":"IF($F277>0, $F277, $F276)","v":150},{"$f":"H285*G285","v":2.9249999999999998},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D285,RATES!I:I),\"\")","v":1.9699999999999999E-2},{"$f":"IF($F277>0, $F277, $F276)","v":150},{"$f":"K285*J285","v":2.9549999999999996},2.9999999999999805E-2,{"$f":"IF(ISERROR(M285/I285), \"\", M285/I285)","v":1.025641025641019E-2}]
[{"$f":"A285","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,"USL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D286,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D286,RATES!I:I),\"\")","v":0.11},1,{"$f":"K286*J286","v":0.11},0.11,""]
[{"$f":"A286","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,"USL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D287,RATES!H:H),\"\")","v":0},{"$f":"IF($F277>0, $F277, $F276)","v":150},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D287,RATES!I:I),\"\")","v":-4.0000000000000002E-4},{"$f":"IF($F277>0, $F277, $F276)","v":150},-6.0000000000000005E-2,-6.0000000000000005E-2,""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_A",{"$f":"B19","v":5},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I284:I287)","v":11.524999999999999},null,null,{"$f":"SUM(L284:L287)","v":11.684999999999999},0.16000000000000014,{"$f":"IF((I288)=0,\"\",(M288/I288))","v":1.3882863340564005E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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":8.2160000000000011E-2},{"$f":"IF(G289=0, 0, $F276*F278-F276)","v":5.5349999999999966},{"$f":"H289*G289","v":0.45475559999999976},{"$f":"IF((F276*12>=150000), 0, IF(F275=\"RPP\",(J303*0.65+J304*0.17+J305*0.18),IF(F275=\"Non-RPP (Retailer)\",J306,J307)))","v":8.2160000000000011E-2},{"$f":"IF(G289=0, 0, $F276*F278-F276)","v":5.5349999999999966},{"$f":"K289*J289","v":0.45475559999999976},{"$f":"L289-I289","v":0},{"$f":"IF(ISERROR(M289/I289), \"\", M289/I289)","v":0}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D290,RATES!H:H),\"\")","v":2.0000000000000001E-4},{"$f":"IF($F277>0, $F277, $F276)","v":150},{"$f":"H290*G290","v":3.0000000000000002E-2},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D290,RATES!I:I),\"\")","v":-2.4999999999999996E-3},{"$f":"IF($F277>0, $F277, $F276)","v":150},{"$f":"K290*J290","v":-0.37499999999999994},{"$f":"L290-I290","v":-0.40499999999999997},{"$f":"IF(ISERROR(M290/I290), \"\", M290/I290)","v":-13.499999999999998}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_GA","GA Rate Riders",null,0,{"$f":"IF($F277>0, $F277, $F276)","v":150},0,0,{"$f":"IF($F277>0, $F277, $F276)","v":150},0,0,""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D292,RATES!H:H),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F277>0, $F277, $F276)","v":150},7.4999999999999997E-2,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D292,RATES!I:I),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F277>0, $F277, $F276)","v":150},7.4999999999999997E-2,0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,null,1,{"$f":"H293*G293","v":0},null,1,{"$f":"K293*J293","v":0},0,{"$f":"IF(ISERROR(M293/I293), \"\", M293/I293)","v":""}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_B",{"$f":"C288","v":5},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I288:I293)","v":12.084755599999998},null,null,{"$f":"SUM(L288:L293)","v":11.839755599999998},-0.24499999999999922,{"$f":"IF((I294)=0,\"\",(M294/I294))","v":-2.0273475782993846E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D295,RATES!H:H),\"\")","v":6.8999999999999999E-3},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":155.535},{"$f":"H295*G295","v":1.0731914999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D295,RATES!I:I),\"\")","v":6.3E-3},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":155.535},{"$f":"K295*J295","v":0.97987049999999998},-9.3320999999999876E-2,{"$f":"IF(ISERROR(M295/I295), \"\", M295/I295)","v":-8.6956521739130335E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D296,RATES!H:H),\"\")","v":3.5000000000000001E-3},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":155.535},{"$f":"H296*G296","v":0.54437250000000004},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D296,RATES!I:I),\"\")","v":3.7000000000000002E-3},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":155.535},{"$f":"K296*J296","v":0.57547950000000003},3.1106999999999996E-2,{"$f":"IF(ISERROR(M296/I296), \"\", M296/I296)","v":5.7142857142857134E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_C",{"$f":"C288","v":5},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I294:I296)","v":13.702319599999997},null,null,{"$f":"SUM(L294:L296)","v":13.395105599999999},-0.30721399999999832,{"$f":"IF((I297)=0,\"\",(M297/I297))","v":-2.2420583446323816E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F276*F278","v":155.535},{"$f":"H298*G298","v":0.55992599999999992},3.5999999999999999E-3,{"$f":"F276*F278","v":155.535},{"$f":"K298*J298","v":0.55992599999999992},0,{"$f":"IF(ISERROR(M298/I298), \"\", M298/I298)","v":0}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F276*F278","v":155.535},4.6660499999999994E-2,2.9999999999999997E-4,{"$f":"F276*F278","v":155.535},4.6660499999999994E-2,0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F276","v":150},1.05,7.0000000000000001E-3,{"$f":"F276","v":150},1.05,0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L302-I302","v":0},{"$f":"IF(ISERROR(M302/I302), \"\", M302/I302)","v":""}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F276*12>=150000),0.65*F276*F278,0.65*F276)","v":97.5},{"$f":"H303*G303","v":6.3375000000000004},6.5000000000000002E-2,{"$f":"IF(AND(F276*12>=150000),0.65*F276*F279,0.65*F276)","v":97.5},{"$f":"K303*J303","v":6.3375000000000004},0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F276*12>=150000),0.17*F276*F278,0.17*F276)","v":25.500000000000004},2.4225000000000003,9.5000000000000001E-2,{"$f":"IF(AND(F276*12>=150000),0.17*F276*F279,0.17*F276)","v":25.500000000000004},2.4225000000000003,0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F276*12>=150000),0.18*F276*F278,0.18*F276)","v":27},3.5640000000000001,0.13200000000000001,{"$f":"IF(AND(F276*12>=150000),0.18*F276*F279,0.18*F276)","v":27},3.5640000000000001,0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,0.1101,{"$f":"IF(AND(F276*12>=150000),F276*F278,F276)","v":150},{"$f":"H306*G306","v":16.515000000000001},{"$f":"G306","v":0.1101},{"$f":"IF(AND(F276*12>=150000),F276*F279,F276)","v":150},{"$f":"K306*J306","v":16.515000000000001},0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G306","v":0.1101},{"$f":"IF(AND(F276*12>=150000),F276*F278,F276)","v":150},{"$f":"H307*G307","v":16.515000000000001},{"$f":"G307","v":0.1101},{"$f":"IF(AND(F276*12>=150000),F276*F279,F276)","v":150},{"$f":"K307*J307","v":16.515000000000001},0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP_BT",5,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I298:I305,I297)","v":27.932906099999997},null,null,{"$f":"SUM(L298:L305,L297)","v":27.625692100000002},{"$f":"L309-I309","v":-0.30721399999999477},{"$f":"IF((I309)=0,\"\",(M309/I309))","v":-1.099828277445127E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I309*G310","v":3.6312777929999998},0.13,null,{"$f":"L309*J310","v":3.5913399730000002},{"$f":"L310-I310","v":-3.9937819999999569E-2},{"$f":"IF((I310)=0,\"\",(M310/I310))","v":-1.0998282774451338E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP_NET",5,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I309:I310)","v":31.564183892999996},null,null,{"$f":"SUM(L309:L310)","v":31.217032073000002},{"$f":"SUM(M309:M310)","v":-0.34715181999999434},{"$f":"IF((I311)=0,\"\",(M311/I311))","v":-1.0998282774451279E-2}]
[{"$f":"A310","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I309*G312","v":0},{"$f":"G312","v":0},null,{"$f":"L309*J312","v":0},{"$f":"L312-I312","v":0},{"$f":"IF((I312)=0,\"\",(M312/I312))","v":""}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C288","v":5},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I309,I310,I312)","v":31.564183892999996},null,null,{"$f":"L309+L310+L312","v":31.217032073000002},{"$f":"L313-I313","v":-0.34715181999999345},{"$f":"IF((I313)=0,\"\",(M313/I313))","v":-1.099828277445125E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP"]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I306,I298:I302,I297)","v":32.123906099999999},null,null,{"$f":"SUM(L306,L298:L302,L297)","v":31.816692100000004},{"$f":"L315-I315","v":-0.30721399999999477},{"$f":"IF((I315)=0,\"\",(M315/I315))","v":-9.5634073591067681E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I315*G316","v":4.1761077929999999},0.13,null,{"$f":"L315*J316","v":4.1361699730000003},{"$f":"L316-I316","v":-3.9937819999999569E-2},{"$f":"IF((I316)=0,\"\",(M316/I316))","v":-9.5634073591068271E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I315*G317","v":-2.5699124879999999},{"$f":"G317","v":-0.08},null,{"$f":"L315*J317","v":-2.5453353680000004},{"$f":"L317-I317","v":2.4577119999999564E-2},{"$f":"IF((I317)=0,\"\",(M317/I317))","v":-9.5634073591067612E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I315,I316,I317)","v":33.730101404999999},null,null,{"$f":"SUM(L315,L316,L317)","v":33.407526705000002},{"$f":"L318-I318","v":-0.32257469999999699},{"$f":"IF((I318)=0,\"\",(M318/I318))","v":-9.5634073591068409E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I307,I298:I302,I297)","v":32.123906099999999},null,null,{"$f":"SUM(L307,L298:L302,L297)","v":31.816692100000004},{"$f":"L320-I320","v":-0.30721399999999477},{"$f":"IF((I320)=0,\"\",(M320/I320))","v":-9.5634073591067681E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I320*G321","v":4.1761077929999999},0.13,null,{"$f":"L320*J321","v":4.1361699730000003},{"$f":"L321-I321","v":-3.9937819999999569E-2},{"$f":"IF((I321)=0,\"\",(M321/I321))","v":-9.5634073591068271E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I320*G322","v":-2.5699124879999999},{"$f":"G322","v":-0.08},null,{"$f":"L320*J322","v":-2.5453353680000004},{"$f":"L322-I322","v":2.4577119999999564E-2},{"$f":"IF((I322)=0,\"\",(M322/I322))","v":-9.5634073591067612E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I320,I321,I322)","v":33.730101404999999},null,null,{"$f":"SUM(L320,L321,L322)","v":33.407526705000002},{"$f":"L323-I323","v":-0.32257469999999699},{"$f":"IF((I323)=0,\"\",(M323/I323))","v":-9.5634073591068409E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)"]
[null,null,null,null,"NOTE: Board model does not populate customer count for MFC and FRR for USL, Sentinel and S/L classes. It requires manual input on Bill Impact sheet every time the bill impacts are executed. "]
[]
[null,null,null,null,"Customer Class:",{"$f":"E21","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O278=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H21","v":"RPP"}]
[null,null,null,null,"Consumption",{"$f":"K21","v":180},"kWh"]
[null,null,null,null,"Demand",{"$f":"L21","v":1},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I21","v":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J21","v":1.0368999999999999}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F327","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,"SEN_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D337,RATES!H:H),\"\")","v":4.1900000000000004},1,{"$f":"H337*G337","v":4.1900000000000004},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D337,RATES!I:I),\"\")","v":4.2300000000000004},1,{"$f":"K337*J337","v":4.2300000000000004},{"$f":"L337-I337","v":4.0000000000000036E-2},{"$f":"IF(ISERROR(M337/I337), \"\", M337/I337)","v":9.5465393794749477E-3}]
[{"$f":"A337","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,"SEN_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D338,RATES!H:H),\"\")","v":9.8694000000000006},{"$f":"IF($F330>0, $F330, $F329)","v":1},{"$f":"H338*G338","v":9.8694000000000006},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D338,RATES!I:I),\"\")","v":9.9581999999999997},{"$f":"IF($F330>0, $F330, $F329)","v":1},{"$f":"K338*J338","v":9.9581999999999997},8.8799999999999102E-2,{"$f":"IF(ISERROR(M338/I338), \"\", M338/I338)","v":8.9975074472611397E-3}]
[{"$f":"A338","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,"SEN_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D339,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D339,RATES!I:I),\"\")","v":0.06},1,{"$f":"K339*J339","v":0.06},0.06,""]
[{"$f":"A339","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,"SEN_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D340,RATES!H:H),\"\")","v":0},{"$f":"IF($F330>0, $F330, $F329)","v":1},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D340,RATES!I:I),\"\")","v":-0.34539999999999998},{"$f":"IF($F330>0, $F330, $F329)","v":1},-0.34539999999999998,-0.34539999999999998,""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","ST_A",{"$f":"B21","v":7},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I337:I340)","v":14.0594},null,null,{"$f":"SUM(L337:L340)","v":13.902800000000001},-0.15659999999999918,{"$f":"IF((I341)=0,\"\",(M341/I341))","v":-1.1138455410614903E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F329*12>=150000), 0, IF(F328=\"RPP\",(G356*0.65+G357*0.17+G358*0.18),IF(F328=\"Non-RPP (Retailer)\",G359,G360)))","v":8.2160000000000011E-2},{"$f":"IF(G342=0, 0, $F329*F331-F329)","v":6.6419999999999959},{"$f":"H342*G342","v":0.54570671999999976},{"$f":"IF((F329*12>=150000), 0, IF(F328=\"RPP\",(J356*0.65+J357*0.17+J358*0.18),IF(F328=\"Non-RPP (Retailer)\",J359,J360)))","v":8.2160000000000011E-2},{"$f":"IF(G342=0, 0, $F329*F331-F329)","v":6.6419999999999959},{"$f":"K342*J342","v":0.54570671999999976},{"$f":"L342-I342","v":0},{"$f":"IF(ISERROR(M342/I342), \"\", M342/I342)","v":0}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,"SEN_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D343,RATES!H:H),\"\")","v":0.50540000000000007},{"$f":"IF($F330>0, $F330, $F329)","v":1},{"$f":"H343*G343","v":0.50540000000000007},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D343,RATES!I:I),\"\")","v":1.4716},{"$f":"IF($F330>0, $F330, $F329)","v":1},{"$f":"K343*J343","v":1.4716},{"$f":"L343-I343","v":0.96619999999999995},{"$f":"IF(ISERROR(M343/I343), \"\", M343/I343)","v":1.9117530668777203}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,"SEN_GA","GA Rate Riders",null,0,{"$f":"IF($F330>0, $F330, $F329)","v":1},0,0,{"$f":"IF($F330>0, $F330, $F329)","v":1},0,0,""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,"SEN_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D345,RATES!H:H),\"\")","v":0.11700000000000001},{"$f":"IF($F330>0, $F330, $F329)","v":1},0.11700000000000001,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D345,RATES!I:I),\"\")","v":0.11700000000000001},{"$f":"IF($F330>0, $F330, $F329)","v":1},0.11700000000000001,0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,{"$f":"H346*G346","v":0},0,1,{"$f":"K346*J346","v":0},0,{"$f":"IF(ISERROR(M346/I346), \"\", M346/I346)","v":""}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","ST_B",{"$f":"C341","v":7},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I341:I346)","v":15.227506720000001},null,null,{"$f":"SUM(L341:L346)","v":16.037106720000001},0.80959999999999965,{"$f":"IF((I347)=0,\"\",(M347/I347))","v":5.3166944194262655E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,"SEN_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D348,RATES!H:H),\"\")","v":2.2743000000000002},{"$f":"IF($F330>0, $F330, $F329*$F331)","v":1},{"$f":"H348*G348","v":2.2743000000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D348,RATES!I:I),\"\")","v":2.0777999999999999},{"$f":"IF($F330>0, $F330, $F329*$F331)","v":1},{"$f":"K348*J348","v":2.0777999999999999},-0.19650000000000034,{"$f":"IF(ISERROR(M348/I348), \"\", M348/I348)","v":-8.6400211053950807E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,"SEN_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D349,RATES!H:H),\"\")","v":0.93359999999999999},{"$f":"IF($F330>0, $F330, $F329*$F331)","v":1},{"$f":"H349*G349","v":0.93359999999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D349,RATES!I:I),\"\")","v":0.9929},{"$f":"IF($F330>0, $F330, $F329*$F331)","v":1},{"$f":"K349*J349","v":0.9929},5.9300000000000019E-2,{"$f":"IF(ISERROR(M349/I349), \"\", M349/I349)","v":6.3517566409597284E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","ST_C",{"$f":"C341","v":7},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I347:I349)","v":18.43540672},null,null,{"$f":"SUM(L347:L349)","v":19.107806719999999},0.67239999999999966,{"$f":"IF((I350)=0,\"\",(M350/I350))","v":3.6473293495094622E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F329*F331","v":186.642},{"$f":"H351*G351","v":0.67191119999999993},3.5999999999999999E-3,{"$f":"F329*F331","v":186.642},{"$f":"K351*J351","v":0.67191119999999993},0,{"$f":"IF(ISERROR(M351/I351), \"\", M351/I351)","v":0}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F329*F331","v":186.642},5.5992599999999997E-2,2.9999999999999997E-4,{"$f":"F329*F331","v":186.642},5.5992599999999997E-2,0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F329","v":180},1.26,7.0000000000000001E-3,{"$f":"F329","v":180},1.26,0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L355-I355","v":0},{"$f":"IF(ISERROR(M355/I355), \"\", M355/I355)","v":""}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F329*12>=150000),0.65*F329*F331,0.65*F329)","v":117},{"$f":"H356*G356","v":7.6050000000000004},6.5000000000000002E-2,{"$f":"IF(AND(F329*12>=150000),0.65*F329*F332,0.65*F329)","v":117},{"$f":"K356*J356","v":7.6050000000000004},0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F329*12>=150000),0.17*F329*F331,0.17*F329)","v":30.6},2.907,9.5000000000000001E-2,{"$f":"IF(AND(F329*12>=150000),0.17*F329*F332,0.17*F329)","v":30.6},2.907,0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F329*12>=150000),0.18*F329*F331,0.18*F329)","v":32.4},4.2767999999999997,0.13200000000000001,{"$f":"IF(AND(F329*12>=150000),0.18*F329*F332,0.18*F329)","v":32.4},4.2767999999999997,0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F329*12>=150000),F329*F331,F329)","v":180},{"$f":"H359*G359","v":19.097999999999999},{"$f":"G359","v":0.1061},{"$f":"IF(AND(F329*12>=150000),F329*F332,F329)","v":180},{"$f":"K359*J359","v":19.097999999999999},0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G359","v":0.1061},{"$f":"IF(AND(F329*12>=150000),F329*F331,F329)","v":180},{"$f":"H360*G360","v":19.097999999999999},{"$f":"G360","v":0.1061},{"$f":"IF(AND(F329*12>=150000),F329*F332,F329)","v":180},{"$f":"K360*J360","v":19.097999999999999},0,0]
["SENTINEL LIGHTING SERVICE CLASSIFICATION"]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_BT",7,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I351:I358,I350)","v":35.462110519999996},null,null,{"$f":"SUM(L351:L358,L350)","v":36.134510519999999},{"$f":"L362-I362","v":0.67240000000000322},{"$f":"IF((I362)=0,\"\",(M362/I362))","v":1.8961082409936703E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I362*G363","v":4.6100743675999993},0.13,null,{"$f":"L362*J363","v":4.6974863675999998},{"$f":"L363-I363","v":8.7412000000000489E-2},{"$f":"IF((I363)=0,\"\",(M363/I363))","v":1.8961082409936717E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_NET",7,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I362:I363)","v":40.072184887599995},null,null,{"$f":"SUM(L362:L363)","v":40.831996887599999},{"$f":"SUM(M362:M363)","v":0.75981200000000371},{"$f":"IF((I364)=0,\"\",(M364/I364))","v":1.8961082409936703E-2}]
[{"$f":"A363","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I362*G365","v":0},{"$f":"G365","v":0},null,{"$f":"L362*J365","v":0},{"$f":"L365-I365","v":0},{"$f":"IF((I365)=0,\"\",(M365/I365))","v":""}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C341","v":7},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I362,I363,I365)","v":40.072184887599995},null,null,{"$f":"L362+L363+L365","v":40.831996887599999},{"$f":"L366-I366","v":0.75981200000000371},{"$f":"IF((I366)=0,\"\",(M366/I366))","v":1.8961082409936703E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP"]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I359,I351:I355,I350)","v":39.77131052},null,null,{"$f":"SUM(L359,L351:L355,L350)","v":40.443710519999996},{"$f":"L368-I368","v":0.67239999999999611},{"$f":"IF((I368)=0,\"\",(M368/I368))","v":1.6906659378545318E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I368*G369","v":5.1702703676000006},0.13,null,{"$f":"L368*J369","v":5.2576823675999993},{"$f":"L369-I369","v":8.7411999999998713E-2},{"$f":"IF((I369)=0,\"\",(M369/I369))","v":1.6906659378545165E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I368*G370","v":-3.1817048416000002},{"$f":"G370","v":-0.08},null,{"$f":"L368*J370","v":-3.2354968415999998},{"$f":"L370-I370","v":-5.3791999999999618E-2},{"$f":"IF((I370)=0,\"\",(M370/I370))","v":1.6906659378545297E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I368,I369,I370)","v":41.759876045999995},null,null,{"$f":"SUM(L368,L369,L370)","v":42.465896045999997},{"$f":"L371-I371","v":0.70602000000000231},{"$f":"IF((I371)=0,\"\",(M371/I371))","v":1.6906659378545474E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I360,I351:I355,I350)","v":39.77131052},null,null,{"$f":"SUM(L360,L351:L355,L350)","v":40.443710519999996},{"$f":"L373-I373","v":0.67239999999999611},{"$f":"IF((I373)=0,\"\",(M373/I373))","v":1.6906659378545318E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I373*G374","v":5.1702703676000006},0.13,null,{"$f":"L373*J374","v":5.2576823675999993},{"$f":"L374-I374","v":8.7411999999998713E-2},{"$f":"IF((I374)=0,\"\",(M374/I374))","v":1.6906659378545165E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I373*G375","v":-3.1817048416000002},{"$f":"G375","v":-0.08},null,{"$f":"L373*J375","v":-3.2354968415999998},{"$f":"L375-I375","v":-5.3791999999999618E-2},{"$f":"IF((I375)=0,\"\",(M375/I375))","v":1.6906659378545297E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I373,I374,I375)","v":41.759876045999995},null,null,{"$f":"SUM(L373,L374,L375)","v":42.465896045999997},{"$f":"L376-I376","v":0.70602000000000231},{"$f":"IF((I376)=0,\"\",(M376/I376))","v":1.6906659378545474E-2}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O331=\"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":280},"kWh"]
[null,null,null,null,"Demand",{"$f":"L22","v":1},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I22","v":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J22","v":1.0368999999999999}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F380","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,"SL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D390,RATES!H:H),\"\")","v":1.19},1,{"$f":"H390*G390","v":1.19},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D390,RATES!I:I),\"\")","v":1.2},1,{"$f":"K390*J390","v":1.2},{"$f":"L390-I390","v":1.0000000000000009E-2},{"$f":"IF(ISERROR(M390/I390), \"\", M390/I390)","v":8.4033613445378234E-3}]
[{"$f":"A390","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,"SL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D391,RATES!H:H),\"\")","v":6.3221999999999996},{"$f":"IF($F383>0, $F383, $F382)","v":1},{"$f":"H391*G391","v":6.3221999999999996},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D391,RATES!I:I),\"\")","v":6.3791000000000002},{"$f":"IF($F383>0, $F383, $F382)","v":1},{"$f":"K391*J391","v":6.3791000000000002},5.6900000000000617E-2,{"$f":"IF(ISERROR(M391/I391), \"\", M391/I391)","v":9.000031634557688E-3}]
[{"$f":"A391","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,"SL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D392,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D392,RATES!I:I),\"\")","v":0.01},1,{"$f":"K392*J392","v":0.01},0.01,""]
[{"$f":"A392","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,"SL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D393,RATES!H:H),\"\")","v":0},{"$f":"IF($F383>0, $F383, $F382)","v":1},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D393,RATES!I:I),\"\")","v":0.61070000000000002},{"$f":"IF($F383>0, $F383, $F382)","v":1},0.61070000000000002,0.61070000000000002,""]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_A",{"$f":"B22","v":8},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I390:I393)","v":7.5122},null,null,{"$f":"SUM(L390:L393)","v":8.1997999999999998},0.68759999999999977,{"$f":"IF((I394)=0,\"\",(M394/I394))","v":9.1531109395383475E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F382*12>=150000), 0, IF(F381=\"RPP\",(G409*0.65+G410*0.17+G411*0.18),IF(F381=\"Non-RPP (Retailer)\",G412,G413)))","v":0.1101},{"$f":"IF(G395=0, 0, $F382*F384-F382)","v":10.331999999999994},{"$f":"H395*G395","v":1.1375531999999993},{"$f":"IF((F382*12>=150000), 0, IF(F381=\"RPP\",(J409*0.65+J410*0.17+J411*0.18),IF(F381=\"Non-RPP (Retailer)\",J412,J413)))","v":0.1101},{"$f":"IF(G395=0, 0, $F382*F384-F382)","v":10.331999999999994},{"$f":"K395*J395","v":1.1375531999999993},{"$f":"L395-I395","v":0},{"$f":"IF(ISERROR(M395/I395), \"\", M395/I395)","v":0}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D396,RATES!H:H),\"\")","v":0.46630000000000005},{"$f":"IF($F383>0, $F383, $F382)","v":1},{"$f":"H396*G396","v":0.46630000000000005},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D396,RATES!I:I),\"\")","v":1.3018000000000001},{"$f":"IF($F383>0, $F383, $F382)","v":1},{"$f":"K396*J396","v":1.3018000000000001},{"$f":"L396-I396","v":0.83550000000000002},{"$f":"IF(ISERROR(M396/I396), \"\", M396/I396)","v":1.7917649581814281}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D397,RATES!H:H),\"\")","v":0},null,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D397,RATES!I:I),\"\")","v":4.0000000000000002E-4},{"$f":"K407","v":280},0.112,0.112,""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D398,RATES!H:H),\"\")","v":0.1288},{"$f":"IF($F383>0, $F383, $F382)","v":1},0.1288,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D398,RATES!I:I),\"\")","v":0.1288},{"$f":"IF($F383>0, $F383, $F382)","v":1},0.1288,0,0]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,{"$f":"H399*G399","v":0},0,1,{"$f":"K399*J399","v":0},0,{"$f":"IF(ISERROR(M399/I399), \"\", M399/I399)","v":""}]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_B",{"$f":"C394","v":8},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I394:I399)","v":9.2448531999999997},null,null,{"$f":"SUM(L394:L399)","v":10.879953199999999},1.6350999999999996,{"$f":"IF((I400)=0,\"\",(M400/I400))","v":0.17686597770962978}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D401,RATES!H:H),\"\")","v":2.9430999999999998},{"$f":"IF($F383>0, $F383, $F382*$F384)","v":1},{"$f":"H401*G401","v":2.9430999999999998},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D401,RATES!I:I),\"\")","v":2.6888000000000001},{"$f":"IF($F383>0, $F383, $F382*$F384)","v":1},{"$f":"K401*J401","v":2.6888000000000001},-0.25429999999999975,{"$f":"IF(ISERROR(M401/I401), \"\", M401/I401)","v":-8.6405490809010832E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D402,RATES!H:H),\"\")","v":1.3520000000000001},{"$f":"IF($F383>0, $F383, $F382*$F384)","v":1},{"$f":"H402*G402","v":1.3520000000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D402,RATES!I:I),\"\")","v":1.4379},{"$f":"IF($F383>0, $F383, $F382*$F384)","v":1},{"$f":"K402*J402","v":1.4379},8.5899999999999865E-2,{"$f":"IF(ISERROR(M402/I402), \"\", M402/I402)","v":6.3535502958579779E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_C",{"$f":"C394","v":8},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I400:I402)","v":13.539953199999999},null,null,{"$f":"SUM(L400:L402)","v":15.006653199999999},1.4666999999999994,{"$f":"IF((I403)=0,\"\",(M403/I403))","v":0.10832386038084678}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F382*F384","v":290.33199999999999},{"$f":"H404*G404","v":1.0451952},3.5999999999999999E-3,{"$f":"F382*F384","v":290.33199999999999},{"$f":"K404*J404","v":1.0451952},0,{"$f":"IF(ISERROR(M404/I404), \"\", M404/I404)","v":0}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F382*F384","v":290.33199999999999},8.7099599999999985E-2,2.9999999999999997E-4,{"$f":"F382*F384","v":290.33199999999999},8.7099599999999985E-2,0,0]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F382","v":280},1.96,7.0000000000000001E-3,{"$f":"F382","v":280},1.96,0,0]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L408-I408","v":0},{"$f":"IF(ISERROR(M408/I408), \"\", M408/I408)","v":""}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F382*12>=150000),0.65*F382*F384,0.65*F382)","v":182},{"$f":"H409*G409","v":11.83},6.5000000000000002E-2,{"$f":"IF(AND(F382*12>=150000),0.65*F382*F385,0.65*F382)","v":182},{"$f":"K409*J409","v":11.83},0,0]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F382*12>=150000),0.17*F382*F384,0.17*F382)","v":47.6},4.5220000000000002,9.5000000000000001E-2,{"$f":"IF(AND(F382*12>=150000),0.17*F382*F385,0.17*F382)","v":47.6},4.5220000000000002,0,0]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F382*12>=150000),0.18*F382*F384,0.18*F382)","v":50.4},6.6528,0.13200000000000001,{"$f":"IF(AND(F382*12>=150000),0.18*F382*F385,0.18*F382)","v":50.4},6.6528,0,0]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F382*12>=150000),F382*F384,F382)","v":280},{"$f":"H412*G412","v":29.707999999999998},{"$f":"G412","v":0.1061},{"$f":"IF(AND(F382*12>=150000),F382*F385,F382)","v":280},{"$f":"K412*J412","v":29.707999999999998},0,0]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,0.1101,{"$f":"IF(AND(F382*12>=150000),F382*F384,F382)","v":280},{"$f":"H413*G413","v":30.827999999999999},{"$f":"G413","v":0.1101},{"$f":"IF(AND(F382*12>=150000),F382*F385,F382)","v":280},{"$f":"K413*J413","v":30.827999999999999},0,0]
["STREET LIGHTING SERVICE CLASSIFICATION"]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I404:I411,I403)","v":39.887048},null,null,{"$f":"SUM(L404:L411,L403)","v":41.353747999999996},{"$f":"L415-I415","v":1.4666999999999959},{"$f":"IF((I415)=0,\"\",(M415/I415))","v":3.677133489547775E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I415*G416","v":5.1853162400000006},0.13,null,{"$f":"L415*J416","v":5.3759872399999997},{"$f":"L416-I416","v":0.19067099999999915},{"$f":"IF((I416)=0,\"\",(M416/I416))","v":3.6771334895477681E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I415*G417","v":-3.1909638400000002},{"$f":"G417","v":-0.08},null,{"$f":"L415*J417","v":-3.3082998399999997},{"$f":"L417-I417","v":-0.11733599999999944},{"$f":"IF((I417)=0,\"\",(M417/I417))","v":3.6771334895477674E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I415,I416,I417)","v":41.881400399999997},null,null,{"$f":"L415+L416+L417","v":43.4214354},{"$f":"L418-I418","v":1.5400350000000032},{"$f":"IF((I418)=0,\"\",(M418/I418))","v":3.6771334895477931E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP"]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I412,I404:I408,I403)","v":46.590247999999995},null,null,{"$f":"SUM(L412,L404:L408,L403)","v":48.056947999999991},{"$f":"L420-I420","v":1.4666999999999959},{"$f":"IF((I420)=0,\"\",(M420/I420))","v":3.1480836933943691E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I420*G421","v":6.0567322399999997},0.13,null,{"$f":"L420*J421","v":6.2474032399999988},{"$f":"L421-I421","v":0.19067099999999915},{"$f":"IF((I421)=0,\"\",(M421/I421))","v":3.1480836933943636E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I420*G422","v":-3.7272198399999996},{"$f":"G422","v":-0.08},null,{"$f":"L420*J422","v":-3.8445558399999995},{"$f":"L422-I422","v":-0.11733599999999988},{"$f":"IF((I422)=0,\"\",(M422/I422))","v":3.1480836933943747E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I420,I421,I422)","v":48.919760400000001},null,null,{"$f":"SUM(L420,L421,L422)","v":50.45979539999999},{"$f":"L423-I423","v":1.5400349999999889},{"$f":"IF((I423)=0,\"\",(M423/I423))","v":3.1480836933943546E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_BT",8,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I413,I404:I408,I403)","v":47.710248},null,null,{"$f":"SUM(L413,L404:L408,L403)","v":49.176947999999996},{"$f":"L425-I425","v":1.4666999999999959},{"$f":"IF((I425)=0,\"\",(M425/I425))","v":3.0741823014627714E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I425*G426","v":6.2023322400000005},0.13,null,{"$f":"L425*J426","v":6.3930032399999996},{"$f":"L426-I426","v":0.19067099999999915},{"$f":"IF((I426)=0,\"\",(M426/I426))","v":3.0741823014627662E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_NET",8,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I425:I426)","v":53.912580239999997},null,null,{"$f":"SUM(L425:L426)","v":55.569951239999995},{"$f":"SUM(M425:M426)","v":1.657370999999995},{"$f":"IF((I427)=0,\"\",(M427/I427))","v":3.074182301462771E-2}]
[{"$f":"A426","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I425*G428","v":0},{"$f":"G428","v":0},null,{"$f":"L425*J428","v":0},{"$f":"L428-I428","v":0},{"$f":"IF((I428)=0,\"\",(M428/I428))","v":""}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",8,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I425,I426,I428)","v":53.912580239999997},null,null,{"$f":"SUM(L425,L426,L428)","v":55.569951239999995},{"$f":"L429-I429","v":1.6573709999999977},{"$f":"IF((I429)=0,\"\",(M429/I429))","v":3.0741823014627759E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E23","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O384=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H23","v":"RPP"},null,null,"10th Percentile"]
[null,null,null,null,"Consumption",{"$f":"K23","v":308.87099999999998},"kWh"]
[null,null,null,null,"Demand",{"$f":"L23","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I23","v":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J23","v":1.0368999999999999}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F433","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D443,RATES!H:H),\"\")","v":18.510000000000002},1,{"$f":"H443*G443","v":18.510000000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D443,RATES!I:I),\"\")","v":21.63},1,{"$f":"K443*J443","v":21.63},{"$f":"L443-I443","v":3.1199999999999974},{"$f":"IF(ISERROR(M443/I443), \"\", M443/I443)","v":0.16855753646677457}]
[{"$f":"A443","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D444,RATES!H:H),\"\")","v":1.2999999999999999E-2},{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},{"$f":"H444*G444","v":4.0153229999999995},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D444,RATES!I:I),\"\")","v":8.8000000000000005E-3},{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},{"$f":"K444*J444","v":2.7180648000000001},-1.2972581999999995,{"$f":"IF(ISERROR(M444/I444), \"\", M444/I444)","v":-0.32307692307692298}]
[{"$f":"A444","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D445,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D445,RATES!I:I),\"\")","v":0.25},1,{"$f":"K445*J445","v":0.25},0.25,""]
[{"$f":"A445","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D446,RATES!H:H),\"\")","v":0},{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D446,RATES!I:I),\"\")","v":0},{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},0,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_A",{"$f":"B23","v":9},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I443:I446)","v":22.525323},null,null,{"$f":"SUM(L443:L446)","v":24.5980648},2.0727417999999993,{"$f":"IF((I447)=0,\"\",(M447/I447))","v":9.2018294254870361E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F435*12>=150000), 0, IF(F434=\"RPP\",(G462*0.65+G463*0.17+G464*0.18),IF(F434=\"Non-RPP (Retailer)\",G465,G466)))","v":8.2160000000000011E-2},{"$f":"IF(G448=0, 0, $F435*F437-F435)","v":11.397339899999963},{"$f":"H448*G448","v":0.93640544618399713},{"$f":"IF((F435*12>=150000), 0, IF(F434=\"RPP\",(J462*0.65+J463*0.17+J464*0.18),IF(F434=\"Non-RPP (Retailer)\",J465,J466)))","v":8.2160000000000011E-2},{"$f":"IF(G448=0, 0, $F435*F437-F435)","v":11.397339899999963},{"$f":"K448*J448","v":0.93640544618399713},{"$f":"L448-I448","v":0},{"$f":"IF(ISERROR(M448/I448), \"\", M448/I448)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D449,RATES!H:H),\"\")","v":0},{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},{"$f":"H449*G449","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D449,RATES!I:I),\"\")","v":-2.8E-3},{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},{"$f":"K449*J449","v":-0.86483879999999991},{"$f":"L449-I449","v":-0.86483879999999991},{"$f":"IF(ISERROR(M449/I449), \"\", M449/I449)","v":""}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_GA","GA Rate Riders",null,0,{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},0,0,{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},0,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D451,RATES!H:H),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},0.1544355,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D451,RATES!I:I),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F436>0, $F436, $F435)","v":308.87099999999998},0.1544355,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D452,RATES!H:H),\"\")+0.57","v":0.75},1,{"$f":"H452*G452","v":0.75},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D452,RATES!I:I),\"\")+0.57","v":0.75},1,{"$f":"K452*J452","v":0.75},0,{"$f":"IF(ISERROR(M452/I452), \"\", M452/I452)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_B",{"$f":"C447","v":9},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I447:I452)","v":24.366163946183999},null,null,{"$f":"SUM(L447:L452)","v":25.574066946183997},1.2079029999999982,{"$f":"IF((I453)=0,\"\",(M453/I453))","v":4.9572965308278191E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D454,RATES!H:H),\"\")","v":8.2000000000000007E-3},{"$f":"IF($F436>0, $F436, $F435*$F437)","v":320.26833989999994},{"$f":"H454*G454","v":2.6262003871799999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D454,RATES!I:I),\"\")","v":7.4999999999999997E-3},{"$f":"IF($F436>0, $F436, $F435*$F437)","v":320.26833989999994},{"$f":"K454*J454","v":2.4020125492499993},-0.22418783793000063,{"$f":"IF(ISERROR(M454/I454), \"\", M454/I454)","v":-8.5365853658536828E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D455,RATES!H:H),\"\")","v":3.8E-3},{"$f":"IF($F436>0, $F436, $F435*$F437)","v":320.26833989999994},{"$f":"H455*G455","v":1.2170196916199998},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D455,RATES!I:I),\"\")","v":4.0000000000000001E-3},{"$f":"IF($F436>0, $F436, $F435*$F437)","v":320.26833989999994},{"$f":"K455*J455","v":1.2810733595999999},6.4053667980000117E-2,{"$f":"IF(ISERROR(M455/I455), \"\", M455/I455)","v":5.2631578947368529E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_C",{"$f":"C447","v":9},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I453:I455)","v":28.209384024983997},null,null,{"$f":"SUM(L453:L455)","v":29.257152855033997},1.0477688300499999,{"$f":"IF((I456)=0,\"\",(M456/I456))","v":3.7142563237893819E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F435*F437","v":320.26833989999994},{"$f":"H457*G457","v":1.1529660236399997},3.5999999999999999E-3,{"$f":"F435*F437","v":320.26833989999994},{"$f":"K457*J457","v":1.1529660236399997},0,{"$f":"IF(ISERROR(M457/I457), \"\", M457/I457)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F435*F437","v":320.26833989999994},9.6080501969999968E-2,2.9999999999999997E-4,{"$f":"F435*F437","v":320.26833989999994},9.6080501969999968E-2,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)"]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L461-I461","v":0},{"$f":"IF(ISERROR(M461/I461), \"\", M461/I461)","v":""}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F435*12>=150000),0.65*F435*F437,0.65*F435)","v":200.76614999999998},{"$f":"H462*G462","v":13.04979975},6.5000000000000002E-2,{"$f":"IF(AND(F435*12>=150000),0.65*F435*F438,0.65*F435)","v":200.76614999999998},{"$f":"K462*J462","v":13.04979975},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F435*12>=150000),0.17*F435*F437,0.17*F435)","v":52.508070000000004},4.9882666500000008,9.5000000000000001E-2,{"$f":"IF(AND(F435*12>=150000),0.17*F435*F438,0.17*F435)","v":52.508070000000004},4.9882666500000008,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F435*12>=150000),0.18*F435*F437,0.18*F435)","v":55.596779999999995},7.3387749599999994,0.13200000000000001,{"$f":"IF(AND(F435*12>=150000),0.18*F435*F438,0.18*F435)","v":55.596779999999995},7.3387749599999994,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"0.1061","v":0.1061},{"$f":"IF(AND(F435*12>=150000),F435*F437,F435)","v":308.87099999999998},{"$f":"H465*G465","v":32.771213099999997},{"$f":"G465","v":0.1061},{"$f":"IF(AND(F435*12>=150000),F435*F438,F435)","v":308.87099999999998},{"$f":"K465*J465","v":32.771213099999997},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G465","v":0.1061},{"$f":"IF(AND(F435*12>=150000),F435*F437,F435)","v":308.87099999999998},{"$f":"H466*G466","v":32.771213099999997},{"$f":"G466","v":0.1061},{"$f":"IF(AND(F435*12>=150000),F435*F438,F435)","v":308.87099999999998},{"$f":"K466*J466","v":32.771213099999997},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION"]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_BT",9,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I457:I464,I456)","v":55.085271910593995},null,null,{"$f":"SUM(L457:L464,L456)","v":56.133040740643992},{"$f":"L468-I468","v":1.0477688300499963},{"$f":"IF((I468)=0,\"\",(M468/I468))","v":1.9020852465802016E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I468*G469","v":7.1610853483772194},0.13,null,{"$f":"L468*J469","v":7.2972952962837194},{"$f":"L469-I469","v":0.13620994790649998},{"$f":"IF((I469)=0,\"\",(M469/I469))","v":1.9020852465802079E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_NET",9,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I468:I469)","v":62.246357258971216},null,null,{"$f":"SUM(L468:L469)","v":63.430336036927713},{"$f":"SUM(M468:M469)","v":1.1839787779564963},{"$f":"IF((I470)=0,\"\",(M470/I470))","v":1.9020852465802023E-2}]
[{"$f":"A469","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I468*G471","v":-4.4068217528475193},{"$f":"G471","v":-0.08},null,{"$f":"L468*J471","v":-4.4906432592515193},{"$f":"L471-I471","v":-8.382150640399999E-2},{"$f":"IF((I471)=0,\"\",(M471/I471))","v":1.9020852465802082E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C447","v":9},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I468,I469,I471)","v":57.839535506123696},null,null,{"$f":"L468+L469+L471","v":58.939692777676193},{"$f":"L472-I472","v":1.1001572715524972},{"$f":"IF((I472)=0,\"\",(M472/I472))","v":1.9020852465802034E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP"]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I465,I457:I461,I456)","v":62.479643650593992},null,null,{"$f":"SUM(L465,L457:L461,L456)","v":63.527412480643989},{"$f":"L474-I474","v":1.0477688300499963},{"$f":"IF((I474)=0,\"\",(M474/I474))","v":1.6769763219352727E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I474*G475","v":8.1223536745772194},0.13,null,{"$f":"L474*J475","v":8.2585636224837184},{"$f":"L475-I475","v":0.1362099479064991},{"$f":"IF((I475)=0,\"\",(M475/I475))","v":1.6769763219352675E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I474*G476","v":-4.9983714920475197},{"$f":"G476","v":-0.08},null,{"$f":"L474*J476","v":-5.0821929984515188},{"$f":"L476-I476","v":-8.3821506403999102E-2},{"$f":"IF((I476)=0,\"\",(M476/I476))","v":1.6769763219352606E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I474,I475,I476)","v":65.603625833123687},null,null,{"$f":"SUM(L474,L475,L476)","v":66.703783104676191},{"$f":"L477-I477","v":1.1001572715525043},{"$f":"IF((I477)=0,\"\",(M477/I477))","v":1.6769763219352855E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I466,I457:I461,I456)","v":62.479643650593992},null,null,{"$f":"SUM(L466,L457:L461,L456)","v":63.527412480643989},{"$f":"L479-I479","v":1.0477688300499963},{"$f":"IF((I479)=0,\"\",(M479/I479))","v":1.6769763219352727E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I479*G480","v":8.1223536745772194},0.13,null,{"$f":"L479*J480","v":8.2585636224837184},{"$f":"L480-I480","v":0.1362099479064991},{"$f":"IF((I480)=0,\"\",(M480/I480))","v":1.6769763219352675E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I479*G481","v":-4.9983714920475197},{"$f":"G481","v":-0.08},null,{"$f":"L479*J481","v":-5.0821929984515188},{"$f":"L481-I481","v":-8.3821506403999102E-2},{"$f":"IF((I481)=0,\"\",(M481/I481))","v":1.6769763219352606E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I479,I480,I481)","v":65.603625833123687},null,null,{"$f":"SUM(L479,L480,L481)","v":66.703783104676191},{"$f":"L482-I482","v":1.1001572715525043},{"$f":"IF((I482)=0,\"\",(M482/I482))","v":1.6769763219352855E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E24","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O437=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H24","v":"Non-RPP (Retailer)"}]
[null,null,null,null,"Consumption",{"$f":"K24","v":750},"kWh"]
[null,null,null,null,"Demand",{"$f":"L24","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I24","v":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J24","v":1.0368999999999999}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F486","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D496,RATES!H:H),\"\")","v":18.510000000000002},1,{"$f":"H496*G496","v":18.510000000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D496,RATES!I:I),\"\")","v":21.63},1,{"$f":"K496*J496","v":21.63},{"$f":"L496-I496","v":3.1199999999999974},{"$f":"IF(ISERROR(M496/I496), \"\", M496/I496)","v":0.16855753646677457}]
[{"$f":"A496","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D497,RATES!H:H),\"\")","v":1.2999999999999999E-2},{"$f":"IF($F489>0, $F489, $F488)","v":750},{"$f":"H497*G497","v":9.75},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D497,RATES!I:I),\"\")","v":8.8000000000000005E-3},{"$f":"IF($F489>0, $F489, $F488)","v":750},{"$f":"K497*J497","v":6.6000000000000005},-3.1499999999999995,{"$f":"IF(ISERROR(M497/I497), \"\", M497/I497)","v":-0.32307692307692304}]
[{"$f":"A497","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D498,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D498,RATES!I:I),\"\")","v":0.25},1,{"$f":"K498*J498","v":0.25},0.25,""]
[{"$f":"A498","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D499,RATES!H:H),\"\")","v":0},{"$f":"IF($F489>0, $F489, $F488)","v":750},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D499,RATES!I:I),\"\")","v":0},{"$f":"IF($F489>0, $F489, $F488)","v":750},0,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_A",{"$f":"B24","v":10},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I496:I499)","v":28.26},null,null,{"$f":"SUM(L496:L499)","v":28.48},0.21999999999999886,{"$f":"IF((I500)=0,\"\",(M500/I500))","v":7.7848549186128393E-3}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F488*12>=150000), 0, IF(F487=\"RPP\",(G515*0.65+G516*0.17+G517*0.18),IF(F487=\"Non-RPP (Retailer)\",G518,G519)))","v":0.1101},{"$f":"IF(G501=0, 0, $F488*F490-F488)","v":27.674999999999955},{"$f":"H501*G501","v":3.047017499999995},{"$f":"IF((F488*12>=150000), 0, IF(F487=\"RPP\",(J515*0.65+J516*0.17+J517*0.18),IF(F487=\"Non-RPP (Retailer)\",J518,J519)))","v":0.1101},{"$f":"IF(G501=0, 0, $F488*F490-F488)","v":27.674999999999955},{"$f":"K501*J501","v":3.047017499999995},{"$f":"L501-I501","v":0},{"$f":"IF(ISERROR(M501/I501), \"\", M501/I501)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D502,RATES!H:H),\"\")","v":0},{"$f":"IF($F489>0, $F489, $F488)","v":750},{"$f":"H502*G502","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D502,RATES!I:I),\"\")","v":-2.8E-3},{"$f":"IF($F489>0, $F489, $F488)","v":750},{"$f":"K502*J502","v":-2.1},{"$f":"L502-I502","v":-2.1},{"$f":"IF(ISERROR(M502/I502), \"\", M502/I502)","v":""}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D503,RATES!H:H),\"\")","v":1.1999999999999999E-3},{"$f":"IF($F489>0, $F489, $F488)","v":750},0.89999999999999991,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D503,RATES!I:I),\"\")","v":6.6E-3},{"$f":"IF($F489>0, $F489, $F488)","v":750},4.95,4.0500000000000007,4.5000000000000009]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D504,RATES!H:H),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F489>0, $F489, $F488)","v":750},0.375,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D504,RATES!I:I),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F489>0, $F489, $F488)","v":750},0.375,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D505,RATES!H:H),\"\")+0.79","v":0.97},1,{"$f":"H505*G505","v":0.97},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D505,RATES!I:I),\"\")+0.57","v":0.75},1,{"$f":"K505*J505","v":0.75},-0.21999999999999997,{"$f":"IF(ISERROR(M505/I505), \"\", M505/I505)","v":-0.22680412371134018}]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_B",{"$f":"C500","v":10},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I500:I505)","v":33.552017499999998},null,null,{"$f":"SUM(L500:L505)","v":35.502017499999994},1.9499999999999957,{"$f":"IF((I506)=0,\"\",(M506/I506))","v":5.8118710745188297E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D507,RATES!H:H),\"\")","v":8.2000000000000007E-3},{"$f":"IF($F489>0, $F489, $F488*$F490)","v":777.67499999999995},{"$f":"H507*G507","v":6.3769350000000005},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D507,RATES!I:I),\"\")","v":7.4999999999999997E-3},{"$f":"IF($F489>0, $F489, $F488*$F490)","v":777.67499999999995},{"$f":"K507*J507","v":5.8325624999999999},-0.54437250000000059,{"$f":"IF(ISERROR(M507/I507), \"\", M507/I507)","v":-8.5365853658536675E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D508,RATES!H:H),\"\")","v":3.8E-3},{"$f":"IF($F489>0, $F489, $F488*$F490)","v":777.67499999999995},{"$f":"H508*G508","v":2.955165},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D508,RATES!I:I),\"\")","v":4.0000000000000001E-3},{"$f":"IF($F489>0, $F489, $F488*$F490)","v":777.67499999999995},{"$f":"K508*J508","v":3.1107},0.15553499999999998,{"$f":"IF(ISERROR(M508/I508), \"\", M508/I508)","v":5.2631578947368411E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_C",{"$f":"C500","v":10},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I506:I508)","v":42.884117500000002},null,null,{"$f":"SUM(L506:L508)","v":44.445279999999997},1.5611624999999947,{"$f":"IF((I509)=0,\"\",(M509/I509))","v":3.6404211885670598E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F488*F490","v":777.67499999999995},{"$f":"H510*G510","v":2.7996299999999996},3.5999999999999999E-3,{"$f":"F488*F490","v":777.67499999999995},{"$f":"K510*J510","v":2.7996299999999996},0,{"$f":"IF(ISERROR(M510/I510), \"\", M510/I510)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F488*F490","v":777.67499999999995},0.23330249999999997,2.9999999999999997E-4,{"$f":"F488*F490","v":777.67499999999995},0.23330249999999997,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge"]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)"]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L514-I514","v":0},{"$f":"IF(ISERROR(M514/I514), \"\", M514/I514)","v":""}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F488*12>=150000),0.65*F488*F490,0.65*F488)","v":487.5},{"$f":"H515*G515","v":31.6875},6.5000000000000002E-2,{"$f":"IF(AND(F488*12>=150000),0.65*F488*F491,0.65*F488)","v":487.5},{"$f":"K515*J515","v":31.6875},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F488*12>=150000),0.17*F488*F490,0.17*F488)","v":127.50000000000001},12.112500000000001,9.5000000000000001E-2,{"$f":"IF(AND(F488*12>=150000),0.17*F488*F491,0.17*F488)","v":127.50000000000001},12.112500000000001,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F488*12>=150000),0.18*F488*F490,0.18*F488)","v":135},17.82,0.13200000000000001,{"$f":"IF(AND(F488*12>=150000),0.18*F488*F491,0.18*F488)","v":135},17.82,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,0.1101,{"$f":"IF(AND(F488*12>=150000),F488*F490,F488)","v":750},{"$f":"H518*G518","v":82.575000000000003},{"$f":"G518","v":0.1101},{"$f":"IF(AND(F488*12>=150000),F488*F491,F488)","v":750},{"$f":"K518*J518","v":82.575000000000003},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G518","v":0.1101},{"$f":"IF(AND(F488*12>=150000),F488*F490,F488)","v":750},{"$f":"H519*G519","v":82.575000000000003},{"$f":"G519","v":0.1101},{"$f":"IF(AND(F488*12>=150000),F488*F491,F488)","v":750},{"$f":"K519*J519","v":82.575000000000003},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION"]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I510:I517,I509)","v":107.53704999999999},null,null,{"$f":"SUM(L510:L517,L509)","v":109.09821249999999},{"$f":"L521-I521","v":1.5611624999999947},{"$f":"IF((I521)=0,\"\",(M521/I521))","v":1.4517438408436858E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I521*G522","v":13.9798165},0.13,null,{"$f":"L521*J522","v":14.182767624999999},{"$f":"L522-I522","v":0.20295112499999846},{"$f":"IF((I522)=0,\"\",(M522/I522))","v":1.4517438408436795E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I521*G523","v":-8.6029640000000001},{"$f":"G523","v":-0.08},null,{"$f":"L521*J523","v":-8.7278569999999984},{"$f":"L523-I523","v":-0.12489299999999837},{"$f":"IF((I523)=0,\"\",(M523/I523))","v":1.4517438408436716E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I521,I522,I523)","v":112.91390249999999},null,null,{"$f":"L521+L522+L523","v":114.55312312499998},{"$f":"L524-I524","v":1.639220624999993},{"$f":"IF((I524)=0,\"\",(M524/I524))","v":1.4517438408436846E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP"]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)_BT",10,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I518,I510:I514,I509)","v":128.49205000000001},null,null,{"$f":"SUM(L518,L510:L514,L509)","v":130.05321249999997},{"$f":"L526-I526","v":1.5611624999999663},{"$f":"IF((I526)=0,\"\",(M526/I526))","v":1.2149876198566107E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I526*G527","v":16.7039665},0.13,null,{"$f":"L526*J527","v":16.906917624999998},{"$f":"L527-I527","v":0.20295112499999846},{"$f":"IF((I527)=0,\"\",(M527/I527))","v":1.2149876198566278E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)_NET",10,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I526:I527)","v":145.19601650000001},null,null,{"$f":"SUM(L526:L527)","v":146.96013012499998},{"$f":"SUM(M526:M527)","v":1.7641136249999647},{"$f":"IF((I528)=0,\"\",(M528/I528))","v":1.2149876198566126E-2}]
[{"$f":"A527","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I526*G529","v":-10.279364000000001},{"$f":"G529","v":-0.08},null,{"$f":"L526*J529","v":-10.404256999999998},{"$f":"L529-I529","v":-0.12489299999999659},{"$f":"IF((I529)=0,\"\",(M529/I529))","v":1.2149876198566037E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",{"$f":"C500","v":10},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I526,I527,I529)","v":134.9166525},null,null,{"$f":"SUM(L526,L527,L529)","v":136.55587312499998},{"$f":"L530-I530","v":1.6392206249999788},{"$f":"IF((I530)=0,\"\",(M530/I530))","v":1.2149876198566213E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I519,I510:I514,I509)","v":128.49205000000001},null,null,{"$f":"SUM(L519,L510:L514,L509)","v":130.05321249999997},{"$f":"L532-I532","v":1.5611624999999663},{"$f":"IF((I532)=0,\"\",(M532/I532))","v":1.2149876198566107E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I532*G533","v":16.7039665},0.13,null,{"$f":"L532*J533","v":16.906917624999998},{"$f":"L533-I533","v":0.20295112499999846},{"$f":"IF((I533)=0,\"\",(M533/I533))","v":1.2149876198566278E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I532*G534","v":-10.279364000000001},{"$f":"G534","v":-0.08},null,{"$f":"L532*J534","v":-10.404256999999998},{"$f":"L534-I534","v":-0.12489299999999659},{"$f":"IF((I534)=0,\"\",(M534/I534))","v":1.2149876198566037E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I532,I533,I534)","v":134.9166525},null,null,{"$f":"SUM(L532,L533,L534)","v":136.55587312499998},{"$f":"L535-I535","v":1.6392206249999788},{"$f":"IF((I535)=0,\"\",(M535/I535))","v":1.2149876198566213E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E25","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O490=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H25","v":"Non-RPP (Retailer)"}]
[null,null,null,null,"Consumption",{"$f":"K25","v":2000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L25","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I25","v":1.0368999999999999}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J25","v":1.0368999999999999}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F539","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D549,RATES!H:H),\"\")","v":28.74},1,{"$f":"H549*G549","v":28.74},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D549,RATES!I:I),\"\")","v":29},1,{"$f":"K549*J549","v":29},{"$f":"L549-I549","v":0.26000000000000156},{"$f":"IF(ISERROR(M549/I549), \"\", M549/I549)","v":9.0466249130132775E-3}]
[{"$f":"A549","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D550,RATES!H:H),\"\")","v":1.83E-2},{"$f":"IF($F542>0, $F542, $F541)","v":2000},{"$f":"H550*G550","v":36.6},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D550,RATES!I:I),\"\")","v":1.8499999999999999E-2},{"$f":"IF($F542>0, $F542, $F541)","v":2000},{"$f":"K550*J550","v":37},0.39999999999999858,{"$f":"IF(ISERROR(M550/I550), \"\", M550/I550)","v":1.092896174863384E-2}]
[{"$f":"A550","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D551,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D551,RATES!I:I),\"\")","v":0.52},1,{"$f":"K551*J551","v":0.52},0.52,""]
[{"$f":"A551","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D552,RATES!H:H),\"\")","v":0},{"$f":"IF($F542>0, $F542, $F541)","v":2000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D552,RATES!I:I),\"\")","v":1E-3},{"$f":"IF($F542>0, $F542, $F541)","v":2000},2,2,""]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","ST_A",{"$f":"B25","v":11},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I549:I552)","v":65.34},null,null,{"$f":"SUM(L549:L552)","v":68.52},3.1799999999999926,{"$f":"IF((I553)=0,\"\",(M553/I553))","v":4.8668503213957645E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F541*12>=150000), 0, IF(F540=\"RPP\",(G568*0.65+G569*0.17+G570*0.18),IF(F540=\"Non-RPP (Retailer)\",G571,G572)))","v":0.1101},{"$f":"IF(G554=0, 0, $F541*F543-F541)","v":73.799999999999727},{"$f":"H554*G554","v":8.1253799999999696},{"$f":"IF((F541*12>=150000), 0, IF(F540=\"RPP\",(J568*0.65+J569*0.17+J570*0.18),IF(F540=\"Non-RPP (Retailer)\",J571,J572)))","v":0.1101},{"$f":"IF(G554=0, 0, $F541*F543-F541)","v":73.799999999999727},{"$f":"K554*J554","v":8.1253799999999696},{"$f":"L554-I554","v":0},{"$f":"IF(ISERROR(M554/I554), \"\", M554/I554)","v":0}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D555,RATES!H:H),\"\")","v":2.0000000000000001E-4},{"$f":"IF($F542>0, $F542, $F541)","v":2000},{"$f":"H555*G555","v":0.4},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D555,RATES!I:I),\"\")","v":-2.5999999999999999E-3},{"$f":"IF($F542>0, $F542, $F541)","v":2000},{"$f":"K555*J555","v":-5.2},{"$f":"L555-I555","v":-5.6000000000000005},{"$f":"IF(ISERROR(M555/I555), \"\", M555/I555)","v":-14}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D556,RATES!H:H),\"\")","v":1.1999999999999999E-3},{"$f":"IF($F542>0, $F542, $F541)","v":2000},2.4,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D556,RATES!I:I),\"\")","v":6.6E-3},{"$f":"IF($F542>0, $F542, $F541)","v":2000},13.2,10.799999999999999,4.5]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D557,RATES!H:H),\"\")","v":4.0000000000000002E-4},{"$f":"IF($F542>0, $F542, $F541)","v":2000},0.8,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D557,RATES!I:I),\"\")","v":4.0000000000000002E-4},{"$f":"IF($F542>0, $F542, $F541)","v":2000},0.8,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D558,RATES!H:H),\"\")+0.79","v":1},1,{"$f":"H558*G558","v":1},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D558,RATES!I:I),\"\")+0.57","v":0.77999999999999992},1,{"$f":"K558*J558","v":0.77999999999999992},-0.22000000000000008,{"$f":"IF(ISERROR(M558/I558), \"\", M558/I558)","v":-0.22000000000000008}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","ST_B",{"$f":"C553","v":11},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I553:I558)","v":78.065379999999976},null,null,{"$f":"SUM(L553:L558)","v":86.225379999999959},8.1599999999999824,{"$f":"IF((I559)=0,\"\",(M559/I559))","v":0.10452776890344971}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D560,RATES!H:H),\"\")","v":7.3000000000000001E-3},{"$f":"IF($F542>0, $F542, $F541*$F543)","v":2073.7999999999997},{"$f":"H560*G560","v":15.138739999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D560,RATES!I:I),\"\")","v":6.7000000000000002E-3},{"$f":"IF($F542>0, $F542, $F541*$F543)","v":2073.7999999999997},{"$f":"K560*J560","v":13.894459999999999},-1.2442799999999998,{"$f":"IF(ISERROR(M560/I560), \"\", M560/I560)","v":-8.2191780821917804E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D561,RATES!H:H),\"\")","v":3.3E-3},{"$f":"IF($F542>0, $F542, $F541*$F543)","v":2073.7999999999997},{"$f":"H561*G561","v":6.8435399999999991},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D561,RATES!I:I),\"\")","v":3.5000000000000001E-3},{"$f":"IF($F542>0, $F542, $F541*$F543)","v":2073.7999999999997},{"$f":"K561*J561","v":7.2582999999999993},0.41476000000000024,{"$f":"IF(ISERROR(M561/I561), \"\", M561/I561)","v":6.0606060606060649E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","ST_C",{"$f":"C553","v":11},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I559:I561)","v":100.04765999999998},null,null,{"$f":"SUM(L559:L561)","v":107.37813999999996},7.3304799999999801,{"$f":"IF((I562)=0,\"\",(M562/I562))","v":7.3269879575394187E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,3.5999999999999999E-3,{"$f":"F541*F543","v":2073.7999999999997},{"$f":"H563*G563","v":7.465679999999999},3.5999999999999999E-3,{"$f":"F541*F543","v":2073.7999999999997},{"$f":"K563*J563","v":7.465679999999999},0,{"$f":"IF(ISERROR(M563/I563), \"\", M563/I563)","v":0}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,2.9999999999999997E-4,{"$f":"F541*F543","v":2073.7999999999997},0.62213999999999992,2.9999999999999997E-4,{"$f":"F541*F543","v":2073.7999999999997},0.62213999999999992,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Debt Retirement Charge (DRC)",null,7.0000000000000001E-3,{"$f":"F541","v":2000},14,7.0000000000000001E-3,{"$f":"F541","v":2000},14,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L567-I567","v":0},{"$f":"IF(ISERROR(M567/I567), \"\", M567/I567)","v":""}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,6.5000000000000002E-2,{"$f":"IF(AND(F541*12>=150000),0.65*F541*F543,0.65*F541)","v":1300},{"$f":"H568*G568","v":84.5},6.5000000000000002E-2,{"$f":"IF(AND(F541*12>=150000),0.65*F541*F544,0.65*F541)","v":1300},{"$f":"K568*J568","v":84.5},0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,9.5000000000000001E-2,{"$f":"IF(AND(F541*12>=150000),0.17*F541*F543,0.17*F541)","v":340},32.299999999999997,9.5000000000000001E-2,{"$f":"IF(AND(F541*12>=150000),0.17*F541*F544,0.17*F541)","v":340},32.299999999999997,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,0.13200000000000001,{"$f":"IF(AND(F541*12>=150000),0.18*F541*F543,0.18*F541)","v":360},47.52,0.13200000000000001,{"$f":"IF(AND(F541*12>=150000),0.18*F541*F544,0.18*F541)","v":360},47.52,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,0.1101,{"$f":"IF(AND(F541*12>=150000),F541*F543,F541)","v":2000},{"$f":"H571*G571","v":220.20000000000002},{"$f":"G571","v":0.1101},{"$f":"IF(AND(F541*12>=150000),F541*F544,F541)","v":2000},{"$f":"K571*J571","v":220.20000000000002},0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G571","v":0.1101},{"$f":"IF(AND(F541*12>=150000),F541*F543,F541)","v":2000},{"$f":"H572*G572","v":220.20000000000002},{"$f":"G572","v":0.1101},{"$f":"IF(AND(F541*12>=150000),F541*F544,F541)","v":2000},{"$f":"K572*J572","v":220.20000000000002},0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I563:I570,I562)","v":286.45547999999997},null,null,{"$f":"SUM(L563:L570,L562)","v":293.78595999999993},{"$f":"L574-I574","v":7.3304799999999659},{"$f":"IF((I574)=0,\"\",(M574/I574))","v":2.5590294170668219E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I574*G575","v":37.2392124},0.13,null,{"$f":"L574*J575","v":38.192174799999989},{"$f":"L575-I575","v":0.95296239999998988},{"$f":"IF((I575)=0,\"\",(M575/I575))","v":2.5590294170668063E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I574*G576","v":-22.916438399999997},{"$f":"G576","v":-0.08},null,{"$f":"L574*J576","v":-23.502876799999996},{"$f":"L576-I576","v":-0.58643839999999869},{"$f":"IF((I576)=0,\"\",(M576/I576))","v":2.5590294170668281E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I574,I575,I576)","v":300.77825399999995},null,null,{"$f":"L574+L575+L576","v":308.47525799999994},{"$f":"L577-I577","v":7.6970039999999926},{"$f":"IF((I577)=0,\"\",(M577/I577))","v":2.5590294170668316E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)_BT",11,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I571,I563:I567,I562)","v":342.33547999999996},null,null,{"$f":"SUM(L571,L563:L567,L562)","v":349.66595999999998},{"$f":"L579-I579","v":7.3304800000000228},{"$f":"IF((I579)=0,\"\",(M579/I579))","v":2.1413147126906108E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I579*G580","v":44.503612399999994},0.13,null,{"$f":"L579*J580","v":45.456574799999999},{"$f":"L580-I580","v":0.9529624000000041},{"$f":"IF((I580)=0,\"\",(M580/I580))","v":2.1413147126906135E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)_NET",11,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I579:I580)","v":386.83909239999997},null,null,{"$f":"SUM(L579:L580)","v":395.12253479999998},{"$f":"SUM(M579:M580)","v":8.2834424000000269},{"$f":"IF((I581)=0,\"\",(M581/I581))","v":2.1413147126906111E-2}]
[{"$f":"A580","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I579*G582","v":-27.386838399999998},{"$f":"G582","v":-0.08},null,{"$f":"L579*J582","v":-27.973276800000001},{"$f":"L582-I582","v":-0.58643840000000225},{"$f":"IF((I582)=0,\"\",(M582/I582))","v":2.1413147126906121E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",{"$f":"C553","v":11},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I579,I580,I582)","v":359.45225399999998},null,null,{"$f":"SUM(L579,L580,L582)","v":367.14925799999997},{"$f":"L583-I583","v":7.6970039999999926},{"$f":"IF((I583)=0,\"\",(M583/I583))","v":2.1413147126906021E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I572,I563:I567,I562)","v":342.33547999999996},null,null,{"$f":"SUM(L572,L563:L567,L562)","v":349.66595999999998},{"$f":"L585-I585","v":7.3304800000000228},{"$f":"IF((I585)=0,\"\",(M585/I585))","v":2.1413147126906108E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I585*G586","v":44.503612399999994},0.13,null,{"$f":"L585*J586","v":45.456574799999999},{"$f":"L586-I586","v":0.9529624000000041},{"$f":"IF((I586)=0,\"\",(M586/I586))","v":2.1413147126906135E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I585*G587","v":-27.386838399999998},{"$f":"G587","v":-0.08},null,{"$f":"L585*J587","v":-27.973276800000001},{"$f":"L587-I587","v":-0.58643840000000225},{"$f":"IF((I587)=0,\"\",(M587/I587))","v":2.1413147126906121E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I585,I586,I587)","v":359.45225399999998},null,null,{"$f":"SUM(L585,L586,L587)","v":367.14925799999997},{"$f":"L588-I588","v":7.6970039999999926},{"$f":"IF((I588)=0,\"\",(M588/I588))","v":2.1413147126906021E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)"]

{"sheet":"RATES","index":28,"n_rows":197,"n_cols":10,"rows_kept":197,"cut":false,"hidden":false,"merged":[[9,8,11,8],[9,7,11,7]]}
["Back to Index"]
[]
[null,null,{"$f":"'Model Specs'!C4","v":"Alectra - PowerStream"}]
[null,null,"Rates"]
[]
[]
["A",null,"MONTHLY RATES AND CHARGES  - DELIVERY COMPONENT",null,null,null,null,0.79,0.56999999999999995]
[]
[1,null,{"$f":"1+A9","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",{"$f":"A14","v":"R_F"},"Service Charge",null,"Rate",null,"$",{"$f":"IFERROR(VLOOKUP(A14,RATES,4,FALSE),\"\")","v":18.510000000000002},{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I17,2)","v":21.63}]
["R_V",{"$f":"A15","v":"R_V"},"Distribution Volumetric Rate",null,"Rate",null,"$/kWh",1.2999999999999999E-2,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J17,4)","v":8.8000000000000005E-3}]
["R_LV","R_LV","Low Voltage Service Rate ",null,"Rate",null,"$/kWh",5.0000000000000001E-4,{"$f":"H16","v":5.0000000000000001E-4}]
["R_LRVA16",null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)","2017-09-30","Rate Rider",null,"$",-0.1,0,"not included in 2017 rate riders for bill Impact"]
["R_SG16",null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) ","2017-09-30","Rate Rider",null,"$",-0.04,0,"not included in 2017 rate riders for bill Impact"]
["R_2RAL16","R_FDVA","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$",0.12,{"$f":"H19","v":0.12}]
["R_SMA16","R_FDVA","Rate Rider for Recovery of Stranded Meter Assets (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$",0.06,{"$f":"H20","v":0.06}]
["R_RAL16","R_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kWh",2.9999999999999997E-4,{"$f":"H21","v":2.9999999999999997E-4}]
["R_RALP16","R_DVA","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kWh",-2.9999999999999997E-4,{"$f":"H22","v":-2.9999999999999997E-4}]
["R_GA16","R_GA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018","2017-12-31","Rate Rider","non_RPP","$/kWh",1.1999999999999999E-3,0,"proposed new one for dispostion of the remaining balances"]
["R_ICMF","R_FRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$","",{"$f":"'19. Additional Rates'!C14","v":0.11}]
["R_LRVA18","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,"$/kWh","",{"$f":"ROUND('19. Additional Rates'!C15,4)","v":0}]
["R_RAL17","R_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh","",{"$f":"ROUND('8. Calculation of Def-Var RR'!J17,4)","v":-3.0000000000000001E-3}]
["R_GA17","R_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh","",{"$f":"ROUND('6. GA Calculation'!M17,4)","v":4.0000000000000002E-4},"not included in Bill impacts for RPP"]
["R_CBR","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","$/kWh","",{"$f":"ROUND('7. CBR Calculation'!O22,4)","v":2.0000000000000001E-4}]
["R_GA16","R_GA","Rate Rider for Disposition of Global Adjustment Account (2016) - effective until  September 30, 2018\n        Applicable only for Non-RPP Customers","2018-09-30","Rate Rider",{"$f":"F23","v":"non_RPP"},{"$f":"G23","v":"$/kWh"},null,{"$f":"ROUND('6C. 2016 GA Rate Rider Update'!J60,4)","v":6.1999999999999998E-3},"not included in Bill impacts for RPP"]
["R_FRF","R_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,{"$f":"'19. Additional Rates'!C17","v":0.14000000000000001}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["R_TN",{"$f":"A37","v":"R_TN"},"Retail Transmission Rate – Network Service Rate",null,"Rate",null,"$/kWh",8.2000000000000007E-3,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K43,4)","v":7.4999999999999997E-3}]
["R_TC",{"$f":"A38","v":"R_TC"},"Retail Transmission Rate – Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",3.8E-3,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K56,4)","v":4.0000000000000001E-3}]
[]
[]
[null,null,"GENERAL SERVICE LESS THAN 50 KW"]
[{"$f":"'2. Current Tariff Schedule'!A56","v":"GSL_F"},{"$f":"A42","v":"GSL_F"},"Service Charge",null,"Rate",null,"$",{"$f":"IFERROR(VLOOKUP(A42,RATES,4,FALSE),\"\")","v":28.74},{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I18,2)","v":29}]
[{"$f":"'2. Current Tariff Schedule'!A61","v":"GSL_V"},{"$f":"A43","v":"GSL_V"},"Distribution Volumetric Rate",null,"Rate",null,"$/kWh",1.83E-2,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J18,4)","v":1.8499999999999999E-2}]
[{"$f":"'2. Current Tariff Schedule'!A62","v":"GSL_LV"},"GSL_LV","Low Voltage Service Rate ",null,"Rate",null,"$/kWh",4.0000000000000002E-4,{"$f":"H44","v":4.0000000000000002E-4}]
[{"$f":"'2. Current Tariff Schedule'!A67","v":"GSL_RAL16"},"GSL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kWh",2.9999999999999997E-4,{"$f":"H45","v":2.9999999999999997E-4}]
[{"$f":"'2. Current Tariff Schedule'!A68","v":"GSL_RALP16"},"GSL_DVA","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kWh",-2.9999999999999997E-4,{"$f":"H46","v":-2.9999999999999997E-4}]
[{"$f":"'2. Current Tariff Schedule'!A66","v":"GSL_GA16"},"GSL_GA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018","2017-12-31","Rate Rider","non_RPP","$/kWh",1.1999999999999999E-3,0,"not included in Bill impacts for RPP"]
[{"$f":"'2. Current Tariff Schedule'!A69","v":"GSL_2RAL16"},"GSL_DVA","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kWh",2.0000000000000001E-4,{"$f":"H48","v":2.0000000000000001E-4}]
[{"$f":"'2. Current Tariff Schedule'!A64","v":"GSL_LRVA16"},null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)","2017-09-30","Rate Rider",null,"$/kWh",1E-4,0,"not included in 2017 rate riders for bill Impact"]
[{"$f":"'2. Current Tariff Schedule'!A58","v":"GSL_SG16"},null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) ","2017-09-30","Rate Rider",null,"$",-0.17,0,"not included in 2017 rate riders for bill Impact"]
[{"$f":"'2. Current Tariff Schedule'!A59","v":"GSL_SMA16"},"GSL_FDVA","Rate Rider for Recovery of Stranded Meter Assets (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$",0.21,{"$f":"H51","v":0.21}]
["GSL_ICMF","GSL_FRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$","",{"$f":"'19. Additional Rates'!C27","v":0.12}]
["GSL_ICMV","GSL_VRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh","",{"$f":"ROUND('19. Additional Rates'!C28,4)","v":1E-4}]
["GSL_LRVA18V","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,"$/kWh","",{"$f":"ROUND('19. Additional Rates'!C29,4)","v":8.9999999999999998E-4}]
["GSL_RAL17","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":"ROUND('8. Calculation of Def-Var RR'!J18,4)","v":-3.0000000000000001E-3}]
["GSL_GA17","GSL_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n      Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",null,{"$f":"ROUND('6. GA Calculation'!M18,4)","v":4.0000000000000002E-4},"not included in Bill impacts for RPP"]
["GSL_CBR","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":"ROUND('7. CBR Calculation'!O23,4)","v":2.0000000000000001E-4}]
["GSL_GA16","GSL_GA","Rate Rider for Disposition of Global Adjustment Account (2016) - effective until September 30, 2018\n      Applicable only for Non-RPP Customers","2018-09-30","Rate Rider","non_RPP","$/kWh",null,{"$f":"ROUND('6C. 2016 GA Rate Rider Update'!J61,4)","v":6.1999999999999998E-3},"not included in Bill impacts for RPP"]
["GSL_FRF","GSL_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,{"$f":"'19. Additional Rates'!C31","v":0.4}]
["GSL_FRV","GSL_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kWh"]
[]
[]
[]
[]
[]
["GSL_TN",{"$f":"A66","v":"GSL_TN"},"Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",7.3000000000000001E-3,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K44,4)","v":6.7000000000000002E-3}]
["GSL_TC",{"$f":"A67","v":"GSL_TC"},"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",3.3E-3,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K57,4)","v":3.5000000000000001E-3}]
[]
[]
[null,null,"GENERAL SERVICE GREATER THAN 50 KW"]
["GSG_F","GSG_F","Service Charge",null,"Rate",null,"$",{"$f":"IFERROR(VLOOKUP(A71,RATES,4,FALSE),\"\")","v":140.97},{"$f":"'17. Rev2Cost-GDPIPI'!I19","v":142.24}]
["GSG_V","GSG_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A72,RATES,4,FALSE),\"\")","v":4.2037000000000004},{"$f":"'17. Rev2Cost-GDPIPI'!J19","v":4.2415000000000003}]
["GSG_LV","GSG_LV","Low Voltage Service Rate ",null,"Rate",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A73,RATES,4,FALSE),\"\")","v":0.15890000000000001},{"$f":"H73","v":0.15890000000000001}]
["GSG_TFD","GSG_TFD","Transformer Discount",null,"Rate",null,"$/kW",-0.6,-0.6]
["GSG_RAL16","GSG_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30",{"$f":"E45","v":"Rate Rider"},null,"$/kW",{"$f":"IFERROR(VLOOKUP(A75,RATES,4,FALSE),\"\")","v":0.1169},0.1169]
["GSG_RALP16","GSG_DVA","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",-0.12239999999999999,-0.12239999999999999]
["GSG_GA16","GSG_DVA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018","2017-12-31","Rate Rider","non_RPP","$/kW",0.43190000000000001,0,"inlcuded in DVA rate riders (billed on kW)"]
["GSG_2RAL16","GSG_DVA","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",6.2E-2,6.2E-2]
["GSG_LRVA16",null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)","2017-09-30","Rate Rider",null,"$/kW",-1.9599999999999999E-2,0,"not included in 2017 rate riders for bill Impact"]
["GSG_SG16",null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) ","2017-09-30","Rate Rider",null,"$",-4.8099999999999996,0,"not included in 2017 rate riders for bill Impact"]
["GSG_ICMF","GSG_FRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"'19. Additional Rates'!C39","v":0.56999999999999995}]
["GSG_ICMV","GSG_VRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kW",null,{"$f":"'19. Additional Rates'!C40","v":1.6799999999999999E-2}]
["GSG_LRVA18V","GSG_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",null,{"$f":"'19. Additional Rates'!C41","v":7.9600000000000004E-2}]
["GSG_RAL17","GSG_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A84,RATES,4,FALSE),\"\")","v":""},{"$f":"ROUND('8. Calculation of Def-Var RR'!J19,4)","v":1.84E-2}]
["GSG_GA17","GSG_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n    Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh","",{"$f":"ROUND('6. GA Calculation'!M19,4)","v":4.0000000000000002E-4},"inlcuded as GA rate rider - separate line"]
["GSG_CBR","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","$/kW","",{"$f":"ROUND('7. CBR Calculation'!O24,4)","v":9.0499999999999997E-2}]
["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,"$/kW","",{"$f":"ROUND('8. Calculation of Def-Var RR'!K19,4)","v":-1.1367}]
[null,null,null,null,null,null,null,""]
["GSG_GA16","GSG_DVA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n    Applicable only to non-RPP non-Interval Metered Customers","2018-09-30","Rate Rider","non_RPP","$/kW",null,{"$f":"ROUND('6C. 2016 GA Rate Rider Update'!J62,4)","v":2.3302999999999998},"not included in Bill impacts for RPP"]
["GSGI_GA16","GSGI_DVA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n    Applicable only for Class B Interval Metered Customers at December 31, 2016","2018-09-30","Rate Rider","non_RPP","$/kW",null,{"$f":"ROUND('6C. 2016 GA Rate Rider Update'!I62,4)","v":-1.6412},"not included in Bill impacts for RPP"]
["GSL_FRF","GSG_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,{"$f":"'19. Additional Rates'!C43","v":4.21}]
["GSL_FRV","GSG_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[null,null,null,null,null,null,null,""]
["GSG_TN",{"$f":"A94","v":"GSG_TN"},"Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.9268000000000001,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K45,4)","v":2.6739000000000002}]
["GSG_TC",{"$f":"A95","v":"GSG_TC"},"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",1.2618,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K58,4)","v":1.3420000000000001}]
["GSGI_TN","GSGI_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",3.0680999999999998,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K46,4)","v":2.8029999999999999}]
["GSGI_TC","GSGI_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",1.3652,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K59,4)","v":1.452}]
[null,null,"LARGE USE"]
["LU_F","LU_F","Service Charge",null,"Rate",null,"$",{"$f":"IFERROR(VLOOKUP(A99,RATES,4,FALSE),\"\")","v":6073.68},{"$f":"'17. Rev2Cost-GDPIPI'!I20","v":6128.34}]
["LU_V","LU_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A100,RATES,4,FALSE),\"\")","v":2.2421000000000002},{"$f":"'17. Rev2Cost-GDPIPI'!J20","v":2.2623000000000002}]
["LU_LV","LU_LV","Low Voltage Service Rate ",null,"Rate",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A101,RATES,4,FALSE),\"\")","v":0.16300000000000001},{"$f":"H101","v":0.16300000000000001}]
["LU_TFD","LU_TFD","Transformer Discount",null,"Rate",null,"$/kW",-0.6,{"$f":"H102","v":-0.6}]
["LU_RAL16","LU_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A103,RATES,4,FALSE),\"\")","v":0.15840000000000001},{"$f":"H103","v":0.15840000000000001}]
["LU_RALP16","LU_DVA","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A104,RATES,4,FALSE),\"\")","v":-0.16589999999999999},{"$f":"H104","v":-0.16589999999999999}]
["LU_2RAL16","LU_DVA","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A105,RATES,4,FALSE),\"\")","v":8.4000000000000005E-2},{"$f":"H105","v":8.4000000000000005E-2}]
["LU_LRVA16",null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)","2017-09-30","Rate Rider",null,"$/kW",{"$f":"IFERROR(VLOOKUP(A106,RATES,4,FALSE),\"\")","v":-3.56E-2},0,"not included in 2017 rate riders for bill Impact"]
["LU_SG16",null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) ","2017-09-30","Rate Rider",null,"$",{"$f":"IFERROR(VLOOKUP(A107,RATES,4,FALSE),\"\")","v":-199.61},0,"not included in 2017 rate riders for bill Impact"]
["LU_ICMF","LU_FRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS",{"$f":"E79","v":"Rate Rider"},null,"$",null,{"$f":"'19. Additional Rates'!C51","v":24.34}]
["LU_ICMV","LU_VRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS",{"$f":"E80","v":"Rate Rider"},null,"$/kW",null,{"$f":"'19. Additional Rates'!C52","v":8.9999999999999993E-3}]
["LU_LRVA18V","LU_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019","2019-04-30",{"$f":"E82","v":"Rate Rider"},null,"$/kW",null,{"$f":"ROUND('19. Additional Rates'!C53,4)","v":-7.2300000000000003E-2}]
["LU_RAL17","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":"ROUND('8. Calculation of Def-Var RR'!J20,4)","v":-1.3234999999999999}]
["LU_GA17",null,"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",null,{"$f":"ROUND('6. GA Calculation'!M20,4)","v":0},"no rate rider for Class  A LU"]
["LU_CBR",null,"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":"ROUND('7. CBR Calculation'!O25,4)","v":0},"not included in bill impacts for LU as Class A"]
["GSL_FRF","LU_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,{"$f":"'19. Additional Rates'!C55","v":97.02}]
["GSL_FRV","LU_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A116,RATES,4,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["LU_TN","LU_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",3.5360999999999998,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K47,4)","v":3.2305000000000001}]
["LU_TC","LU_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",1.3178000000000001,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K60,4)","v":1.4016}]
[]
[]
[null,null,"UNMETERED SCATTERED LOAD"]
["USL_F","USL_F","Service Charge",null,"Rate",null,"$",{"$f":"IFERROR(VLOOKUP(A126,RATES,4,FALSE),\"\")","v":8.6},{"$f":"'17. Rev2Cost-GDPIPI'!I21","v":8.68}]
["USL_V","USL_V","Distribution Volumetric Rate",null,"Rate",null,"$/kWh",1.95E-2,{"$f":"'17. Rev2Cost-GDPIPI'!J21","v":1.9699999999999999E-2}]
["USL_LV","USL_LV","Low Voltage Service Rate ",null,"Rate",null,"$/kWh",5.0000000000000001E-4,{"$f":"H128","v":5.0000000000000001E-4}]
["USL_RAL16","USL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kWh",2.9999999999999997E-4,{"$f":"H129","v":2.9999999999999997E-4}]
["USL_RALP16","USL_DVA","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kWh",-2.9999999999999997E-4,{"$f":"H130","v":-2.9999999999999997E-4}]
["USL_GA16","USL_GA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018","2017-12-31","Rate Rider","non_RPP","$/kWh",1.1999999999999999E-3,0,"not included in Bill impacts for RPP"]
["USL_2RAL16","USL_DVA","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kWh",2.0000000000000001E-4,{"$f":"H132","v":2.0000000000000001E-4}]
["USL_LRVA16",null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)","2017-09-30","Rate Rider",null,"$/kWh",-2.0000000000000001E-4,0,"not included in 2017 rate riders for bill Impact"]
["USL_SG16",null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) ","2017-09-30","Rate Rider",null,"$",-0.02,0,"not included in 2017 rate riders for bill Impact"]
["USL_ICMF","USL_FRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS",{"$f":"E106","v":"Rate Rider"},null,"$",null,{"$f":"'19. Additional Rates'!C63","v":0.03}]
["USL_ICMV","USL_VRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS",{"$f":"E107","v":"Rate Rider"},null,"$/kWh",null,{"$f":"'19. Additional Rates'!C64","v":1E-4}]
["USL_LRVA18V","USL_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019","2019-04-30",{"$f":"E109","v":"Rate Rider"},null,"$/kWh",null,{"$f":"ROUND('19. Additional Rates'!C65,4)","v":-5.0000000000000001E-4}]
["USL_RAL17","USL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",null,{"$f":"ROUND('8. Calculation of Def-Var RR'!J21,4)","v":-2.8999999999999998E-3}]
["USL_GA17","USL_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",null,{"$f":"ROUND('6. GA Calculation'!M21,4)","v":4.0000000000000002E-4},"not included in Bill impacts for RPP"]
["USL_CBR","USL_DVA","Rate Rider for Disposition of Capacity Based Recovery Account (2018) - effective until April 30, 2019\n        Applicable Only for Class  B Customers","2019-04-30","Rate Rider","Class B","$/kWh",null,{"$f":"ROUND('7. CBR Calculation'!O26,4)","v":2.0000000000000001E-4}]
["USL_GA16","USL_GA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n        Applicable only for non-RPP Customers","2018-09-30","Rate Rider","non_RPP","$/kWh",null,{"$f":"ROUND('6C. 2016 GA Rate Rider Update'!J64,4)","v":6.1999999999999998E-3},"not included in Bill impacts for RPP"]
["GSL_FRF","USL_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,{"$f":"'19. Additional Rates'!C67","v":0.08}]
["GSL_FRV","USL_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kWh"]
[null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A144,RATES,4,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["USL_TN",{"$f":"A147","v":"USL_TN"},"Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",6.8999999999999999E-3,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K48,4)","v":6.3E-3}]
["USL_TC",{"$f":"A148","v":"USL_TC"},"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",3.5000000000000001E-3,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K61,4)","v":3.7000000000000002E-3}]
[]
[]
[null,null,"SENTINEL"]
["SEN_F","SEN_F","Service Charge (per Connection)",null,"Rate",null,"$",{"$f":"IFERROR(VLOOKUP(A152,RATES,4,FALSE),\"\")","v":4.1900000000000004},{"$f":"'17. Rev2Cost-GDPIPI'!I23","v":4.2300000000000004}]
["SEN_V","SEN_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",9.8694000000000006,{"$f":"'17. Rev2Cost-GDPIPI'!J23","v":9.9581999999999997}]
["SEN_LV","SEN_LV","Low Voltage Service Rate ",null,"Rate",null,"$/kW",0.11700000000000001,{"$f":"H154","v":0.11700000000000001}]
["SEN_RAL16","SEN_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",0.121,{"$f":"H155","v":0.121}]
["SEN_RALP16","SEN_DVA","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",-0.12670000000000001,{"$f":"H156","v":-0.12670000000000001}]
["SEN_GA16","SEN_DVA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018","2017-12-31","Rate Rider","non_RPP","$/kW",0.44700000000000001,0,"not included in Bill impacts for RPP"]
["SEN_2RAL16","SEN_DVA","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",6.4100000000000004E-2,{"$f":"H158","v":6.4100000000000004E-2}]
["SEN_LRVA16",null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)","2017-09-30","Rate Rider",null,"$/kW",-0.1678,0,"not included in 2017 rate riders for bill Impact"]
["SEN_SG16",null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) ","2017-09-30","Rate Rider",null,"$",-0.01,0,"not included in 2017 rate riders for bill Impact"]
["SEN_ICMF","SEN_FRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS",{"$f":"E132","v":"Rate Rider"},null,"$",null,{"$f":"'19. Additional Rates'!C75","v":0.02}]
["SEN_ICMV","SEN_VRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS",{"$f":"E133","v":"Rate Rider"},null,"$/kW",null,{"$f":"'19. Additional Rates'!C76","v":3.9600000000000003E-2}]
["SEN_LRVA18V","SEN_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019","2019-04-30",{"$f":"E135","v":"Rate Rider"},null,"$/kW",null,{"$f":"ROUND('19. Additional Rates'!C77,4)","v":-0.38500000000000001}]
["SEN_RAL17","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":"ROUND('8. Calculation of Def-Var RR'!J23,4)","v":-1.0740000000000001}]
["SEN_GA17","SEN_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",null,{"$f":"ROUND('6. GA Calculation'!M23,4)","v":4.0000000000000002E-4},"not included in Bill impacts for RPP"]
["SEN_CBR","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":"ROUND('7. CBR Calculation'!O28,4)","v":8.9499999999999996E-2}]
["SEN_GA16","SEN_DVA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n        Applicable only for non-RPP Customers","2018-09-30","Rate Rider","non_RPP","$/kW",null,{"$f":"ROUND('6C. 2016 GA Rate Rider Update'!J66,4)","v":2.3976999999999999},"not included in Bill impacts for RPP"]
["GSL_FRF","SEN_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,{"$f":"'19. Additional Rates'!C79","v":0.04}]
["GSL_FRV","SEN_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A170,RATES,4,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["SEN_TN","SEN_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",2.2743000000000002,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K49,4)","v":2.0777999999999999}]
["SEN_TC","SEN_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",0.93359999999999999,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K62,4)","v":0.9929}]
[null,null,null,null,null,null,null,""]
[null,null,"STREET LIGHTING",null,null,null,null,""]
["SL_F","SL_F","Service Charge (per  Connection)",null,"Rate",null,"$",1.19,{"$f":"'17. Rev2Cost-GDPIPI'!I24","v":1.2}]
["SL_V","SL_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",6.3221999999999996,{"$f":"'17. Rev2Cost-GDPIPI'!J24","v":6.3791000000000002}]
["SL_LV","SL_LV","Low Voltage Service Rate ",null,"Rate",null,"$/kW",0.1288,{"$f":"H179","v":0.1288}]
["SL_RAL16","SL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",0.1116,{"$f":"H180","v":0.1116}]
["SL_RALP16","SL_DVA","Rate Rider for Disposition of Deferral/Variance Account – Power (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",-0.1169,{"$f":"H181","v":-0.1169}]
["SL_GA16","SL_DVA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018","2017-12-31","Rate Rider","non_RPP","$/kW",0.41239999999999999,0,"inlcuded in DVA rate riders (billed on kW)"]
["SL_2RAL16","SL_DVA","Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2016) – effective until September 30, 2018","2018-09-30","Rate Rider",null,"$/kW",5.9200000000000003E-2,{"$f":"H183","v":5.9200000000000003E-2}]
["SL_LRVA16",null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (2013 balance)","2017-09-30","Rate Rider",null,"$/kW",-0.14549999999999999,0,"not included in 2017 rate riders for bill Impact"]
["SL_SG16",null,"Rate Rider for Disposition of Smart Grid True-up Variance Account (2014 balance) ","2017-09-30","Rate Rider",null,"$",0,0,"not included in 2017 rate riders for bill Impact"]
["SL_ICMF","SL_FRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS",{"$f":"E157","v":"Rate Rider"},null,"$",null,{"$f":"'19. Additional Rates'!C87","v":0},"no Fixed rate rider - rounded to 3 decimals"]
["SL_ICMV","SL_VRR","Rate Rider for Recovery of ICM (2018) - in effect from May 1, 2018 until the effective date of the next cost of service based rate order","next COS",{"$f":"E158","v":"Rate Rider"},null,"$/kW",null,{"$f":"'19. Additional Rates'!C88","v":2.53E-2}]
["SL_LRVA18V","SL_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) - effective until April 30, 2019","2019-04-30",{"$f":"E160","v":"Rate Rider"},null,"$/kW",null,{"$f":"ROUND('19. Additional Rates'!C89,4)","v":0.58540000000000003}]
["SL_RAL17","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":"ROUND('8. Calculation of Def-Var RR'!J24,4)","v":-1.0519000000000001}]
["SL_GA17","SL_GA","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until  April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",null,{"$f":"ROUND('6. GA Calculation'!M24,4)","v":4.0000000000000002E-4},"inlcuded as GA rate rider - separate line"]
["SL_CBR","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":"ROUND('7. CBR Calculation'!O29,4)","v":8.6999999999999994E-2}]
["SL_GA16","SL_DVA","Rate Rider for Disposition of Global Adjustment Account (2016) – effective until September 30, 2018\n        Applicable Only for Non-RPP Customers","2018-09-30","Rate Rider","non_RPP","$/kW",null,{"$f":"ROUND('6C. 2016 GA Rate Rider Update'!J67,4)","v":2.2128000000000001},"not included in Bill impacts for RPP"]
["GSL_FRF","SL_FRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$",null,{"$f":"'19. Additional Rates'!C91","v":0.01}]
["GSL_FRV","SL_VRR","Rate Rider for Recovery of 2018 Foregone Revenue - effective until December 31, 2018","2018-12-31","Rate Rider",null,"$/kW"]
[null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A195,RATES,4,FALSE),\"\")","v":""}]
["SL_TN",{"$f":"A196","v":"SL_TN"},"Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",2.9430999999999998,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K50,4)","v":2.6888000000000001}]
["SL_TC",{"$f":"A197","v":"SL_TC"},"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",1.3520000000000001,{"$f":"ROUND('16. RTSR-Rates to Forecast'!K63,4)","v":1.4379}]

{"sheet":"BoD Reporting","index":29,"n_rows":76,"n_cols":12,"rows_kept":76,"cut":false,"hidden":false,"merged":[[12,1,12,5],[1,1,1,5],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[14,1,14,5],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,15,5],[15,8,15,9],[15,10,15,11],[24,1,24,9],[26,1,26,5],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,27,5],[15,6,15,7],[37,1,37,5],[39,1,39,5],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,40,5],[50,1,50,5],[53,1,53,9],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,66,5],[65,1,65,5]]}
["Back to Index"]
[null,"Distribution Bill Impacts"]
[null,"Customer Class","Billing Units","Average Monthly Volume","2018 vs. 2017"]
[null,null,null,null,"$","%"]
[null,"Residential",{"$f":"'21. Bill Impacts'!G15","v":"kWh"},{"$f":"'21. Bill Impacts'!K15","v":750},{"$f":"'21. Bill Impacts'!H40","v":0.21999999999999886},{"$f":"'21. Bill Impacts'!I40","v":7.7848549186128393E-3}]
[null,"GS<50",{"$f":"'21. Bill Impacts'!G16","v":"kWh"},{"$f":"'21. Bill Impacts'!K16","v":2000},{"$f":"'21. Bill Impacts'!H41","v":3.1799999999999926},{"$f":"'21. Bill Impacts'!I41","v":4.8668503213957645E-2}]
[null,"GS>50",{"$f":"'21. Bill Impacts'!G17","v":"kW"},{"$f":"'21. Bill Impacts'!L17","v":250},{"$f":"'21. Bill Impacts'!H42","v":39.599999999999682},{"$f":"'21. Bill Impacts'!I42","v":3.3224403156318028E-2}]
[null,"Large User",{"$f":"'21. Bill Impacts'!G18","v":"kW"},{"$f":"'21. Bill Impacts'!L18","v":7350},{"$f":"'21. Bill Impacts'!H43","v":-140.76499999999942},{"$f":"'21. Bill Impacts'!I43","v":-6.2414881491979889E-3}]
[null,"Unmetered Scattered Load",{"$f":"'21. Bill Impacts'!G19","v":"kWh"},{"$f":"'21. Bill Impacts'!K19","v":150},{"$f":"'21. Bill Impacts'!H44","v":0.16000000000000014},{"$f":"'21. Bill Impacts'!I44","v":1.3882863340564005E-2}]
[null,"Standby Power",{"$f":"'21. Bill Impacts'!G20","v":"kW"},null,{"$f":"'21. Bill Impacts'!H45","v":0},{"$f":"'21. Bill Impacts'!I45","v":0}]
[null,"Sentinel Lighting",{"$f":"'21. Bill Impacts'!G21","v":"kW"},{"$f":"'21. Bill Impacts'!L21","v":1},{"$f":"'21. Bill Impacts'!H46","v":-0.15659999999999918},{"$f":"'21. Bill Impacts'!I46","v":-1.1138455410614903E-2}]
[null,"Street Lighting",{"$f":"'21. Bill Impacts'!G22","v":"kW"},{"$f":"'21. Bill Impacts'!L22","v":1},{"$f":"'21. Bill Impacts'!H47","v":0.68759999999999977},{"$f":"'21. Bill Impacts'!I47","v":9.1531109395383475E-2}]
[null,"Table excludes the impact of HST (13%) & Provincial Rebate (8%)"]
[]
[null,"Distribution Bill and Horizon Rate Rider Bill Impacts"]
[null,"Customer Class","Billing Units","Average Monthly Volume","2017 vs. 2016",null,2018,null,2019,null,2020]
[null,null,null,null,"$","%","$","%","$","%","$","%"]
[null,"Residential ","kWh",750,{"$f":"+C56+C58","v":-2.0488375000000048},{"$f":"E18/SUM([6]Residential!$K$7+[6]Residential!$K$8)","v":-7.1475231118088428E-2},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G18/SUM([6]Residential!$L$7+[6]Residential!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I18/SUM([6]Residential!$M$7+[6]Residential!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K18/SUM([6]Residential!$M$7+[6]Residential!$M$8)","v":{"$error":"#REF!"}}]
[null,"GS < 50kW ","kWh",2000,{"$f":"+D56+D58","v":-6.9520000000025561E-2},{"$f":"E19/SUM('[6]GS < 50 kW'!$K$7+'[6]GS < 50 kW'!$K$8)","v":-1.0723430510570038E-3},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G19/SUM('[6]GS < 50 kW'!$L$7+'[6]GS < 50 kW'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I19/SUM('[6]GS < 50 kW'!$M$7+'[6]GS < 50 kW'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K19/SUM('[6]GS < 50 kW'!$M$7+'[6]GS < 50 kW'!$M$8)","v":{"$error":"#REF!"}}]
[null,"GS > 50kW","kW",250,{"$f":"+E56+E58","v":285.6749999999995},{"$f":"E20/SUM('[6]GS > 50 kW 250'!$K$7+'[6]GS > 50 kW 250'!$K$8)","v":0.28123015736287915},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G20/SUM('[6]GS > 50 kW 250'!$L$7+'[6]GS > 50 kW 250'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I20/SUM('[6]GS > 50 kW 250'!$M$7+'[6]GS > 50 kW 250'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K20/SUM('[6]GS > 50 kW 250'!$M$7+'[6]GS > 50 kW 250'!$M$8)","v":{"$error":"#REF!"}}]
[null,"LU (1) - Class A","kW",5000,{"$f":"+F56+F58","v":-11639.484999999993},{"$f":"E21/SUM('[6]Large User 5,000'!$K$7+'[6]Large User 5,000'!$K$8)","v":-0.37917707766632874},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G21/SUM('[6]Large User 5,000'!$L$7+'[6]Large User 5,000'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I21/SUM('[6]Large User 5,000'!$M$7+'[6]Large User 5,000'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K21/SUM('[6]Large User 5,000'!$M$7+'[6]Large User 5,000'!$M$8)","v":{"$error":"#REF!"}}]
[null,"LU (1) - Class A","kW",10000,{"$f":"+G56+G58","v":-0.14721399999999818},{"$f":"E22/SUM('[6]Large User 10,000'!$K$7+'[6]Large User 10,000'!$K$8)","v":-3.9059995967013943E-6},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G22/SUM('[6]Large User 10,000'!$L$7+'[6]Large User 10,000'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I22/SUM('[6]Large User 10,000'!$M$7+'[6]Large User 10,000'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K22/SUM('[6]Large User 10,000'!$M$7+'[6]Large User 10,000'!$M$8)","v":{"$error":"#REF!"}}]
[null,"LU (2) - Class A","kW",20000,{"$f":"+H56+H58","v":0},{"$f":"E23/SUM('[6]Super User'!$K$7+'[6]Super User'!$K$8)","v":0},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G23/SUM('[6]Super User'!$L$7+'[6]Super User'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I23/SUM('[6]Super User'!$M$7+'[6]Super User'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K23/SUM('[6]Super User'!$M$7+'[6]Super User'!$M$8)","v":{"$error":"#REF!"}}]
[null,"Street Lighting","kW",4973,{"$f":"([6]StreetLighting!$L$7+[6]StreetLighting!$L$8)-([6]StreetLighting!$K$7+[6]StreetLighting!$K$8)","v":-6930.5675750000082},{"$f":"E24/([6]StreetLighting!$K$7+[6]StreetLighting!$K$8)","v":-6.1722264151348245E-2},{"$f":"([6]StreetLighting!$M$7+[6]StreetLighting!$M$8)-([6]StreetLighting!$L$7+[6]StreetLighting!$L$8)","v":-5926.391678},{"$f":"G24/([6]StreetLighting!$L$7+[6]StreetLighting!$L$8)","v":-5.6251225190498404E-2},{"$f":"([6]StreetLighting!$N$7+[6]StreetLighting!$N$8)-([6]StreetLighting!$M$7+[6]StreetLighting!$M$8)","v":-2891.6209729999973},{"$f":"I24/([6]StreetLighting!$M$7+[6]StreetLighting!$M$8)","v":-2.9082156052899499E-2},{"$f":"([6]StreetLighting!$N$7+[6]StreetLighting!$N$8)-([6]StreetLighting!$M$7+[6]StreetLighting!$M$8)","v":-2891.6209729999973},{"$f":"K24/([6]StreetLighting!$M$7+[6]StreetLighting!$M$8)","v":-2.9082156052899499E-2}]
[null,"Table excludes the impact of HST (13%) and OCEB (10%)"]
[]
[null,"Distribution Bill and All Rate Rider Bill Impacts"]
[null,"Customer Class","Billing Units","Average Monthly Volume",{"$f":"E3","v":"2018 vs. 2017"}]
[null,null,null,null,"$","%"]
[null,{"$f":"B5","v":"Residential"},{"$f":"C5","v":"kWh"},{"$f":"D5","v":750},{"$f":"'21. Bill Impacts'!J40","v":-1.8800000000000026},{"$f":"'21. Bill Impacts'!K40","v":-5.9383214348955687E-2}]
[null,{"$f":"B6","v":"GS<50"},"kWh",2000,{"$f":"'21. Bill Impacts'!J41","v":-2.4200000000000159},{"$f":"'21. Bill Impacts'!K41","v":-3.2977481776262238E-2}]
[null,{"$f":"B7","v":"GS>50"},"kW",250,{"$f":"'21. Bill Impacts'!J42","v":289.24999999999977},{"$f":"'21. Bill Impacts'!K42","v":0.21367047838548575}]
[null,{"$f":"B8","v":"Large User"},"kW",7350,{"$f":"'21. Bill Impacts'!J43","v":-9868.49},{"$f":"'21. Bill Impacts'!K43","v":-0.40588620943807208}]
[null,{"$f":"B9","v":"Unmetered Scattered Load"},"kWh",150,{"$f":"'21. Bill Impacts'!J44","v":-0.24499999999999922},{"$f":"'21. Bill Impacts'!K44","v":-2.0273475782993846E-2}]
[null,{"$f":"B10","v":"Standby Power"},"kW",0,{"$f":"'21. Bill Impacts'!J45","v":0},{"$f":"'21. Bill Impacts'!K45","v":0}]
[null,{"$f":"B11","v":"Sentinel Lighting"},"kW",1,{"$f":"'21. Bill Impacts'!J46","v":0.80959999999999965},{"$f":"'21. Bill Impacts'!K46","v":5.3166944194262655E-2}]
[null,{"$f":"B12","v":"Street Lighting"},"kW",1,{"$f":"'21. Bill Impacts'!J47","v":1.6350999999999996},{"$f":"'21. Bill Impacts'!K47","v":0.17686597770962978}]
[null,"Table excludes the impact of HST (13%) & Provincial Rebate (8%)"]
[]
[null,"Total Bill Impacts"]
[null,"Customer Class","Billing Units","Average Monthly Volume",{"$f":"E3","v":"2018 vs. 2017"}]
[null,null,null,null,"$","%"]
[null,{"$f":"B5","v":"Residential"},{"$f":"C5","v":"kWh"},{"$f":"D5","v":750},{"$f":"'21. Bill Impacts'!P40","v":-2.2688375000000178},{"$f":"'21. Bill Impacts'!Q40","v":-2.1425591253041346E-2}]
[null,{"$f":"B6","v":"GS<50"},"kWh",2000,{"$f":"'21. Bill Impacts'!P41","v":-3.2495200000000182},{"$f":"'21. Bill Impacts'!Q41","v":-1.152216006050112E-2}]
[null,"GS>50","kW",250,{"$f":"'21. Bill Impacts'!P42","v":246.07499999999891},{"$f":"'21. Bill Impacts'!Q42","v":1.9816554632568012E-2}]
[null,"Large User","kW",7350,{"$f":"'21. Bill Impacts'!P43","v":-11498.719999999972},{"$f":"'21. Bill Impacts'!Q43","v":-2.8503221798924231E-2}]
[null,"Unmetered Scattered Load","kWh",150,{"$f":"'21. Bill Impacts'!P44","v":-0.30721399999999477},{"$f":"'21. Bill Impacts'!Q44","v":-1.099828277445127E-2}]
[null,"Standby Power","kW",0,{"$f":"'21. Bill Impacts'!P45","v":0},{"$f":"'21. Bill Impacts'!Q45","v":0}]
[null,"Sentinel Lighting","kW",1,{"$f":"'21. Bill Impacts'!P46","v":0.67240000000000322},{"$f":"'21. Bill Impacts'!Q46","v":1.8961082409936703E-2}]
[null,"Street Lighting","kW",1,{"$f":"'21. Bill Impacts'!P47","v":1.4666999999999959},{"$f":"'21. Bill Impacts'!Q47","v":3.0741823014627714E-2}]
[null,"Table excludes the impact of HST (13%) & Provincial Rebate (8%)"]
[]
[]
[null,"Bill Impacts Breakdown 2018"]
[null,"Charge Type","Res","GS<50","GS>50","LU","USL","Stand By","Sentinel","S/L"]
[null,"Distribution",{"$f":"TRANSPOSE('21. Bill Impacts'!H40:H47)","v":0.21999999999999886},3.1799999999999926,39.599999999999682,-140.76499999999942,0.16000000000000014,0,-0.15659999999999918,0.68759999999999977]
[null,"Variance Account Rater Riders/Adders",{"$f":"TRANSPOSE('21. Bill Impacts'!J40:J47)","v":-1.8800000000000026},-2.4200000000000159,289.24999999999977,-9868.49,-0.24499999999999922,0,0.80959999999999965,1.6350999999999996]
[null,"Transmission",{"$f":"TRANSPOSE('21. Bill Impacts'!L40:L47)","v":-2.2688375000000036},-3.2495200000000182,246.07499999999982,-11498.719999999994,-0.30721399999999832,0,0.67239999999999966,1.4666999999999994]
[null,"Total Bill Before Tax",{"$f":"TRANSPOSE('21. Bill Impacts'!P40:P47)","v":-2.2688375000000178},-3.2495200000000182,246.07499999999891,-11498.719999999972,-0.30721399999999477,0,0.67240000000000322,1.4666999999999959]
[null,"HST",{"$f":"C61-C59","v":-0.29494887500000111},{"$f":"D61-D59","v":-0.42243760000000208},31.989749999999958,-1494.8335999999908,-3.9937819999999569E-2,0,8.7412000000000489E-2,0.19067099999999915]
[null,"Total Bill",{"$f":"TRANSPOSE('21. Bill Impacts'!R40:R47)","v":-2.5637863750000189},-3.6719576000000202,278.06474999999887,-12993.553599999963,-0.34715181999999434,0,0.75981200000000371,1.657370999999995]
[null,"8% Provincial Rebate",{"$f":"C63-C61","v":0.18150699999999453},{"$f":"D63-D61","v":0.25996160000003243},6.8212102632969618E-13,-2.1827872842550278E-11,8.8817841970012523E-16,0,0,2.6645352591003757E-15]
[null,"Total Bill (with 8% Rebate)",{"$f":"TRANSPOSE('21. Bill Impacts'!N40:N47)","v":-2.3822793750000244},-3.4119959999999878,278.06474999999955,-12993.553599999985,-0.34715181999999345,0,0.75981200000000371,1.6573709999999977]
[]
[]
[null,"Total Bill Impacts including HST"]
[null,"Customer Class","Billing Units","Average Monthly Volume","2018 vs. 2017\nafter 8% rebate"]
[null,null,null,null,"$","%"]
[null,{"$f":"B5","v":"Residential"},{"$f":"C5","v":"kWh"},{"$f":"D5","v":750},{"$f":"'21. Bill Impacts'!N40","v":-2.3822793750000244},{"$f":"'21. Bill Impacts'!O40","v":-2.1425591253041394E-2}]
[null,{"$f":"B6","v":"GS<50"},"kWh",2000,{"$f":"'21. Bill Impacts'!N41","v":-3.4119959999999878},{"$f":"'21. Bill Impacts'!O41","v":-1.1522160060501016E-2}]
[null,{"$f":"B7","v":"GS>50"},"kW",250,{"$f":"'21. Bill Impacts'!N42","v":278.06474999999955},{"$f":"'21. Bill Impacts'!O42","v":1.9816554632568067E-2}]
[null,{"$f":"B8","v":"Large User"},"kW",7350,{"$f":"'21. Bill Impacts'!N43","v":-12993.553599999985},{"$f":"'21. Bill Impacts'!O43","v":-2.8503221798924266E-2}]
[null,{"$f":"B9","v":"Unmetered Scattered Load"},"kWh",150,{"$f":"'21. Bill Impacts'!R44","v":-0.34715181999999434},{"$f":"'21. Bill Impacts'!S44","v":-1.0998282774451279E-2}]
[null,{"$f":"B10","v":"Standby Power"},"kW",0,{"$f":"'21. Bill Impacts'!R45","v":0},{"$f":"'21. Bill Impacts'!S45","v":0}]
[null,{"$f":"B11","v":"Sentinel Lighting"},"kW",1,{"$f":"'21. Bill Impacts'!R46","v":0.75981200000000371},{"$f":"'21. Bill Impacts'!S46","v":1.8961082409936703E-2}]
[null,{"$f":"B12","v":"Street Lighting"},"kW",1,{"$f":"'21. Bill Impacts'!N47","v":1.6573709999999977},{"$f":"'21. Bill Impacts'!O47","v":3.0741823014627759E-2}]

{"sheet":"FHA Impact","index":30,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[8,9,8,10],[9,2,10,2],[9,9,10,9],[9,10,10,10],[7,3,7,10],[40,1,40,2],[20,1,20,2],[1,2,1,7],[2,2,2,4],[8,3,8,5],[8,6,8,8],[7,12,7,19],[8,12,8,14],[8,15,8,17],[8,18,8,19],[9,18,10,18],[9,19,10,19]]}
["Back to Index"]
[null,"Customer Class:",{"$f":"'21. Bill Impacts'!F62","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"'21. Bill Impacts'!L62","v":""}]
[null,"RPP / Non-RPP:",{"$f":"'21. Bill Impacts'!F63","v":"RPP"},null,null,"Class B"]
[null,"Consumption",{"$f":"'21. Bill Impacts'!F64","v":750},"kWh"]
[null,"Demand",{"$f":"'21. Bill Impacts'!F65","v":0},"kW"]
[null,"Current Loss Factor",{"$f":"'21. Bill Impacts'!F66","v":1.0368999999999999}]
[null,"Proposed/Approved Loss Factor",{"$f":"'21. Bill Impacts'!F67","v":1.0368999999999999}]
[null,null,null,"With Fair Hydro Act, 2017 Reductions (RATE APPLICATION)",null,null,null,null,null,null,null,null,"Without any Fair Hydro Act, 2017 Reductions"]
[null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,"($)",null,"($)","($)",null,"($)",null,null,null,"($)",null,"($)","($)",null,"($)"]
[null,"Monthly Service Charge",null,{"$f":"'21. Bill Impacts'!G72","v":18.510000000000002},{"$f":"'21. Bill Impacts'!H72","v":1},{"$f":"E12*D12","v":18.510000000000002},{"$f":"'21. Bill Impacts'!J72","v":21.63},{"$f":"'21. Bill Impacts'!K72","v":1},{"$f":"H12*G12","v":21.63},{"$f":"I12-F12","v":3.1199999999999974},{"$f":"IF(ISERROR(J12/F12), \"\", J12/F12)","v":0.16855753646677457},null,{"$f":"D12","v":18.510000000000002},{"$f":"E12","v":1},{"$f":"N12*M12","v":18.510000000000002},{"$f":"G12","v":21.63},{"$f":"H12","v":1},{"$f":"Q12*P12","v":21.63},{"$f":"R12-O12","v":3.1199999999999974},{"$f":"IF(ISERROR(S12/O12), \"\", S12/O12)","v":0.16855753646677457}]
[null,"Distribution Volumetric Rate",null,{"$f":"'21. Bill Impacts'!G73","v":1.2999999999999999E-2},{"$f":"'21. Bill Impacts'!H73","v":750},{"$f":"E13*D13","v":9.75},{"$f":"'21. Bill Impacts'!J73","v":8.8000000000000005E-3},{"$f":"'21. Bill Impacts'!K73","v":750},{"$f":"H13*G13","v":6.6000000000000005},-3.1499999999999995,{"$f":"IF(ISERROR(J13/F13), \"\", J13/F13)","v":-0.32307692307692304},null,{"$f":"D13","v":1.2999999999999999E-2},{"$f":"E13","v":750},{"$f":"N13*M13","v":9.75},{"$f":"G13","v":8.8000000000000005E-3},{"$f":"H13","v":750},{"$f":"Q13*P13","v":6.6000000000000005},-3.1499999999999995,{"$f":"IF(ISERROR(S13/O13), \"\", S13/O13)","v":-0.32307692307692304}]
[null,"Fixed Rate Riders",null,{"$f":"'21. Bill Impacts'!G74","v":0},{"$f":"'21. Bill Impacts'!H74","v":1},0,{"$f":"'21. Bill Impacts'!J74","v":0.25},{"$f":"'21. Bill Impacts'!K74","v":1},{"$f":"H14*G14","v":0.25},0.25,"",null,0,1,0,0.25,1,{"$f":"Q14*P14","v":0.25},0.25,""]
[null,"Volumetric Rate Riders",null,{"$f":"'21. Bill Impacts'!G75","v":0},{"$f":"'21. Bill Impacts'!H75","v":750},0,{"$f":"'21. Bill Impacts'!J75","v":0},{"$f":"'21. Bill Impacts'!K75","v":750},0,0,"",null,0,750,0,0,750,0,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(F12:F15)","v":28.26},null,null,{"$f":"SUM(I12:I15)","v":28.48},0.21999999999999886,{"$f":"IF((F16)=0,\"\",(J16/F16))","v":7.7848549186128393E-3},null,null,null,{"$f":"SUM(O12:O15)","v":28.26},null,null,{"$f":"SUM(R12:R15)","v":28.48},0.21999999999999886,{"$f":"IF((O16)=0,\"\",(S16/O16))","v":7.7848549186128393E-3}]
[null,"Line Losses on Cost of Power",null,{"$f":"'21. Bill Impacts'!G77","v":8.2160000000000011E-2},{"$f":"'21. Bill Impacts'!H77","v":27.674999999999955},{"$f":"E17*D17","v":2.2737779999999965},{"$f":"'21. Bill Impacts'!J77","v":8.2160000000000011E-2},{"$f":"'21. Bill Impacts'!K77","v":27.674999999999955},{"$f":"H17*G17","v":2.2737779999999965},{"$f":"I17-F17","v":0},{"$f":"IF(ISERROR(J17/F17), \"\", J17/F17)","v":0},null,{"$f":"IF((C4*12>=150000), 0, IF(C3=\"RPP\",(M31*0.65+M32*0.17+M33*0.18),IF(C3=\"Non-RPP (Retailer)\",M34,M35)))","v":0.11506},{"$f":"E17","v":27.674999999999955},{"$f":"N17*M17","v":3.1842854999999948},{"$f":"M17","v":0.11506},{"$f":"H17","v":27.674999999999955},{"$f":"Q17*P17","v":3.1842854999999948},{"$f":"R17-O17","v":0},{"$f":"IF(ISERROR(S17/O17), \"\", S17/O17)","v":0}]
[null,"Total Deferral/Variance Account Rate Riders",null,{"$f":"'21. Bill Impacts'!G78","v":0},{"$f":"'21. Bill Impacts'!H78","v":750},{"$f":"E18*D18","v":0},{"$f":"'21. Bill Impacts'!J78","v":-2.8E-3},{"$f":"'21. Bill Impacts'!K78","v":750},-2.1,-2.1,"",null,{"$f":"D18","v":0},{"$f":"E18","v":750},{"$f":"N18*M18","v":0},{"$f":"G18","v":-2.8E-3},{"$f":"H18","v":750},{"$f":"Q18*P18","v":-2.1},{"$f":"R18-O18","v":-2.1},{"$f":"IF(ISERROR(S18/O18), \"\", S18/O18)","v":""}]
[null,"GA Rate Riders",null,{"$f":"'21. Bill Impacts'!G79","v":0},{"$f":"'21. Bill Impacts'!H79","v":0},null,{"$f":"'21. Bill Impacts'!J79","v":0},{"$f":"'21. Bill Impacts'!K79","v":0},null,null,null,null,0,0,null,0,0]
[null,"Low Voltage Service Charge",null,{"$f":"'21. Bill Impacts'!G80","v":5.0000000000000001E-4},{"$f":"'21. Bill Impacts'!H80","v":750},0.375,{"$f":"'21. Bill Impacts'!J80","v":5.0000000000000001E-4},{"$f":"'21. Bill Impacts'!K80","v":750},0.375,0,0,null,5.0000000000000001E-4,750,{"$f":"N20*M20","v":0.375},5.0000000000000001E-4,750,{"$f":"Q20*P20","v":0.375},{"$f":"R20-O20","v":0},{"$f":"IF(ISERROR(S20/O20), \"\", S20/O20)","v":0}]
[null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"'21. Bill Impacts'!G81","v":0.75},{"$f":"'21. Bill Impacts'!H81","v":1},{"$f":"E21*D21","v":0.75},{"$f":"'21. Bill Impacts'!J81","v":0.75},{"$f":"'21. Bill Impacts'!K81","v":1},{"$f":"H21*G21","v":0.75},0,{"$f":"IF(ISERROR(J21/F21), \"\", J21/F21)","v":0},null,0.75,1,{"$f":"N21*M21","v":0.75},0.75,1,{"$f":"Q21*P21","v":0.75},0,{"$f":"IF(ISERROR(S21/O21), \"\", S21/O21)","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(F16:F21)","v":31.658777999999998},null,null,{"$f":"SUM(I16:I21)","v":29.778777999999996},-1.8800000000000026,{"$f":"IF((F22)=0,\"\",(J22/F22))","v":-5.9383214348955687E-2},null,null,null,{"$f":"SUM(O16:O21)","v":32.569285499999992},null,null,{"$f":"SUM(R16:R21)","v":30.689285499999993},-1.879999999999999,{"$f":"IF((O22)=0,\"\",(S22/O22))","v":-5.7723096197489485E-2}]
[null,"RTSR - Network",null,{"$f":"'21. Bill Impacts'!G83","v":8.2000000000000007E-3},{"$f":"'21. Bill Impacts'!H83","v":777.67499999999995},{"$f":"E23*D23","v":6.3769350000000005},{"$f":"'21. Bill Impacts'!J83","v":7.4999999999999997E-3},{"$f":"'21. Bill Impacts'!K83","v":777.67499999999995},{"$f":"H23*G23","v":5.8325624999999999},-0.54437250000000059,{"$f":"IF(ISERROR(J23/F23), \"\", J23/F23)","v":-8.5365853658536675E-2},null,{"$f":"D23","v":8.2000000000000007E-3},{"$f":"E23","v":777.67499999999995},{"$f":"N23*M23","v":6.3769350000000005},{"$f":"G23","v":7.4999999999999997E-3},{"$f":"H23","v":777.67499999999995},{"$f":"Q23*P23","v":5.8325624999999999},-0.54437250000000059,{"$f":"IF(ISERROR(S23/O23), \"\", S23/O23)","v":-8.5365853658536675E-2}]
[null,"RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"'21. Bill Impacts'!G84","v":3.8E-3},{"$f":"'21. Bill Impacts'!H84","v":777.67499999999995},{"$f":"E24*D24","v":2.955165},{"$f":"'21. Bill Impacts'!J84","v":4.0000000000000001E-3},{"$f":"'21. Bill Impacts'!K84","v":777.67499999999995},{"$f":"H24*G24","v":3.1107},0.15553499999999998,{"$f":"IF(ISERROR(J24/F24), \"\", J24/F24)","v":5.2631578947368411E-2},null,{"$f":"D24","v":3.8E-3},{"$f":"E24","v":777.67499999999995},{"$f":"N24*M24","v":2.955165},{"$f":"G24","v":4.0000000000000001E-3},{"$f":"H24","v":777.67499999999995},{"$f":"Q24*P24","v":3.1107},0.15553499999999998,{"$f":"IF(ISERROR(S24/O24), \"\", S24/O24)","v":5.2631578947368411E-2}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(F22:F24)","v":40.990878000000002},null,null,{"$f":"SUM(I22:I24)","v":38.722040499999999},-2.2688375000000036,{"$f":"IF((F25)=0,\"\",(J25/F25))","v":-5.5349814658763923E-2},null,null,null,{"$f":"SUM(O22:O24)","v":41.901385499999996},null,null,{"$f":"SUM(R22:R24)","v":39.632547999999993},-2.2688375000000036,{"$f":"IF((O25)=0,\"\",(S25/O25))","v":-5.4147075876524509E-2}]
[null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"'21. Bill Impacts'!G86","v":3.5999999999999999E-3},{"$f":"'21. Bill Impacts'!H86","v":777.67499999999995},{"$f":"E26*D26","v":2.7996299999999996},{"$f":"'21. Bill Impacts'!J86","v":3.5999999999999999E-3},{"$f":"'21. Bill Impacts'!K86","v":777.67499999999995},{"$f":"H26*G26","v":2.7996299999999996},0,{"$f":"IF(ISERROR(J26/F26), \"\", J26/F26)","v":0},null,{"$f":"D26","v":3.5999999999999999E-3},{"$f":"E26","v":777.67499999999995},{"$f":"N26*M26","v":2.7996299999999996},{"$f":"G26","v":3.5999999999999999E-3},{"$f":"H26","v":777.67499999999995},{"$f":"Q26*P26","v":2.7996299999999996},0,{"$f":"IF(ISERROR(S26/O26), \"\", S26/O26)","v":0}]
[null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"'21. Bill Impacts'!G87","v":2.9999999999999997E-4},{"$f":"'21. Bill Impacts'!H87","v":777.67499999999995},0.23330249999999997,{"$f":"'21. Bill Impacts'!J87","v":2.9999999999999997E-4},{"$f":"'21. Bill Impacts'!K87","v":777.67499999999995},0.23330249999999997,0,0,null,2.0999999999999999E-3,{"$f":"E27","v":777.67499999999995},1.6331174999999998,2.0999999999999999E-3,{"$f":"H27","v":777.67499999999995},1.6331174999999998,0,0]
[null,"Standard Supply Service Charge",null,{"$f":"'21. Bill Impacts'!G88","v":0.25},{"$f":"'21. Bill Impacts'!H88","v":1},0.25,{"$f":"'21. Bill Impacts'!J88","v":0.25},{"$f":"'21. Bill Impacts'!K88","v":1},0.25,0,0,null,{"$f":"D28","v":0.25},1,0.25,{"$f":"G28","v":0.25},1,0.25,0,0]
[null,"Debt Retirement Charge (DRC)",null,{"$f":"'21. Bill Impacts'!G89","v":0},{"$f":"'21. Bill Impacts'!H89","v":0},null,{"$f":"'21. Bill Impacts'!J89","v":0},{"$f":"'21. Bill Impacts'!K89","v":0},null,null,null,null,6.9999999999999999E-4,750,{"$f":"N29*M29","v":0.52500000000000002},6.9999999999999999E-4,750,{"$f":"Q29*P29","v":0.52500000000000002}]
[null,"OESP",null,{"$f":"'21. Bill Impacts'!G90","v":0},{"$f":"'21. Bill Impacts'!H90","v":0},null,{"$f":"'21. Bill Impacts'!J90","v":0},{"$f":"'21. Bill Impacts'!K90","v":0},null,0,"",null,1.1000000000000001E-3,{"$f":"N27","v":777.67499999999995},0.85544249999999999,1.1000000000000001E-3,{"$f":"N30","v":777.67499999999995},0.85544249999999999,{"$f":"R30-O30","v":0},{"$f":"IF(ISERROR(S30/O30), \"\", S30/O30)","v":0}]
[null,"TOU - Off Peak",null,{"$f":"'21. Bill Impacts'!G91","v":6.5000000000000002E-2},{"$f":"'21. Bill Impacts'!H91","v":487.5},31.6875,{"$f":"'21. Bill Impacts'!J91","v":6.5000000000000002E-2},{"$f":"'21. Bill Impacts'!K91","v":487.5},31.6875,0,0,null,9.0999999999999998E-2,487.5,44.362499999999997,{"$f":"M31","v":9.0999999999999998E-2},487.5,44.362499999999997,0,0]
[null,"TOU - Mid Peak",null,{"$f":"'21. Bill Impacts'!G92","v":9.5000000000000001E-2},{"$f":"'21. Bill Impacts'!H92","v":127.50000000000001},12.112500000000001,{"$f":"'21. Bill Impacts'!J92","v":9.5000000000000001E-2},{"$f":"'21. Bill Impacts'!K92","v":127.50000000000001},12.112500000000001,0,0,null,0.13300000000000001,127.50000000000001,16.957500000000003,{"$f":"M32","v":0.13300000000000001},127.50000000000001,16.957500000000003,0,0]
[null,"TOU - On Peak",null,{"$f":"'21. Bill Impacts'!G93","v":0.13200000000000001},{"$f":"'21. Bill Impacts'!H93","v":135},17.82,{"$f":"'21. Bill Impacts'!J93","v":0.13200000000000001},{"$f":"'21. Bill Impacts'!K93","v":135},17.82,0,0,null,0.185,135,24.975000000000001,{"$f":"M33","v":0.185},135,24.975000000000001,0,0]
[null,"Non-RPP Retailer Avg. Price",null,{"$f":"'21. Bill Impacts'!G94","v":0.1061},{"$f":"'21. Bill Impacts'!H94","v":750},{"$f":"E34*D34","v":79.575000000000003},{"$f":"'21. Bill Impacts'!J94","v":0.1061},{"$f":"'21. Bill Impacts'!K94","v":750},{"$f":"H34*G34","v":79.575000000000003},0,0,null,{"$f":"'21. Bill Impacts'!P94","v":0},{"$f":"'21. Bill Impacts'!Q94","v":0},{"$f":"N34*M34","v":0},{"$f":"'21. Bill Impacts'!S94","v":0},{"$f":"'21. Bill Impacts'!T94","v":0},{"$f":"Q34*P34","v":0},0,""]
[null,"Average IESO Wholesale Market Price",null,{"$f":"'21. Bill Impacts'!G95","v":0.1061},{"$f":"'21. Bill Impacts'!H95","v":750},{"$f":"E35*D35","v":79.575000000000003},{"$f":"'21. Bill Impacts'!J95","v":0.1061},{"$f":"'21. Bill Impacts'!K95","v":750},{"$f":"H35*G35","v":79.575000000000003},0,0,null,{"$f":"'21. Bill Impacts'!P95","v":0},{"$f":"'21. Bill Impacts'!Q95","v":0},{"$f":"N35*M35","v":0},{"$f":"'21. Bill Impacts'!S95","v":0},{"$f":"'21. Bill Impacts'!T95","v":0},{"$f":"Q35*P35","v":0},0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(F26:F33,F25)","v":105.8938105},null,null,{"$f":"SUM(I26:I33,I25)","v":103.62497299999998},{"$f":"I37-F37","v":-2.2688375000000178},{"$f":"IF((F37)=0,\"\",(J37/F37))","v":-2.1425591253041346E-2},null,null,null,{"$f":"SUM(O26:O33,O25)","v":134.25957550000001},null,null,{"$f":"SUM(R26:R33,R25)","v":131.99073799999999},{"$f":"R37-O37","v":-2.2688375000000178},{"$f":"IF((O37)=0,\"\",(S37/O37))","v":-1.689888778175094E-2}]
[null,"HST",null,0.13,null,{"$f":"F37*D38","v":13.766195365},0.13,null,{"$f":"I37*G38","v":13.471246489999999},{"$f":"I38-F38","v":-0.29494887500000111},{"$f":"IF((F38)=0,\"\",(J38/F38))","v":-2.1425591253041259E-2},null,0.13,null,{"$f":"O37*M38","v":17.453744815},0.13,null,{"$f":"R37*P38","v":17.158795940000001},{"$f":"R38-O38","v":-0.29494887499999933},{"$f":"IF((O38)=0,\"\",(S38/O38))","v":-1.689888778175077E-2}]
[null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(F37:F38)","v":119.660005865},null,null,{"$f":"SUM(I37:I38)","v":117.09621948999998},{"$f":"SUM(J37:J38)","v":-2.5637863750000189},{"$f":"IF((F39)=0,\"\",(J39/F39))","v":-2.1425591253041335E-2},null,null,null,{"$f":"SUM(O37:O38)","v":151.713320315},null,null,{"$f":"SUM(R37:R38)","v":149.14953394},{"$f":"SUM(S37:S38)","v":-2.5637863750000172},{"$f":"IF((O39)=0,\"\",(S39/O39))","v":-1.6898887781750919E-2}]
[null,"8% Provincial Rebate",null,-0.08,null,{"$f":"F37*D40","v":-8.4715048399999997},{"$f":"D40","v":-0.08},null,{"$f":"I37*G40","v":-8.2899978399999981},{"$f":"I40-F40","v":0.18150700000000164},{"$f":"IF((F40)=0,\"\",(J40/F40))","v":-2.1425591253041373E-2},null,null,null,{"$f":"O37*M40","v":0},{"$f":"M40","v":0},null,{"$f":"R37*P40","v":0},{"$f":"R40-O40","v":0},{"$f":"IF((O40)=0,\"\",(S40/O40))","v":""}]
[null,"Total Bill on TOU",null,null,null,{"$f":"SUM(F37,F38,F40)","v":111.18850102500001},null,null,{"$f":"I37+I38+I40","v":108.80622164999998},{"$f":"I41-F41","v":-2.3822793750000244},{"$f":"IF((F41)=0,\"\",(J41/F41))","v":-2.1425591253041394E-2},null,null,null,{"$f":"SUM(O37,O38,O40)","v":151.713320315},null,null,{"$f":"R37+R38+R40","v":149.14953394},{"$f":"R41-O41","v":-2.5637863750000065},{"$f":"IF((O41)=0,\"\",(S41/O41))","v":-1.6898887781750849E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O41/F41-1","v":0.36446951722901866},null,null,{"$f":"R41/I41-1","v":0.37078129980262964}]